Valuation Log-In Logística Intermodal S.A.

Stocks

Market Closed - Sao Paulo 04:03:00 12/09/2026 HKT			5-day change	1st Jan Change
28.00 ^BRL	0.00%		0.00%	-17.14%

08-14	Log-In Logística Intermodal S.A., Q2 2026 Earnings Call, Aug 13, 2026
08-13	Log-In Logística Intermodal S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	2,970	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-17.14%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,273	4,206	4,085
Change	-	43.08%	0.4%	-30.12%	38.63%	-14.15%	-1.56%	-2.87%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	0.96x	0.89x	0.83x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.38x	1.26x	1.13x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.25x	5.55x	5x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	11.7x	8.67x	7.62x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.16	0.37	0.48
Rate of return	-	-	-	-	-	0.57%	1.32%	1.71%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,397	2,067	2,339	2,796	3,081	3,088	3,346	3,600
EBITDA ¹	369.1	576.2	568.6	633.1	825.2	683.9	757.8	817.8
EBIT ¹	246.5	400	341	351.5	539.4	366.4	485	536.3
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	1,107	1,423	1,064	1,392	1,392	1,302	1,236	1,115
Reference price ²	23.60	35.10	38.49	20.72	33.79	28.00	28.00	28.00
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.	-	1.38x	6.25x	0.57%	582M
DSV A/S	30.64x	1.28x	10.93x	0.54%	47.84B
KUEHNE UND NAGEL INTERNATIONAL AG	24x	1.13x	11.88x	3.19%	30.95B
HYUNDAI GLOVIS CO., LTD.	9.37x	0.41x	4.55x	3%	11.67B
NIPPON EXPRESS HOLDINGS, INC.	17.76x	0.71x	6.28x	1.88%	8.42B
LOGISTA HOLDINGS	16.83x	1.1x	4.11x	5.96%	5.39B
MITSUBISHI LOGISTICS CORPORATION	19.98x	2.18x	17x	2.77%	3.4B
KAMIGUMI CO., LTD.	16.3x	1.57x	9.28x	4.39%	3.09B
SEINO HOLDINGS CO., LTD.	15.22x	0.53x	6.15x	3.95%	2.85B
Average	18.76x	1.15x	8.49x	2.92%	12.69B
Weighted average by Cap.	23.94x	1.12x	9.86x	2.12%