Company Valuation: Logintrade S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7.013 3.982 5.76 12.02 18.23 15.03
Change - -43.21% 44.65% 108.7% 51.67% -17.58%
Enterprise Value (EV) 1 7.767 3.735 4.798 9.649 14.69 12.31
Change - -51.91% 28.47% 101.11% 52.19% -16.21%
P/E 34.8x 15.3x 6.46x 10.1x 18.5x 13.9x
PBR 2.6x 1.25x 1.41x 2.31x 2.95x 2.43x
PEG - 0.5x 0x 0.3x -1.1x 1.48x
Capitalization / Revenue 1.29x 0.51x 0.7x 1.32x 1.86x 1.42x
EV / Revenue 1.43x 0.48x 0.58x 1.06x 1.5x 1.17x
EV / EBITDA 8.24x 4.31x 2.62x 4.36x 8.14x 6.28x
EV / EBIT 25.8x 10.3x 3.67x 5.64x 11.7x 7.71x
EV / FCF 8.85x 4.37x 9.62x 8.12x 11.9x -40x
FCF Yield 11.3% 22.9% 10.4% 12.3% 8.39% -2.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0403 0.0521 0.1781 0.2366 0.1969 0.2153
Distribution rate - - - - - -
Net sales 1 5.435 7.835 8.246 9.112 9.807 10.55
EBITDA 1 0.9424 0.8666 1.83 2.212 1.803 1.958
EBIT 1 0.3006 0.3627 1.308 1.711 1.258 1.596
Net income 1 0.2017 0.261 0.8923 1.185 0.9862 1.079
Net Debt 1 0.7539 -0.2473 -0.9623 -2.372 -3.547 -2.722
Reference price 2 1.400 0.795 1.150 2.400 3.640 3.000
Nbr of stocks (in thousands) 5,009 5,009 5,009 5,009 5,009 5,009
Announcement Date 6/14/21 5/30/22 5/30/23 5/29/24 5/30/25 5/29/26
1PLN in Million2PLN
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. LGT Stock
  4. Valuation Logintrade S.A.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!