|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.00 BRL | -0.88% |
|
+1.82% | -17.14% |
| 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 |
Company Valuation: Log-In Logística Intermodal S.A.
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 | 2,960 | - | - |
| Change | - | 49.63% | 10.26% | -46.04% | 63.08% | -17.43% | - | - |
| Enterprise Value (EV) 1 | 3,576 | 5,117 | 5,138 | 3,590 | 4,977 | 4,327 | 4,205 | 4,020 |
| Change | - | 43.08% | 0.4% | -30.12% | 38.63% | -13.06% | -2.82% | -4.4% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.77x | 1.79x | 1.74x | 0.79x | 1.16x | 0.98x | 0.9x | 0.84x |
| EV / Revenue | 2.56x | 2.48x | 2.2x | 1.28x | 1.62x | 1.43x | 1.28x | 1.14x |
| EV / EBITDA | 9.69x | 8.88x | 9.04x | 5.67x | 6.03x | 7x | 5.09x | 4.33x |
| EV / EBIT | 14.5x | 12.8x | 15.1x | 10.2x | 9.23x | 14.4x | 7.59x | 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 | 27.90 | 27.90 | 27.90 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.43x | 7x | 0.25% | 58Cr | |
| 37.89x | 1.62x | 13.53x | 0.42% | 6.12TCr | |
| 25.14x | 1.17x | 12.21x | 3.08% | 3.07TCr | |
| 8.25x | 0.37x | 3.87x | 3.31% | 943.18Cr | |
| 21.23x | 0.72x | 6.59x | 1.93% | 785.27Cr | |
| 16.07x | 1.03x | 3.88x | 6.18% | 508.03Cr | |
| 20.62x | 2.21x | 16.92x | 2.82% | 329.99Cr | |
| 17.46x | 1.72x | 10.13x | 4.07% | 314.06Cr | |
| Average | 20.95x | 1.28x | 9.27x | 2.76% | 1.52TCr | |
| Weighted average by Cap. | 29.33x | 1.34x | 11.56x | 1.82% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LOGN3 Stock
- Valuation Log-In Logística Intermodal S.A.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
