Valuation Logista Holdings

Stocks

Market Closed - BME Other stock markets 18:35:26 29/07/2026 +03			5-day change	1st Jan Change
37.56 ^EUR	+1.73%		+9.70%	+24.70%

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

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	4,963	-	-
Change	-	2.33%	29.72%	11.92%	6.86%	30.08%	-	-
Enterprise Value (EV) ¹	134.9	248.6	706.5	1,106	1,230	2,342	2,340	2,297
Change	-	84.36%	184.14%	56.61%	11.16%	90.4%	-0.09%	-1.82%
P/E	13.8x	12.4x	11.7x	11.6x	13.6x	18x	17.6x	15.8x
PBR	4.59x	4.38x	5.4x	5.57x	5.94x	7.89x	7.95x	7.66x
PEG	-	0.9x	0.3x	0.9x	-1.52x	-8.81x	8.42x	1.3x
Capitalization / Revenue	2.04x	1.99x	1.89x	2.03x	2.11x	2.71x	2.67x	2.61x
EV / Revenue	0.11x	0.2x	0.42x	0.63x	0.68x	1.28x	1.26x	1.21x
EV / EBITDA	0.37x	0.64x	1.57x	2.24x	2.48x	4.77x	4.78x	4.59x
EV / EBIT	0.57x	0.94x	2.41x	3.39x	3.87x	7.52x	7.58x	6.33x
EV / FCF	-0.4x	0.43x	2.6x	3.09x	2.21x	5.91x	7.04x	6.81x
FCF Yield	-248%	233%	38.5%	32.4%	45.2%	16.9%	14.2%	14.7%
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%	5.58%	5.47%	5.8%
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	37.56	37.56	37.56
Nbr of stocks (in thousands)	131,989	131,874	131,831	131,949	132,030	132,146	-	-
Announcement Date	11/5/21 A	11/4/22 A	11/8/23 A	11/6/24 A	11/6/25 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOGISTA HOLDINGS	17.85x	1.24x	4.59x	5.67%	5.56B
DSV A/S	33.22x	1.37x	11.67x	0.51%	51.05B
KUEHNE UND NAGEL INTERNATIONAL AG	23.41x	1.1x	11.58x	3.3%	29.82B
HYUNDAI GLOVIS CO., LTD.	8.57x	0.38x	4.11x	3.27%	9.84B
NIPPON EXPRESS HOLDINGS, INC.	21.32x	0.73x	6.62x	1.92%	7.85B
MITSUBISHI LOGISTICS CORPORATION	21.56x	2.29x	17.54x	2.69%	3.41B
KAMIGUMI CO., LTD.	17.75x	1.75x	10.29x	4%	3.17B
SANKYU INC.	13.76x	0.83x	7.65x	2.96%	2.88B
SEINO HOLDINGS CO., LTD.	15.92x	0.55x	6.54x	3.91%	2.71B
Average	19.26x	1.14x	8.96x	3.14%	12.92B
Weighted average by Cap.	25.43x	1.17x	10.24x	2.1%