Loading...
BVMF
LOGN3
Market cap494mUSD
Jun 16, Last price  
25.61BRL
1D
0.39%
1Q
15.10%
Jan 2017
1,042.60%
IPO
-63.04%
Name

Log-in Logistica Intermodal SA

Chart & Performance

D1W1MN
BVMF:LOGN3 chart
No data to show
P/E
50.69
P/S
0.97
EPS
0.51
Div Yield, %
—
Shrs. gr., 5y
12.84%
Rev. gr., 5y
21.58%
Revenues
2.80b
+19.55%
319,390,000344,900,000325,685,000443,936,000426,361,000620,892,000658,720,000718,125,000810,667,000974,322,0001,054,432,000794,031,000872,172,000977,433,0001,052,204,0001,126,179,0001,397,039,0002,067,050,0002,338,625,0002,795,756,000
Net income
54m
-10.82%
19,541,00036,065,00062,026,00083,373,000-6,997,00018,300,000-78,162,000-24,797,0006,642,000-84,234,000-375,302,00094,103,000-606,874,0006,002,00011,129,00012,951,00097,490,000406,702,00060,103,00053,600,000
CFO
1.06b
+109.13%
101,381,000-56,205,00031,382,00017,800,000-13,158,00015,365,00053,234,00037,654,00048,288,00077,712,000129,717,000184,976,000237,679,00099,651,000299,235,000240,522,000416,095,000567,988,000505,629,0001,057,443,000
Dividend
Mar 18, 20090.231275 BRL/sh

Profile

Log-in Logística Intermodal S.A. plans, manages, and operates logistics solutions through an intermodal network in Brazil and the Mercosur. The company has an integrated network that facilitates port movement and door to door transportation; and provides logistical planning, coasting trade, and port and intermodal terminal services. As of February 05, 2021, the company owned a fleet of six container ships with a capacity of 15,500 TEUs. It also manages and operates the Vila Velha Port Terminal located in the Port of Vitória, Espírito Santo; and two container terminals, including one in Itajaí, Santa Catarina and the other in Guarujá, São Paulo. The company was incorporated in 1973 and is headquartered in Rio de Janeiro, Brazil. As of January 13, 2022, Log-In Logística Intermodal S.A. operates as a subsidiary of Sas Shipping Agencies Services SÀRl.
URL
https://www.loginlogistica.com.br/
IPO date
Jun 21, 2007
Employees
Domiciled in
BR
Incorporated in
BR

Valuation

Title
BRL in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,795,756
19.55%
2,338,625
13.14%
2,067,050
47.96%
Cost of revenue
2,540,172
2,073,042
1,736,180
Unusual Expense (Income)
NOPBT
255,584
265,583
330,870
NOPBT Margin
9.14%
11.36%
16.01%
Operating Taxes
28,997
84,532
(158,210)
Tax Rate
11.35%
31.83%
NOPAT
226,587
181,051
489,080
Net income
53,600
-10.82%
60,103
-85.22%
406,702
317.17%
Dividends
Dividend yield
Proceeds from repurchase of equity
1,515
3,755
4,088
BB yield
-0.09%
-0.11%
Debt
Debt current
410,454
317,073
308,786
Long-term debt
1,827,351
1,800,623
1,689,701
Deferred revenue
283,181
Other long-term liabilities
355,796
375,032
114,563
Net debt
1,916,356
1,436,431
1,392,388
Cash flow
Cash from operating activities
1,057,443
505,629
567,988
CAPEX
(309,514)
(286,500)
(190,760)
Cash from investing activities
(186,484)
(143,059)
(93,058)
Cash from financing activities
(1,017,573)
(263,432)
(353,960)
FCF
(11,361)
(118)
77,827
Balance
Cash
297,203
562,583
583,371
Long term investments
24,246
118,682
22,728
Excess cash
181,661
564,334
502,746
Stockholders' equity
1,007,328
990,069
926,536
Invested Capital
3,106,464
2,621,938
2,473,626
ROIC
7.91%
7.11%
21.85%
ROCE
7.66%
8.24%
10.95%
EV
Common stock shares outstanding
105,444
105,281
Price
20.72
-46.17%
38.49
9.66%
35.10
48.73%
Market cap
4,058,534
9.83%
3,695,363
48.61%
EV
5,495,097
5,087,851
EBITDA
534,146
493,237
506,891
EV/EBITDA
11.14
10.04
Interest
242,956
222,951
198,357
Interest/NOPBT
95.06%
83.95%
59.95%