Valuation Logista Holdings OTC Markets

Stocks

Delayed OTC Markets Other stock markets 11:45:41 2026-03-13 EDT			5-day change	1st Jan Change
34.17 ^USD	-7.02%		-.--%	+5.77%

02:42am	Spanish stocks - Factors to watch on July 24	RE
07-22	Logista Integral, S.A. Reports Earnings Results for the Nine Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,404	2,459	3,190	3,571	3,816	4,514	-	-
Change	-	2.33%	29.72%	11.92%	6.86%	18.3%	-	-
Enterprise Value (EV) ¹	134.9	248.6	706.5	1,106	1,230	1,938	1,882	1,837
Change	-	84.36%	184.14%	56.61%	11.16%	57.57%	-2.88%	-2.42%
P/E	13.8x	12.4x	11.7x	11.6x	13.6x	16.3x	16.4x	14.5x
PBR	4.59x	4.38x	5.4x	5.57x	5.94x	7.18x	7.17x	6.85x
PEG	-	0.9x	0.3x	0.9x	-1.52x	-9.87x	-19.48x	1.1x
Capitalization / Revenue	2.04x	1.99x	1.89x	2.03x	2.11x	2.47x	2.43x	2.38x
EV / Revenue	0.11x	0.2x	0.42x	0.63x	0.68x	1.06x	1.01x	0.97x
EV / EBITDA	0.37x	0.64x	1.57x	2.24x	2.48x	3.98x	3.87x	3.74x
EV / EBIT	0.57x	0.94x	2.41x	3.39x	3.87x	6.31x	6.16x	5.1x
EV / FCF	-0.4x	0.43x	2.6x	3.09x	2.21x	5.88x	5.91x	5.8x
FCF Yield	-248%	233%	38.5%	32.4%	45.2%	17%	16.9%	17.3%
Dividend per Share ²	1.24	1.38	1.85	2.09	2.09	2.086	2.037	2.162
Rate of return	6.81%	7.4%	7.64%	7.72%	7.23%	6.11%	5.96%	6.33%
EPS ²	1.32	1.51	2.07	2.34	2.13	2.095	2.077	2.348
Distribution rate	93.9%	91.4%	89.4%	89.3%	98.1%	99.6%	98.1%	92.1%
Net sales ¹	1,180	1,235	1,684	1,757	1,809	1,827	1,856	1,897
EBITDA ¹	362	386.6	451.2	495	495	486.3	486.3	491.7
EBIT ¹	238.1	263.6	293.5	326	318	307.3	305.3	360.3
Net income ¹	174	198.8	273.8	308	281	274.7	275.3	310.7
Net Debt ¹	-2,269	-2,211	-2,484	-2,464	-2,586	-2,576	-2,632	-2,677
Reference price ²	18.21	18.65	24.20	27.06	28.90	34.16	34.16	34.16
Nbr of stocks (in thousands)	131,989	131,874	131,831	131,949	132,030	132,146	-	-
Announcement Date	11/5/21	11/4/22	11/8/23	11/6/24	11/6/25	-	-	-

¹EUR in Million²EUR

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.($)
DSV A/S	33.12x	1.38x	11.7x	0.51%	51.17B
KUEHNE UND NAGEL INTERNATIONAL AG	25.04x	1.12x	11.87x	3.09%	29.71B
HYUNDAI GLOVIS CO., LTD.	9.17x	0.4x	4.48x	3.09%	10.4B
NIPPON EXPRESS HOLDINGS, INC.	21.9x	0.74x	6.73x	1.87%	8.02B
MITSUBISHI LOGISTICS CORPORATION	21.13x	2.25x	17.24x	2.75%	3.34B
KAMIGUMI CO., LTD.	17.31x	1.71x	10.04x	4.1%	3.08B
SANKYU INC.	13.46x	0.81x	7.5x	3.03%	2.81B
SEINO HOLDINGS CO., LTD.	15.76x	0.54x	6.48x	3.95%	2.68B
Average	19.61x	1.12x	9.51x	2.8%	13.9B
Weighted average by Cap.	26.20x	1.17x	10.60x	1.85%