Valuation Log-In Logística Intermodal S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 16:03:00 2026-07-08 EDT			5-day change	1st Jan Change
27.35 ^BRL	-3.19%		+1.33%	-19.06%

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	2,901	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-19.06%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,269	4,147	3,962
Change	-	43.08%	0.4%	-30.12%	38.63%	-14.23%	-2.86%	-4.47%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	0.96x	0.89x	0.82x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.41x	1.27x	1.13x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.91x	5.02x	4.26x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	14.2x	7.49x	6.12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.07	0.34	0.64
Rate of return	-	-	-	-	-	0.26%	1.24%	2.34%
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	27.35	27.35	27.35
Nbr of stocks (in thousands)	104,622	105,258	105,840	106,088	106,088	106,088	-	-
Announcement Date	3/8/22	3/8/23	3/6/24	2/26/25	3/11/26	-	-	-

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.	-	1.41x	6.93x	0.25%	566M
DSV A/S	37.2x	1.59x	13.33x	0.43%	60.07B
KUEHNE UND NAGEL INTERNATIONAL AG	24.84x	1.15x	12.04x	3.12%	30.39B
HYUNDAI GLOVIS CO., LTD.	8.62x	0.39x	4.08x	3.17%	9.71B
NIPPON EXPRESS HOLDINGS, INC.	21.85x	0.74x	6.72x	1.88%	8.1B
LOGISTA HOLDINGS	16.26x	1.06x	4.01x	6.12%	5.12B
MITSUBISHI LOGISTICS CORPORATION	21.19x	2.26x	17.32x	2.74%	3.4B
KAMIGUMI CO., LTD.	17.94x	1.77x	10.4x	3.96%	3.23B
Average	21.13x	1.30x	9.35x	2.71%	15.07B
Weighted average by Cap.	28.86x	1.33x	11.43x	1.83%