Valuation Log-In Logística Intermodal S.A.

Stocks

Market Closed - Sao Paulo 04:00:00 2026-09-29 pm EDT			5-day change	1st Jan Change
27.99 ^BRL	-0.04%		+3.82%	-17.16%

Aug. 13	Log-In Logística Intermodal S.A., Q2 2026 Earnings Call, Aug 13, 2026
Aug. 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	2,969	-	-
Change	-	49.63%	10.26%	-46.04%	63.08%	-17.16%	-	-
Enterprise Value (EV) ¹	3,576	5,117	5,138	3,590	4,977	4,271	4,204	4,083
Change	-	43.08%	0.4%	-30.12%	38.63%	-14.18%	-1.59%	-2.87%
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	1.38x	1.26x	1.13x
EV / EBITDA	9.69x	8.88x	9.04x	5.67x	6.03x	6.25x	5.53x	4.99x
EV / EBIT	14.5x	12.8x	15.1x	10.2x	9.23x	11.7x	8.63x	7.61x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.16	0.37	0.49
Rate of return	-	-	-	-	-	0.57%	1.32%	1.75%
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	760	817.8
EBIT ¹	246.5	400	341	351.5	539.4	366.4	487.2	536.3
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	1,107	1,423	1,064	1,392	1,392	1,302	1,234	1,114
Reference price ²	23.60	35.10	38.49	20.72	33.79	27.99	27.99	27.99
Nbr of stocks (in thousands)	104,622	105,258	105,840	106,088	106,088	106,088	-	-
Announcement Date	3/8/22	3/8/23	3/6/24	2/26/25	3/11/26	-	-	-

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%	569M
DSV A/S	28.78x	1.21x	10.32x	0.59%	43.22B
KUEHNE UND NAGEL INTERNATIONAL AG	25.29x	1.19x	12.53x	3.02%	32.27B
HYUNDAI GLOVIS CO., LTD.	8.95x	0.39x	4.32x	3.14%	10.97B
NIPPON EXPRESS HOLDINGS, INC.	18.55x	0.74x	6.49x	1.75%	8.78B
LOGISTA HOLDINGS	17.13x	1.15x	4.28x	5.86%	5.37B
MITSUBISHI LOGISTICS CORPORATION	20.18x	2.2x	17.15x	2.74%	3.35B
KAMIGUMI CO., LTD.	16.61x	1.6x	9.46x	4.31%	3.07B
SEINO HOLDINGS CO., LTD.	15.42x	0.54x	6.23x	3.9%	2.82B
Average	18.86x	1.16x	8.56x	2.87%	12.27B
Weighted average by Cap.	23.44x	1.11x	9.83x	2.15%