BVMF
LOGG3
Market cap322mUSD
May 30, Last price
21.14BRL
1D
-1.67%
1Q
15.46%
IPO
18.76%
Name
Log Commercial Properties e Participacoes SA
Chart & Performance
Profile
LOG Commercial Properties e Participações S.A. develops, constructs, and rents commercial properties in Brazil. The company offers logistics condominiums, shopping centers, and strip malls, as well as allots industrial parks. The company was formerly known as MRV Logística E Participações S.A. LOG Commercial Properties e Participações S.A. was founded in 2008 and is based in Belo Horizonte, Brazil.
Valuation
Title BRL in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 219,742 -0.19% | 220,156 1.35% | 217,230 45.43% | |||||||
Cost of revenue | 23,736 | 58,589 | 54,030 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 196,006 | 161,567 | 163,200 | |||||||
NOPBT Margin | 89.20% | 73.39% | 75.13% | |||||||
Operating Taxes | 52,460 | (10,463) | (3,224) | |||||||
Tax Rate | 26.76% | |||||||||
NOPAT | 143,546 | 172,030 | 166,424 | |||||||
Net income | 343,389 78.68% | 192,176 -50.22% | 386,072 4.64% | |||||||
Dividends | (220,000) | (91,692) | (87,627) | |||||||
Dividend yield | 14.04% | 4.17% | 5.39% | |||||||
Proceeds from repurchase of equity | 6,305 | 5,793 | (26,457) | |||||||
BB yield | -0.40% | -0.26% | 1.63% | |||||||
Debt | ||||||||||
Debt current | 243,854 | 241,608 | 181,993 | |||||||
Long-term debt | 2,196,428 | 1,893,567 | 1,795,521 | |||||||
Deferred revenue | 57,819 | 42,841 | ||||||||
Other long-term liabilities | 165,804 | 16,763 | 161,276 | |||||||
Net debt | 1,817,799 | 1,355,090 | 1,334,937 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 68,410 | 157,230 | 128,772 | |||||||
CAPEX | (354,236) | |||||||||
Cash from investing activities | 317,840 | 266,429 | (241,969) | |||||||
Cash from financing activities | (556,528) | (324,877) | 203,366 | |||||||
FCF | 141,649 | 22,617 | 155,935 | |||||||
Balance | ||||||||||
Cash | 523,595 | 524,236 | 474,312 | |||||||
Long term investments | 98,888 | 255,849 | 168,265 | |||||||
Excess cash | 611,496 | 769,077 | 631,716 | |||||||
Stockholders' equity | 2,754,748 | 3,757,877 | 4,534,308 | |||||||
Invested Capital | 5,412,925 | 5,054,182 | 5,092,816 | |||||||
ROIC | 2.74% | 3.39% | 3.64% | |||||||
ROCE | 3.17% | 2.71% | 2.80% | |||||||
EV | ||||||||||
Common stock shares outstanding | 87,030 | 99,837 | 100,769 | |||||||
Price | 18.01 -18.32% | 22.05 36.79% | 16.12 -36.26% | |||||||
Market cap | 1,567,417 -28.80% | 2,201,406 35.52% | 1,624,396 -37.11% | |||||||
EV | 3,404,582 | 3,558,772 | 3,857,436 | |||||||
EBITDA | 201,677 | 165,539 | 164,847 | |||||||
EV/EBITDA | 16.88 | 21.50 | 23.40 | |||||||
Interest | 165,737 | 175,974 | 147,377 | |||||||
Interest/NOPBT | 84.56% | 108.92% | 90.30% |