Valuation Log-In Logística Intermodal S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 04:00:00 18/07/2026 HKT			5-day change	1st Jan Change
27.95 ^BRL	-1.06%		-0.18%	-17.28%

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	2,965	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-17.28%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,333	4,210	4,025
Change	-	43.08%	0.4%	-30.12%	38.63%	-12.95%	-2.82%	-4.4%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	0.98x	0.91x	0.84x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.43x	1.29x	1.14x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	7.01x	5.09x	4.33x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	14.4x	7.6x	6.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.07	0.34	0.64
Rate of return	-	-	-	-	-	0.25%	1.22%	2.29%
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	27.95	27.95	27.95
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.	-	1.43x	7.01x	0.25%	580M
DSV A/S	38.27x	1.63x	13.62x	0.42%	61.84B
KUEHNE UND NAGEL INTERNATIONAL AG	25.28x	1.17x	12.25x	3.06%	30.97B
HYUNDAI GLOVIS CO., LTD.	8.29x	0.37x	3.89x	3.3%	9.51B
NIPPON EXPRESS HOLDINGS, INC.	21.48x	0.73x	6.65x	1.91%	7.94B
LOGISTA HOLDINGS	16.44x	1.08x	4.08x	6.05%	5.21B
MITSUBISHI LOGISTICS CORPORATION	20.61x	2.2x	16.87x	2.82%	3.29B
KAMIGUMI CO., LTD.	17.4x	1.71x	10.09x	4.08%	3.13B
SEINO HOLDINGS CO., LTD.	15.8x	0.54x	6.5x	3.94%	2.71B
Average	20.44x	1.21x	9.00x	2.87%	13.91B
Weighted average by Cap.	29.29x	1.33x	11.52x	1.85%