Stock LOGN3 LOG-IN LOGÍSTICA INTERMODAL S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Log-In Logística Intermodal S.A.

Equities

LOGN3

BRLOGNACNOR3

Air Freight & Logistics

Market Closed - Sao Paulo
Other stock markets
 04:06:00 2024-05-17 pm EDT 		5-day change 1st Jan Change
39.49 BRL +1.91% Intraday chart for Log-In Logística Intermodal S.A. -0.03% +2.60%
May. 09 Transcript : Log-In Logística Intermodal S.A., Q1 2024 Earnings Call, May 09, 2024
May. 09 Log-In Logística Intermodal S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,152 1,687 2,469 3,695 4,074 4,111 - -
Enterprise Value (EV) 1 2,834 2,562 3,576 5,117 5,138 5,068 4,888 4,652
P/E ratio - - - - - - - -
Yield - - - - - 0.41% 1.11% 1.63%
Capitalization / Revenue 2.05 x 1.5 x 1.77 x 1.79 x 1.74 x 1.63 x 1.54 x 1.44 x
EV / Revenue 2.69 x 2.28 x 2.56 x 2.48 x 2.2 x 2.01 x 1.83 x 1.63 x
EV / EBITDA 10.4 x 8.56 x 9.69 x 8.88 x 9.04 x 8.03 x 6.71 x 5.64 x
EV / FCF 19,954,968 x 17,753,953 x - 13,565,295 x - - - -
FCF Yield 0% 0% - 0% - - - -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 102,980 104,270 104,622 105,258 105,840 106,088 - -
Reference price 2 20.90 16.18 23.60 35.10 38.49 38.75 38.75 38.75
Announcement Date 3/17/20 3/9/21 3/8/22 3/8/23 3/6/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,052 1,126 1,397 2,067 2,339 2,523 2,671 2,858
EBITDA 1 271.2 299.3 369.1 576.2 568.6 630.8 728.3 825.5
EBIT 1 172.5 192.7 246.5 400 341 375.1 466.2 565.4
Operating Margin 16.39% 17.11% 17.64% 19.35% 14.58% 14.87% 17.45% 19.79%
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Free Cash Flow 142 144.3 - 377.2 - - - -
FCF margin 13.5% 12.81% - 18.25% - - - -
FCF Conversion (EBITDA) 52.37% 48.21% - 65.47% - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - 0.1600 0.4300 0.6300
Announcement Date 3/17/20 3/9/21 3/8/22 3/8/23 3/6/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 387.9 388.4 609.2 521.9 547.5 559.7 554.6 622.9 601.5 619.4 600.7 677.8 676.8
EBITDA - - - - - - - - - - - - -
EBIT 1 68 82.27 85.95 89.04 142.8 98.1 80.6 102.8 59.4 78.2 83.31 108.5 110.2
Operating Margin 17.53% 21.18% 14.11% 17.06% 26.08% 17.53% 14.53% 16.5% 9.88% 12.63% 13.87% 16.01% 16.28%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 3/8/22 5/10/22 8/9/22 11/8/22 3/8/23 5/10/23 8/9/23 11/8/23 3/6/24 5/8/24 - - -
1BRL in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 682 875 1,107 1,423 1,064 957 777 541
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.513 x 2.923 x 3 x 2.469 x 1.871 x 1.517 x 1.066 x 0.6552 x
Free Cash Flow 142 144 - 377 - - - -
ROE (net income / shareholders' equity) - 3.88% - 61.1% - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 157 96.2 - 191 - - - -
Capex / Sales 14.94% 8.54% - 9.23% - - - -
Announcement Date 3/17/20 3/9/21 3/8/22 3/8/23 3/6/24 - - -
1BRL in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Log-In Logística Intermodal S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
38.75 BRL
Average target price
40 BRL
Spread / Average Target
+3.23%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Integrated Logistics Operators

1st Jan change Capi.
LOG-IN LOGÍSTICA INTERMODAL S.A. Stock Log-In Logística Intermodal S.A.
+2.60% 802M
KUEHNE UND NAGEL INTERNATIONAL AG Stock Kuehne und Nagel International AG
-14.49% 32.77B
DSV A/S Stock DSV A/S
-10.75% 32.48B
PANALPINA WELTTRANSPORT (HOLDING) AG Stock Panalpina Welttransport (Holding) AG
-1.52% 6.34B
HYUNDAI GLOVIS CO., LTD. Stock Hyundai Glovis Co., Ltd.
-0.10% 5.32B
NIPPON EXPRESS HOLDINGS INC. Stock Nippon Express Holdings Inc.
-6.40% 4.27B
COMPAGNIE DU CAMBODGE Stock Compagnie du Cambodge
+4.62% 4.14B
AGILITY GLOBAL PLC Stock Agility Global PLC
0.00% 3.91B
COMPAÑÍA DE DISTRIBUCIÓN INTEGRAL LOGISTA HOLDINGS, S.A. Stock Compañía de Distribución Integral Logista Holdings, S.A.
+9.31% 3.85B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD Stock Jiayou International Logistics Co.,Ltd
+72.76% 2.73B
Integrated Logistics Operators
  1. Stock Market
  2. Equities
  3. LOGN3 Stock
  4. Financials Log-In Logística Intermodal S.A.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW