Valuation Log-In Logística Intermodal S.A.

Stocks

Market Closed - Sao Paulo 15:36:43 2026-10-23 EDT			5-day change	1st Jan Change
31.14 ^BRL	+11.21%		+0.45%	-7.84%

08-13	Log-In Logística Intermodal S.A., Q2 2026 Earnings Call, Aug 13, 2026
08-13	Log-In Logística Intermodal S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	3,304	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-7.84%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,606	4,538	4,417
Change	-	43.08%	0.4%	-30.12%	38.63%	-7.46%	-1.47%	-2.66%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	1.07x	0.99x	0.92x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.49x	1.36x	1.23x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.73x	5.97x	5.4x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	12.6x	9.31x	8.24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.16	0.37	0.49
Rate of return	-	-	-	-	-	0.51%	1.19%	1.57%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,397	2,067	2,339	2,796	3,081	3,088	3,346	3,600
EBITDA ¹	369.1	576.2	568.6	633.1	825.2	683.9	760	817.8
EBIT ¹	246.5	400	341	351.5	539.4	366.4	487.2	536.3
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	1,107	1,423	1,064	1,392	1,392	1,302	1,234	1,114
Reference price ²	23.60	35.10	38.49	20.72	33.79	31.14	31.14	31.14
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.	-	1.49x	6.73x	0.51%	656M
UNITED PARCEL SERVICE, INC.	16.66x	1.16x	8.53x	6.49%	85.98B
FEDEX CORPORATION	14.56x	0.88x	7.78x	1.96%	70.7B
DHL GROUP	16.07x	0.97x	7.16x	3.5%	71.05B
DSV A/S	31.61x	1.33x	11.56x	0.52%	49.1B
POSTE ITALIANE S.P.A.	12.36x	9.16x	28.41x	5.54%	40.58B
KUEHNE UND NAGEL INTERNATIONAL AG	24.47x	1.16x	12.38x	3.16%	32.69B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.85x	1.87x	17.73x	0.8%	25.51B
S.F. HOLDING CO., LTD.	14.32x	0.41x	4.09x	2.9%	23.55B
ZTO EXPRESS (CAYMAN) INC.	10.03x	1.43x	5.3x	4.2%	15.09B
Average	18.33x	1.99x	10.97x	2.96%	41.49B
Weighted average by Cap.	18.30x	1.89x	10.97x	3.5%