Valuation Logista Holdings Borsa Italiana

Stocks

Real-time Estimate Tradegate Other stock markets 15:53:37 2026-07-10 EDT			5-day change	1st Jan Change
34.39 ^EUR	+2.96%		-1.82%	+15.17%

06-19	Logista Integral Names Vice Chair	MT
04-30	Logista Integral, S.A., H1 2026 Earnings Call, Apr 30, 2026

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	4,477	-	-
Change	-	2.33%	29.72%	11.92%	6.86%	17.33%	-	-
Enterprise Value (EV) ¹	134.9	248.6	706.5	1,106	1,230	1,938	1,880	1,838
Change	-	84.36%	184.14%	56.61%	11.16%	57.54%	-2.95%	-2.25%
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	7.15x	7.12x	6.79x
PEG	-	0.9x	0.3x	0.9x	-1.52x	-7.58x	-18.39x	1.1x
Capitalization / Revenue	2.04x	1.99x	1.89x	2.03x	2.11x	2.45x	2.41x	2.36x
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	4.01x	3.89x	3.75x
EV / EBIT	0.57x	0.94x	2.41x	3.39x	3.87x	6.35x	6.16x	5.09x
EV / FCF	-0.4x	0.43x	2.6x	3.09x	2.21x	6.81x	6.15x	6.12x
FCF Yield	-248%	233%	38.5%	32.4%	45.2%	14.7%	16.3%	16.3%
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%	6.12%	5.98%	6.36%
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	33.88	33.88	33.88
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	37.46x	1.6x	13.42x	0.43%	60.61B
KUEHNE UND NAGEL INTERNATIONAL AG	24.6x	1.14x	11.95x	3.15%	30.09B
HYUNDAI GLOVIS CO., LTD.	8.1x	0.36x	3.78x	3.37%	9.16B
NIPPON EXPRESS HOLDINGS, INC.	21.71x	0.73x	6.69x	1.89%	8.03B
MITSUBISHI LOGISTICS CORPORATION	21.29x	2.27x	17.39x	2.73%	3.41B
KAMIGUMI CO., LTD.	17.85x	1.76x	10.35x	3.98%	3.21B
SANKYU INC.	12.84x	0.78x	7.2x	3.18%	2.71B
Average	20.55x	1.23x	10.11x	2.67%	16.74B
Weighted average by Cap.	29.21x	1.33x	11.72x	1.68%