Stock LOGN3 LOG-IN LOGÍSTICA INTERMODAL S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Log-In Logística Intermodal S.A.

Equities

LOGN3

BRLOGNACNOR3

Air Freight & Logistics

Delayed Sao Paulo
Other stock markets
 11:03:45 27/06/2024 pm IST 		5-day change 1st Jan Change
35.74 BRL +0.68% Intraday chart for Log-In Logística Intermodal S.A. +2.70% -7.14%
09/05 Transcript : Log-In Logística Intermodal S.A., Q1 2024 Earnings Call, May 09, 2024
09/05 Log-In Logística Intermodal S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,152 1,687 2,469 3,695 4,074 3,766 - -
Enterprise Value (EV) 1 2,834 2,562 3,576 5,117 5,138 4,726 4,539 4,290
P/E ratio - - - - - - - -
Yield - - - - - 0.39% 1.18% 1.86%
Capitalization / Revenue 2.05 x 1.5 x 1.77 x 1.79 x 1.74 x 1.42 x 1.34 x 1.25 x
EV / Revenue 2.69 x 2.28 x 2.56 x 2.48 x 2.2 x 1.78 x 1.62 x 1.43 x
EV / EBITDA 10.4 x 8.56 x 9.69 x 8.88 x 9.04 x 7.32 x 6.11 x 5.03 x
EV / FCF 1,99,54,968 x 1,77,53,953 x - 1,35,65,295 x - - - -
FCF Yield 0% 0% - 0% - - - -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 1,02,980 1,04,270 1,04,622 1,05,258 1,05,840 1,06,088 - -
Reference price 2 20.90 16.18 23.60 35.10 38.49 35.50 35.50 35.50
Announcement Date 17/03/20 09/03/21 08/03/22 08/03/23 06/03/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,052 1,126 1,397 2,067 2,339 2,649 2,809 3,007
EBITDA 1 271.2 299.3 369.1 576.2 568.6 646 742.3 852.3
EBIT 1 172.5 192.7 246.5 400 341 390.3 480.2 592.3
Operating Margin 16.39% 17.11% 17.64% 19.35% 14.58% 14.73% 17.1% 19.7%
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Free Cash Flow 142 144.3 - 377.2 - - - -
FCF margin 13.5% 12.81% - 18.25% - - - -
FCF Conversion (EBITDA) 52.37% 48.21% - 65.47% - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - 0.1400 0.4200 0.6600
Announcement Date 17/03/20 09/03/21 08/03/22 08/03/23 06/03/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 387.9 388.4 609.2 521.9 547.5 559.7 554.6 622.9 601.5 619.4 663 686.6 680.1
EBITDA - - - - - - - - - - - - -
EBIT 1 68 82.27 85.95 89.04 142.8 98.1 80.6 102.8 59.4 78.2 92.41 106.2 113.4
Operating Margin 17.53% 21.18% 14.11% 17.06% 26.08% 17.53% 14.53% 16.5% 9.88% 12.63% 13.94% 15.47% 16.68%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 08/03/22 10/05/22 09/08/22 08/11/22 08/03/23 10/05/23 09/08/23 08/11/23 06/03/24 08/05/24 - - -
1BRL in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 682 875 1,107 1,423 1,064 960 773 524
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.513 x 2.923 x 3 x 2.469 x 1.871 x 1.487 x 1.041 x 0.6148 x
Free Cash Flow 142 144 - 377 - - - -
ROE (net income / shareholders' equity) - 3.88% - 61.1% - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 157 96.2 - 191 - - - -
Capex / Sales 14.94% 8.54% - 9.23% - - - -
Announcement Date 17/03/20 09/03/21 08/03/22 08/03/23 06/03/24 - - -
1BRL in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Log-In Logística Intermodal S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
35.5 BRL
Average target price
40.6 BRL
Spread / Average Target
+14.37%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Integrated Logistics Operators

1st Jan change Capi.
LOG-IN LOGÍSTICA INTERMODAL S.A. Stock Log-In Logística Intermodal S.A.
-7.14% 68Cr
KUEHNE UND NAGEL INTERNATIONAL AG Stock Kuehne und Nagel International AG
-11.32% 3.43TCr
DSV A/S Stock DSV A/S
-9.49% 3.26TCr
PANALPINA WELTTRANSPORT (HOLDING) AG Stock Panalpina Welttransport (Holding) AG
-1.52% 634Cr
HYUNDAI GLOVIS CO., LTD. Stock Hyundai Glovis Co., Ltd.
+19.84% 615.62Cr
COMPAGNIE DU CAMBODGE Stock Compagnie du Cambodge
+7.69% 406.51Cr
NIPPON EXPRESS HOLDINGS INC. Stock Nippon Express Holdings Inc.
-7.54% 404.34Cr
AGILITY GLOBAL PLC Stock Agility Global PLC
0.00% 317.67Cr
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD Stock Jiayou International Logistics Co.,Ltd
+52.89% 231.12Cr
SEINO HOLDINGS CO., LTD. Stock Seino Holdings Co., Ltd.
+1.96% 225.13Cr
Integrated Logistics Operators
  1. Stock Market
  2. Equities
  3. LOGN3 Stock
  4. Financials Log-In Logística Intermodal S.A.