Valuation Log-In Logística Intermodal S.A.

Stocks

Delayed Sao Paulo Other stock markets 00:40:34 30/07/2026 HKT			5-day change	1st Jan Change
27.25 ^BRL	-3.54%		-2.33%	-19.35%

05-15	Log-In Logística Intermodal S.A., Q1 2026 Earnings Call, May 14, 2026
05-14	Log-In Logística Intermodal S.A. Reports Earnings Results for the First Quarter Ended March 31, 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	2,933	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-18.17%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,301	4,179	3,993
Change	-	43.08%	0.4%	-30.12%	38.63%	-13.59%	-2.84%	-4.43%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	0.97x	0.9x	0.83x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.42x	1.28x	1.13x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.96x	5.05x	4.3x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	14.3x	7.54x	6.17x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.07	0.34	0.64
Rate of return	-	-	-	-	-	0.25%	1.23%	2.31%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,397	2,067	2,339	2,796	3,081	3,035	3,274	3,520
EBITDA ¹	369.1	576.2	568.6	633.1	825.2	617.9	826.7	929.3
EBIT ¹	246.5	400	341	351.5	539.4	300.4	553.9	647.7
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	1,107	1,423	1,064	1,392	1,392	1,367	1,245	1,060
Reference price ²	23.60	35.10	38.49	20.72	33.79	27.65	27.65	27.65
Nbr of stocks (in thousands)	104,622	105,258	105,840	106,088	106,088	106,088	-	-
Announcement Date	8/3/22	8/3/23	6/3/24	26/2/25	11/3/26	-	-	-

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.	-	1.42x	6.96x	0.25%	573M
DSV A/S	33.22x	1.37x	11.67x	0.51%	51.05B
KUEHNE UND NAGEL INTERNATIONAL AG	23.41x	1.1x	11.58x	3.3%	29.82B
HYUNDAI GLOVIS CO., LTD.	8.57x	0.38x	4.11x	3.27%	9.84B
NIPPON EXPRESS HOLDINGS, INC.	21.32x	0.73x	6.62x	1.92%	7.85B
LOGISTA HOLDINGS	17.85x	1.24x	4.59x	5.67%	5.56B
MITSUBISHI LOGISTICS CORPORATION	21.56x	2.29x	17.54x	2.69%	3.41B
KAMIGUMI CO., LTD.	17.75x	1.75x	10.29x	4%	3.17B
SANKYU INC.	13.76x	0.83x	7.65x	2.96%	2.88B
Average	19.68x	1.23x	9.00x	2.73%	12.68B
Weighted average by Cap.	25.66x	1.19x	10.31x	2.05%