Loading...
BVMFLOGN3
Market cap349mUSD
Dec 23, Last price  
20.42BRL
1D
0.59%
1Q
-41.76%
Jan 2017
811.05%
IPO
-70.53%
Name

Log-in Logistica Intermodal SA

Chart & Performance

D1W1MN
BVMF:LOGN3 chart
P/E
36.04
P/S
0.93
EPS
0.57
Div Yield, %
0.00%
Shrs. gr., 5y
23.40%
Rev. gr., 5y
19.06%
Revenues
2.34b
+13.14%
293,025,000319,390,000344,900,000325,685,000443,936,000426,361,000620,892,000658,720,000718,125,000810,667,000974,322,0001,054,432,000794,031,000872,172,000977,433,0001,052,204,0001,126,179,0001,397,039,0002,067,050,0002,338,625,000
Net income
60m
-85.22%
32,269,00019,541,00036,065,00062,026,00083,373,000-6,997,00018,300,000-78,162,000-24,797,0006,642,000-84,234,000-375,302,00094,103,000-606,874,0006,002,00011,129,00012,951,00097,490,000406,702,00060,103,000
CFO
506m
-10.98%
40,177,000101,381,000-56,205,00031,382,00017,800,000-13,158,00015,365,00053,234,00037,654,00048,288,00077,712,000129,717,000184,976,000237,679,00099,651,000299,235,000240,522,000416,095,000567,988,000505,629,000
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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,338,625
13.14%
2,067,050
47.96%
1,397,039
24.05%
Cost of revenue
2,073,042
1,736,180
1,209,373
Unusual Expense (Income)
NOPBT
265,583
330,870
187,666
NOPBT Margin
11.36%
16.01%
13.43%
Operating Taxes
84,532
(158,210)
(1,710)
Tax Rate
31.83%
NOPAT
181,051
489,080
189,376
Net income
60,103
-85.22%
406,702
317.17%
97,490
652.76%
Dividends
Dividend yield
Proceeds from repurchase of equity
3,755
4,088
2,350
BB yield
-0.09%
-0.11%
-0.09%
Debt
Debt current
317,073
308,786
238,648
Long-term debt
1,800,623
1,689,701
1,695,239
Deferred revenue
283,181
Other long-term liabilities
375,032
114,563
9,892
Net debt
1,436,431
1,392,388
1,716,816
Cash flow
Cash from operating activities
505,629
567,988
416,095
CAPEX
(286,500)
(190,760)
(343,012)
Cash from investing activities
(143,059)
(93,058)
(98,356)
Cash from financing activities
(263,432)
(353,960)
(202,779)
FCF
(118)
77,827
(93,350)
Balance
Cash
562,583
583,371
606,541
Long term investments
118,682
22,728
(389,470)
Excess cash
564,334
502,746
147,219
Stockholders' equity
990,069
926,536
506,219
Invested Capital
2,621,938
2,473,626
2,002,135
ROIC
7.11%
21.85%
9.77%
ROCE
8.24%
10.95%
8.70%
EV
Common stock shares outstanding
105,444
105,281
105,368
Price
38.49
9.66%
35.10
48.73%
23.60
45.86%
Market cap
4,058,534
9.83%
3,695,363
48.61%
2,486,685
45.24%
EV
5,495,097
5,087,851
4,203,617
EBITDA
493,237
506,891
310,221
EV/EBITDA
11.14
10.04
13.55
Interest
222,951
198,357
140,569
Interest/NOPBT
83.95%
59.95%
74.90%