Valuation Logistea AB

Stocks

Real-time Estimate Cboe Europe 02:07:26 30/10/26 am AEDT			5-day change	1st Jan Change
13.79 ^SEK	+1.55%		+6.81%	-3.77%

09:50pm	Logistea CEO sees continued strong demand, open to more acquisitions - Kvartalet	FW
26/10	Länsförsäkringar Fastighetsfond fell 7.88 percent in September, rising long-term rates pressured sector	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,446	2,724	7,752	7,314	6,937	-	-
Change	-	88.34%	184.55%	-5.65%	-5.16%	-	-
Enterprise Value (EV) ¹	1,446	2,724	14,109	14,931	17,083	16,688	16,293
Change	-	88.34%	417.89%	5.83%	14.41%	-2.31%	-2.37%
P/E	-	-	-	9.08x	7.8x	9.42x	9.06x
PBR	-	-	-	0.93x	0.75x	0.69x	0.64x
PEG	-	-	-	-	0.8x	-0.5x	2.33x
Capitalization / Revenue	-	-	10.9x	6.75x	5.32x	4.76x	4.66x
EV / Revenue	-	-	19.8x	13.8x	13.1x	11.4x	10.9x
EV / EBITDA	-	-	27.1x	17x	15.6x	13.6x	12.9x
EV / EBIT	-	-	24.3x	17x	15.6x	13.4x	12.8x
EV / FCF	-	-	-64.4x	81.1x	-5.45x	34.4x	31.7x
FCF Yield	-	-	-1.55%	1.23%	-18.4%	2.9%	3.15%
Dividend per Share ²	-	-	-	0.2	0.27	0.31	0.34
Rate of return	-	-	-	1.39%	1.99%	2.28%	2.5%
EPS ²	-	-	-	1.58	1.74	1.442	1.498
Distribution rate	-	-	-	12.7%	15.5%	21.5%	22.7%
Net sales ¹	-	-	713	1,083	1,304	1,458	1,490
EBITDA ¹	-	-	520	876	1,094	1,229	1,261
EBIT ¹	-	-	580	876	1,097	1,244	1,275
Net income ¹	318	-9	330	781	925.8	670.3	701.2
Net Debt ¹	-	-	6,357	7,617	10,146	9,751	9,356
Reference price ²	11.90	12.50	16.44	14.34	13.58	13.58	13.58
Nbr of stocks (in thousands)	121,054	217,916	473,329	510,560	510,800	-	-
Announcement Date	4/4/23	29/2/24	13/2/25	13/2/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOGISTEA AB	7.8x	13.1x	15.62x	1.99%	699M
VINGROUP	65.15x	-	-	-	69.9B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.6B
MITSUBISHI ESTATE CO., LTD.	18.33x	4.01x	16.12x	1.34%	28.21B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.62B
MITSUI FUDOSAN CO., LTD.	14.35x	3.14x	15.02x	2.44%	26.41B
CHINA RESOURCES LAND LIMITED	8.02x	1.47x	8.22x	4.41%	26.72B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.57B
VINHOMES	8.43x	2.96x	6.93x	-.--%	20.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.05x	6.39x	16.81x	1.67%	18.65B
Average	16.35x	4.24x	11.03x	3.17%	27.86B
Weighted average by Cap.	24.94x	3.16x	10.46x	3.5%