Valuation Log-In Logística Intermodal S.A.

Stocks

Delayed Sao Paulo Other stock markets 21:00:00 04/08/2026 BST			5-day change	1st Jan Change
27.70 ^BRL	-3.11%		+0.18%	-18.02%

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	2,939	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-18.02%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,306	4,184	3,999
Change	-	43.08%	0.4%	-30.12%	38.63%	-13.48%	-2.84%	-4.43%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	0.97x	0.9x	0.83x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.42x	1.28x	1.14x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.97x	5.06x	4.3x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	14.3x	7.55x	6.17x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.07	0.34	0.64
Rate of return	-	-	-	-	-	0.25%	1.23%	2.31%
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	27.70	27.70	27.70
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOG-IN LOGÍSTICA INTERMODAL S.A.	-	1.42x	6.97x	0.25%	574M
DSV A/S	32.12x	1.34x	11.35x	0.53%	49.89B
KUEHNE UND NAGEL INTERNATIONAL AG	23.04x	1.08x	11.42x	3.35%	29.63B
HYUNDAI GLOVIS CO., LTD.	8.99x	0.4x	4.34x	3.12%	10.51B
NIPPON EXPRESS HOLDINGS, INC.	20.44x	0.71x	6.44x	2%	7.82B
LOGISTA HOLDINGS	17.51x	1.21x	4.49x	5.73%	5.56B
MITSUBISHI LOGISTICS CORPORATION	19.5x	2.13x	16.3x	2.88%	3.2B
KAMIGUMI CO., LTD.	17.13x	1.69x	9.94x	4.14%	3.18B
SANKYU INC.	12.76x	0.8x	7.35x	3.17%	2.8B
Average	18.94x	1.20x	8.73x	2.8%	12.57B
Weighted average by Cap.	24.78x	1.15x	10.02x	2.1%