|
Market Closed -
Sao Paulo
23:54:34 09/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 30.99 BRL | -0.03% |
|
+6.49% | -8.29% |
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 | 3,288 | - | - |
| Change | - | 49.63% | 10.26% | -46.04% | 63.08% | -8.29% | - | - |
| Enterprise Value (EV) 1 | 3,576 | 5,117 | 5,138 | 3,590 | 4,977 | 4,590 | 4,522 | 4,401 |
| Change | - | 43.08% | 0.4% | -30.12% | 38.63% | -7.78% | -1.48% | -2.67% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.77x | 1.79x | 1.74x | 0.79x | 1.16x | 1.06x | 0.98x | 0.91x |
| EV / Revenue | 2.56x | 2.48x | 2.2x | 1.28x | 1.62x | 1.49x | 1.35x | 1.22x |
| EV / EBITDA | 9.69x | 8.88x | 9.04x | 5.67x | 6.03x | 6.71x | 5.95x | 5.38x |
| EV / EBIT | 14.5x | 12.8x | 15.1x | 10.2x | 9.23x | 12.5x | 9.28x | 8.21x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.16 | 0.37 | 0.49 |
| Rate of return | - | - | - | - | - | 0.52% | 1.19% | 1.58% |
| 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 | 30.99 | 30.99 | 30.99 |
| Nbr of stocks (in thousands) | 104,622 | 105,258 | 105,840 | 106,088 | 106,088 | 106,088 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.49x | 6.71x | 0.52% | 660M | |
| 15.59x | 1.1x | 8.09x | 6.93% | 80.46B | |
| 15.89x | 0.96x | 7.08x | 3.58% | 69.44B | |
| 14.31x | 0.86x | 7.66x | 2.01% | 69.04B | |
| 28.62x | 1.19x | 10.21x | 0.6% | 41.72B | |
| 12.41x | 9.19x | 28.42x | 5.52% | 40.76B | |
| 25.4x | 1.19x | 12.72x | 2.99% | 32.66B | |
| 24.57x | 1.84x | 17.55x | 0.81% | 25.12B | |
| 14.03x | 0.41x | 4.01x | 2.97% | 23.06B | |
| 10.23x | 1.47x | 5.43x | 4.13% | 15.31B | |
| Average | 17.89x | 1.97x | 10.79x | 3.01% | 39.82B | |
| Weighted average by Cap. | 17.54x | 1.90x | 10.78x | 3.63% |
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.
Select your edition
All financial news and data tailored to specific country editions
