Valuation Log-In Logística Intermodal S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 21:00:00 19/06/2026 BST			5-day change	1st Jan Change
26.93 ^BRL	-4.67%		-4.33%	-20.30%

05-14	Log-In Logística Intermodal S.A., Q1 2026 Earnings Call, May 14, 2026
05-13	Log-In Logística Intermodal S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,469	3,695	4,074	2,198	3,585	2,857	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-20.3%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,224	4,102	3,917
Change	-	43.08%	0.4%	-30.12%	38.63%	-15.12%	-2.89%	-4.51%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	0.94x	0.87x	0.81x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.39x	1.25x	1.11x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.84x	4.96x	4.22x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	14.1x	7.41x	6.05x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.07	0.34	0.64
Rate of return	-	-	-	-	-	0.26%	1.26%	2.38%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,397	2,067	2,339	2,796	3,081	3,035	3,274	3,520
EBITDA ¹	369.1	576.2	568.6	633.1	825.2	617.9	826.7	929.3
EBIT ¹	246.5	400	341	351.5	539.4	300.4	553.9	647.7
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	1,107	1,423	1,064	1,392	1,392	1,367	1,245	1,060
Reference price ²	23.60	35.10	38.49	20.72	33.79	26.93	26.93	26.93
Nbr of stocks (in thousands)	104,622	105,258	105,840	106,088	106,088	106,088	-	-
Announcement Date	08/03/22	08/03/23	06/03/24	26/02/25	11/03/26	-	-	-

¹BRL in Million²BRL

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.($)
LOG-IN LOGÍSTICA INTERMODAL S.A.	-	1.39x	6.84x	0.26%	556M
DSV A/S	34.84x	1.51x	12.59x	0.46%	55.92B
KUEHNE UND NAGEL INTERNATIONAL AG	22.16x	1.03x	10.85x	3.52%	26.72B
HYUNDAI GLOVIS CO., LTD.	9.77x	0.45x	4.73x	2.79%	10.9B
NIPPON EXPRESS HOLDINGS, INC.	21.06x	0.7x	6.58x	1.97%	7.81B
LOGISTA HOLDINGS	16.08x	1.03x	3.91x	6.18%	5.08B
MITSUBISHI LOGISTICS CORPORATION	10.49x	1.94x	15.6x	2.43%	3.15B
KAMIGUMI CO., LTD.	15.4x	1.5x	8.79x	4.47%	2.85B
Average	18.55x	1.19x	8.74x	2.76%	14.12B
Weighted average by Cap.	26.42x	1.23x	10.58x	1.93%