|
Market Closed -
Other stock markets
|
After hours 15:59:58 | |||
| 33.70 EUR | +0.54% |
|
33.73 | +0.09% |
| 06-19 | Logista Integral Names Vice Chair | MT |
| 04-30 | Logista Integral, S.A., H1 2026 Earnings Call, Apr 30, 2026 |
Company Valuation: Logista Holdings
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 | 4,449 | - | - |
| Change | - | 2.33% | 29.72% | 11.92% | 6.86% | 16.61% | - | - |
| Enterprise Value (EV) 1 | 134.9 | 248.6 | 706.5 | 1,106 | 1,230 | 1,910 | 1,853 | 1,810 |
| Change | - | 84.36% | 184.14% | 56.61% | 11.16% | 55.28% | -2.99% | -2.29% |
| P/E | 13.8x | 12.4x | 11.7x | 11.6x | 13.6x | 16.1x | 16.2x | 14.3x |
| PBR | 4.59x | 4.38x | 5.4x | 5.57x | 5.94x | 7.07x | 7.04x | 6.72x |
| PEG | - | 0.9x | 0.3x | 0.9x | -1.52x | -7.48x | -18.16x | 1.1x |
| Capitalization / Revenue | 2.04x | 1.99x | 1.89x | 2.03x | 2.11x | 2.44x | 2.4x | 2.35x |
| EV / Revenue | 0.11x | 0.2x | 0.42x | 0.63x | 0.68x | 1.05x | 1x | 0.95x |
| EV / EBITDA | 0.37x | 0.64x | 1.57x | 2.24x | 2.48x | 3.96x | 3.84x | 3.69x |
| EV / EBIT | 0.57x | 0.94x | 2.41x | 3.39x | 3.87x | 6.26x | 6.07x | 5.01x |
| EV / FCF | -0.4x | 0.43x | 2.6x | 3.09x | 2.21x | 6.71x | 6.06x | 6.03x |
| FCF Yield | -248% | 233% | 38.5% | 32.4% | 45.2% | 14.9% | 16.5% | 16.6% |
| Dividend per Share 2 | 1.24 | 1.38 | 1.85 | 2.09 | 2.09 | 2.072 | 2.027 | 2.156 |
| Rate of return | 6.81% | 7.4% | 7.64% | 7.72% | 7.23% | 6.18% | 6.05% | 6.43% |
| EPS 2 | 1.32 | 1.51 | 2.07 | 2.34 | 2.13 | 2.084 | 2.066 | 2.337 |
| Distribution rate | 93.9% | 91.4% | 89.4% | 89.3% | 98.1% | 99.4% | 98.1% | 92.3% |
| Net sales 1 | 1,180 | 1,235 | 1,684 | 1,757 | 1,809 | 1,826 | 1,855 | 1,896 |
| EBITDA 1 | 362 | 386.6 | 451.2 | 495 | 495 | 482.6 | 483 | 490.2 |
| EBIT 1 | 238.1 | 263.6 | 293.5 | 326 | 318 | 305.1 | 305 | 361.4 |
| Net income 1 | 174 | 198.8 | 273.8 | 308 | 281 | 273 | 273.9 | 309.1 |
| Net Debt 1 | -2,269 | -2,211 | -2,484 | -2,464 | -2,586 | -2,539 | -2,597 | -2,639 |
| Reference price 2 | 18.21 | 18.65 | 24.20 | 27.06 | 28.90 | 33.52 | 33.52 | 33.52 |
| Nbr of stocks (in thousands) | 131,989 | 131,874 | 131,831 | 131,949 | 132,030 | 132,026 | - | - |
| Announcement Date | 11/5/21 | 11/4/22 | 11/8/23 | 11/6/24 | 11/6/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.08x | 1.03x | 3.91x | 6.18% | 5.08B | |
| 34.84x | 1.51x | 12.59x | 0.46% | 55.92B | |
| 22.16x | 1.03x | 10.85x | 3.52% | 26.72B | |
| 9.77x | 0.45x | 4.73x | 2.79% | 10.9B | |
| 21.06x | 0.7x | 6.58x | 1.97% | 7.81B | |
| 10.49x | 1.94x | 15.6x | 2.43% | 3.15B | |
| 15.4x | 1.5x | 8.79x | 4.47% | 2.85B | |
| Average | 18.55x | 1.16x | 9.01x | 3.12% | 16.06B | |
| Weighted average by Cap. | 26.42x | 1.22x | 10.59x | 1.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LOG Stock
- Valuation Logista Holdings
Select your edition
All financial news and data tailored to specific country editions
