|
Market Closed -
BME
19:35:25 31/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 36.12 EUR | +0.61% |
|
+0.22% | +19.92% |
| 07-24 | Spanish stocks - Factors to watch on July 24 | RE |
| 07-23 | Logista Integral, S.A. Reports Earnings Results for the Nine Months Ended June 30, 2026 | CI |
Company Valuation: Logista Holdings
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,404 | 2,459 | 3,190 | 3,571 | 3,816 | 4,773 | - | - |
| Change | - | 2.33% | 29.72% | 11.92% | 6.86% | 25.09% | - | - |
| Enterprise Value (EV) 1 | 134.9 | 248.6 | 706.5 | 1,106 | 1,230 | 2,151 | 2,149 | 2,107 |
| Change | - | 84.36% | 184.14% | 56.61% | 11.16% | 74.93% | -0.09% | -1.98% |
| P/E | 13.8x | 12.4x | 11.7x | 11.6x | 13.6x | 17.3x | 17x | 15.2x |
| PBR | 4.59x | 4.38x | 5.4x | 5.57x | 5.94x | 7.59x | 7.64x | 7.37x |
| PEG | - | 0.9x | 0.3x | 0.9x | -1.52x | -8.47x | 8.14x | 1.3x |
| Capitalization / Revenue | 2.04x | 1.99x | 1.89x | 2.03x | 2.11x | 2.61x | 2.56x | 2.51x |
| EV / Revenue | 0.11x | 0.2x | 0.42x | 0.63x | 0.68x | 1.18x | 1.15x | 1.11x |
| EV / EBITDA | 0.37x | 0.64x | 1.57x | 2.24x | 2.48x | 4.38x | 4.39x | 4.21x |
| EV / EBIT | 0.57x | 0.94x | 2.41x | 3.39x | 3.87x | 6.91x | 6.96x | 5.81x |
| EV / FCF | -0.4x | 0.43x | 2.6x | 3.09x | 2.21x | 5.43x | 6.21x | 5.97x |
| FCF Yield | -248% | 233% | 38.5% | 32.4% | 45.2% | 18.4% | 16.1% | 16.7% |
| Dividend per Share 2 | 1.24 | 1.38 | 1.85 | 2.09 | 2.09 | 2.094 | 2.053 | 2.178 |
| Rate of return | 6.81% | 7.4% | 7.64% | 7.72% | 7.23% | 5.8% | 5.68% | 6.03% |
| EPS 2 | 1.32 | 1.51 | 2.07 | 2.34 | 2.13 | 2.086 | 2.13 | 2.381 |
| Distribution rate | 93.9% | 91.4% | 89.4% | 89.3% | 98.1% | 100% | 96.4% | 91.4% |
| Net sales 1 | 1,180 | 1,235 | 1,684 | 1,757 | 1,809 | 1,830 | 1,862 | 1,905 |
| EBITDA 1 | 362 | 386.6 | 451.2 | 495 | 495 | 491.4 | 489.4 | 500.8 |
| EBIT 1 | 238.1 | 263.6 | 293.5 | 326 | 318 | 311.4 | 308.6 | 362.7 |
| Net income 1 | 174 | 198.8 | 273.8 | 308 | 281 | 277.8 | 278 | 315.3 |
| Net Debt 1 | -2,269 | -2,211 | -2,484 | -2,464 | -2,586 | -2,622 | -2,624 | -2,666 |
| Reference price 2 | 18.21 | 18.65 | 24.20 | 27.06 | 28.90 | 36.12 | 36.12 | 36.12 |
| Nbr of stocks (in thousands) | 131,989 | 131,874 | 131,831 | 131,949 | 132,030 | 132,146 | - | - |
| Announcement Date | 05/11/21 | 04/11/22 | 08/11/23 | 06/11/24 | 06/11/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.21x | 1.16x | 4.32x | 5.83% | 5.51B | |
| 32.57x | 1.35x | 11.49x | 0.51% | 50.9B | |
| 24.82x | 1.16x | 12.25x | 3.09% | 32.32B | |
| 9.21x | 0.41x | 4.46x | 3.05% | 11.16B | |
| 18.84x | 0.74x | 6.56x | 1.77% | 8.58B | |
| 20.09x | 2.17x | 16.86x | 2.8% | 3.24B | |
| 16.5x | 1.62x | 9.63x | 4.33% | 3B | |
| 15.76x | 0.55x | 6.41x | 3.84% | 2.82B | |
| Average | 19.37x | 1.15x | 9.00x | 3.15% | 14.69B | |
| Weighted average by Cap. | 25.34x | 1.17x | 10.31x | 2.04% |
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
- LOG Stock
- Valuation Logista Holdings
Select your edition
All financial news and data tailored to specific country editions
