Valuation Log-In Logística Intermodal S.A.

Stocks

Delayed Sao Paulo Other stock markets 07:07:08 09/07/2026 pm IST			5-day change	1st Jan Change
27.51 ^BRL	-2.62%		-1.54%	-18.59%

15/05	Log-In Logística Intermodal S.A., Q1 2026 Earnings Call, May 14, 2026
14/05	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	2,901	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-19.06%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,269	4,147	3,962
Change	-	43.08%	0.4%	-30.12%	38.63%	-14.23%	-2.86%	-4.47%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.77x	1.79x	1.74x	0.79x	1.16x	0.96x	0.89x	0.82x
EV / Revenue	2.56x	2.48x	2.2x	1.28x	1.62x	1.41x	1.27x	1.13x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.91x	5.02x	4.26x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	14.2x	7.49x	6.12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.07	0.34	0.64
Rate of return	-	-	-	-	-	0.26%	1.24%	2.34%
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	27.35	27.35	27.35
Nbr of stocks (in thousands)	1,04,622	1,05,258	1,05,840	1,06,088	1,06,088	1,06,088	-	-
Announcement Date	08/03/22	08/03/23	06/03/24	26/02/25	11/03/26	-	-	-

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.	-	1.41x	6.91x	0.26%	56Cr
DSV A/S	36.77x	1.58x	13.21x	0.44%	5.93TCr
KUEHNE UND NAGEL INTERNATIONAL AG	24.55x	1.13x	11.92x	3.16%	2.99TCr
HYUNDAI GLOVIS CO., LTD.	8.37x	0.37x	3.94x	3.27%	945.26Cr
NIPPON EXPRESS HOLDINGS, INC.	21.85x	0.74x	6.72x	1.88%	806.6Cr
LOGISTA HOLDINGS	16.06x	1.03x	3.91x	6.19%	504.42Cr
MITSUBISHI LOGISTICS CORPORATION	21.33x	2.27x	17.42x	2.72%	340.57Cr
KAMIGUMI CO., LTD.	17.84x	1.76x	10.34x	3.98%	320.15Cr
Average	20.97x	1.29x	9.29x	2.74%	1.49TCr
Weighted average by Cap.	28.56x	1.32x	11.33x	1.85%