investorscraft@gmail.com

Intrinsic ValueLogistea AB (publ) (0N2H.L)

Previous Close£13.00
Intrinsic Value
Upside potential
Previous Close
£13.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Logistea AB operates in the Swedish real estate sector, specializing in warehousing and logistics properties. The company generates revenue primarily through long-term leases, capitalizing on the growing demand for logistics infrastructure driven by e-commerce expansion and supply chain modernization. Its portfolio is strategically positioned to serve industrial and distribution tenants, offering scalable solutions in key logistics hubs. Logistea differentiates itself through operational efficiency and a focus on sustainable property management, aligning with Sweden’s stringent environmental standards. The company’s rebranding from Odd Molly International in 2021 reflects its pivot to a pure-play logistics real estate model, targeting institutional and corporate clients. Despite its niche focus, Logistea competes with larger diversified real estate firms, leveraging localized expertise and tenant relationships to maintain occupancy rates. The sector’s cyclicality exposes it to macroeconomic shifts, but its asset-light approach mitigates some risk.

Revenue Profitability And Efficiency

Logistea reported revenue of SEK 706 million for the period, with net income of SEK 330 million, reflecting a robust margin. Operating cash flow stood at SEK 213 million, indicating efficient cash conversion. The absence of capital expenditures suggests a focus on optimizing existing assets rather than expansion, which may limit growth but supports near-term profitability.

Earnings Power And Capital Efficiency

Diluted EPS of 0.7 SEK underscores the company’s earnings capability relative to its share count. The high beta of 2.237 signals significant volatility, likely tied to the cyclical nature of real estate and leverage. Debt levels are substantial (SEK 6.77 billion), but cash reserves (SEK 376 million) provide liquidity for obligations.

Balance Sheet And Financial Health

Total debt of SEK 6.77 billion raises leverage concerns, though the lack of near-term capex may ease pressure. Cash holdings (SEK 376 million) offer a buffer, but the debt-to-equity ratio warrants monitoring. The balance sheet reflects a typical real estate structure with long-term liabilities matched against income-generating assets.

Growth Trends And Dividend Policy

Logistea’s growth is tied to Sweden’s logistics real estate demand, which remains resilient. The company does not pay dividends, reinvesting cash flows into operations or debt reduction. Its market cap of SEK 370.9 million suggests modest scale, with expansion likely dependent on external financing or asset turnover.

Valuation And Market Expectations

The market cap of SEK 370.9 million implies a price-to-earnings ratio that aligns with sector peers, though the high beta indicates investor skepticism about stability. Valuation hinges on Sweden’s logistics sector performance and interest rate impacts on property valuations.

Strategic Advantages And Outlook

Logistea’s focus on logistics properties positions it to benefit from e-commerce tailwinds, but high leverage and sector cyclicality pose risks. Strategic advantages include localized expertise and sustainable practices, though macroeconomic headwinds could pressure occupancy and rental rates. The outlook remains cautiously optimistic, contingent on debt management and market conditions.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount