Español (ES) 
Norwegian bokmål (Norway) 
Polski (PL) 
Danish (Danmark) 
Finnish (Finland) 
Svenska (Sweden) 
Nederlands (nl-NL) 
Português (Portugal) 
Français (France) 
Deutsch (Deutschland) 
English (UK) 
Consigue tu Independencia Financiera para transformar tu vida y jubilarte como te mereces, y cuando tú decidas.
"Soy uno de los autores más vendidos en Amazon España desde 2013"
Données historiques sur Logista
Pays: Espagne.
ES
Sector: Distribution.
| Ticker | LOG |
| Prix | 26,76 |
| Nº d'actions | 132.750.000 |
| Capitalisation | 3.552.390.000 |
| Valeur comptable par action | 4,45 |
| Prix / Valeur comptable | 6,01 |
| 2023 | |||
|---|---|---|---|
| BPA | 2,05 | ||
| PER | 13,05 | ||
| DPA | 1,8500 | ||
| RPD | 6,91% |
Logista no da un dato de deuda neta equivalente al de otras empresas. Publica un exceso de liquidez muy importante, pero se debe a que cobra a sus clientes antes de lo que paga a sus proveedores, por lo que el dinero excedente que publica está “esperando” a ser entregado a sus proveedores, no puede ser pagado como dividendo, ni utilizado en recomprar acciones propias, etc.
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | 5,58% | 2,34% | ||
| EBITDA | 10,05% | 6,79% | ||
| EBIT | 8,94% | 8,92% | ||
| BPA ordinaire | 11,68% | 11,88% | ||
| Dividende ordinaire | 10,56% | - | ||
| Valeur comptable par action | 2,98% | 2,55% | ||
| CASH-FLOW OPÉRATIONNEL | -2,41% | 3,55% |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 11,82 | 5,91 | ||
| RD media | 5,37% | 2,68% | ||
| Prix / valeur comptable moyenne | 3,88 | 1,94 | ||
| EV / EBITDA moyen | 6,16 | 3,08 | ||
| EV /EBIT moyenne | 9,04 | 4,52 | ||
| ROA moyen | 2,60% | 1,20% | ||
| ROE moyen | 36,54% | 31,85% | ||
| ROCE moyen | 43,92% | 39,13% |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenu | 12.426,87 | 11.462,83 | 10.816,01 | 10.557,24 | 10.145,19 | 9.473,53 | 9.492,11 | 9.630,87 | 9.469,56 | 9.504,99 | 9.861,41 |
| % | 8.41% | 5.98% | 2.45% | 4.06% | 7.09% | -0.2% | -1.44% | 1.7% | -0.37% | -3.61% | |
| EBITDA | 449,06 | 372,79 | 359,53 | 317,76 | 287,47 | 278,15 | 244,39 | 266,26 | 247,81 | 248,76 | 232,73 |
| % | 20.46% | 3.69% | 13.15% | 10.54% | 3.35% | 13.81% | -8.21% | 7.45% | -0.38% | 6.89% | |
| Marge EBITDA / Ventes | 3,61% | 3,25% | 3,32% | 3,01% | 2,83% | 2,94% | 2,57% | 2,76% | 2,62% | 2,62% | 2,36% |
| EBIT | 290,66 | 263,63 | 238,09 | 205,56 | 203,08 | 189,46 | 157,27 | 176,24 | 159,60 | 140,17 | 123,65 |
| % | 10.25% | 10.73% | 15.83% | 1.22% | 7.19% | 20.47% | -10.76% | 10.43% | 13.86% | 13.36% | |
| Marge EBIT / Ventes | 2,34% | 2,30% | 2,20% | 1,95% | 2,00% | 2,00% | 1,66% | 1,83% | 1,69% | 1,47% | 1,25% |
| Résultat net ordinaire | 272,25 | 210,32 | 193,02 | 157,18 | 164,63 | 156,71 | 153,91 | 132,20 | 109,49 | 99,39 | 88,63 |
| Résultat net total | 260,78 | 198,85 | 173,96 | 157,18 | 164,63 | 156,71 | 153,86 | 132,08 | 109,19 | 102,35 | 87,61 |
| BPA ordinaire | 2,05 | 1,50 | 1,31 | 1,18 | 1,24 | 1,18 | 1,16 | 1,00 | 0,82 | 0,75 | 0,67 |
| % | 36.67% | 14.5% | 11.02% | -4.84% | 5.08% | 1.72% | 16% | 21.95% | 9.33% | 11.94% | |
| BPA extraordinaire | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,02 | -0,01 |
| BPA total | 2,05 | 1,50 | 1,31 | 1,18 | 1,24 | 1,18 | 1,16 | 0,99 | 0,82 | 0,77 | 0,66 |
| Dividende ordinaire | 1,8500 | 1,3800 | 1,2400 | 1,1800 | 1,1800 | 1,1200 | 1,0500 | 0,9000 | 0,7400 | 0,5600 | 0,0000 |
| % | 34.06% | 11.29% | 5.08% | -0% | 5.36% | 6.67% | 16.67% | 21.62% | 32.14% | ||
| Pay-out | 90,21% | 92,00% | 94,66% | 99,66% | 95,15% | 94,88% | 90,57% | 90,38% | 89,72% | 74,80% | 0,00% |
| Dividende extraordinaire | |||||||||||
| Dividende total | 1,8500 | 1,3800 | 1,2400 | 1,1800 | 1,1800 | 1,1200 | 1,0500 | 0,9000 | 0,7400 | 0,5600 | 0,0000 |
| Observations | |||||||||||
| Valeur comptable par action | 4,45 | 4,23 | 3,94 | 3,87 | 3,91 | 3,84 | 3,77 | 3,69 | 3,33 | 3,32 | 3,46 |
| % | 5.2% | 7.36% | 1.81% | -1.02% | 1.82% | 1.86% | 2.17% | 10.81% | 0.3% | -4.05% | |
| Dette nette | |||||||||||
| % | |||||||||||
| Dette nette / EBITDA | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Dette nette / CF Exploitation | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| ROA | 3,38% | 2,73% | 2,54% | 2,00% | 2,32% | 2,28% | 2,35% | 1,97% | 1,69% | 1,53% | 1,35% |
| ROE | 46,09% | 37,43% | 36,86% | 30,57% | 31,74% | 30,73% | 30,75% | 26,99% | 24,74% | 22,56% | 19,30% |
| ROCE | 48,83% | 46,52% | 45,40% | 39,81% | 39,03% | 37,03% | 31,30% | 35,83% | 35,91% | 31,68% | 26,83% |
| CASH-FLOW OPÉRATIONNEL | 307,64 | 642,96 | -302,03 | 830,10 | 346,82 | 347,54 | 4,24 | 388,64 | 230,91 | 181,45 | 217,02 |
| % | -52.15% | 312.88% | -136.38% | 139.35% | -0.21% | 8096.7% | -98.91% | 68.31% | 27.26% | -16.39% | |
| Cash-flow d'investissement | -83,01 | -389,03 | 505,32 | -640,49 | -190,28 | -145,95 | 202,09 | -285,70 | -133,26 | -94,79 | -5,56 |
| % | 78.66% | -176.99% | 178.9% | -236.6% | -30.37% | -172.22% | 170.74% | -114.39% | -40.58% | -1604.86% | |
| Cash-flow Financement | -250,40 | -206,96 | -194,28 | -187,53 | -149,40 | -149,88 | -128,14 | -102,03 | -106,76 | -204,19 | -107,82 |
| % | -20.99% | -6.53% | -3.6% | -25.52% | 0.32% | -16.97% | -25.59% | 4.43% | 47.72% | -89.38% | |
| Variation du taux de change | |||||||||||
| Cash flow net | -25,77 | 46,97 | 9,02 | 2,09 | 7,14 | 51,71 | 78,18 | 0,91 | -9,10 | -117,53 | 103,64 |
| % | -154.86% | 420.73% | 331.58% | -70.73% | -86.19% | -33.86% | 8491.21% | 110% | 92.26% | -213.4% | |
| CFE-CFI-PID | 224,63 | 253,93 | 203,29 | 189,62 | 156,54 | 201,59 | 206,33 | 102,94 | 97,65 | 86,66 | 211,46 |
| Paiement des dividendes | 189,91 | 166,17 | 158,39 | 158,67 | 150,78 | 145,56 | 125,73 | 99,37 | 106,20 | 119,48 | 74,34 |
| Nombre d'actions au 31 décembre | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 | 132.750.000 |
| Prix maximum | 25,68 | 23,96 | 19,38 | 21,28 | 23,08 | 23,90 | 24,32 | 22,22 | 20,51 | 18,40 | |
| Prix minimum | 21,94 | 14,72 | 15,39 | 12,94 | 16,87 | 17,06 | 18,83 | 16,93 | 15,31 | 12,59 | |
| PER maximum | 17,12 | 18,29 | 16,37 | 17,16 | 19,55 | 20,61 | 24,42 | 26,94 | 27,39 | 27,56 | #¡DIV/0! |
| PER moyen | 15,87 | 14,76 | 14,68 | 13,80 | 16,92 | 17,66 | 21,66 | 23,73 | 23,92 | 23,21 | #¡DIV/0! |
| PER minimum | 14,63 | 11,24 | 13,00 | 10,43 | 14,29 | 14,71 | 18,91 | 20,53 | 20,45 | 18,86 | #¡DIV/0! |
| RD% maximum | 6,29% | 8,42% | 7,67% | 9,12% | 6,64% | 6,15% | 4,78% | 4,37% | 3,66% | 0,00% | #¡DIV/0! |
| RD% moyenne | 5,83% | 6,80% | 6,88% | 7,33% | 5,75% | 5,27% | 4,24% | 3,85% | 3,19% | 0,00% | #¡DIV/0! |
| RD% minimum | 5,37% | 5,18% | 6,09% | 5,55% | 4,85% | 4,39% | 3,70% | 3,33% | 2,73% | 0,00% | #¡DIV/0! |
| Prix / Valeur comptable maximum | 6,07 | 6,07 | 5,00 | 5,45 | 6,01 | 6,34 | 6,59 | 6,66 | 6,18 | 5,32 | #¡DIV/0! |
| Prix / valeur comptable moyenne | 5,62 | 4,90 | 4,49 | 4,38 | 5,20 | 5,43 | 5,85 | 5,87 | 5,40 | 4,48 | #¡DIV/0! |
| Prix / Valeur comptable minimum | 5,18 | 3,73 | 3,97 | 3,31 | 4,39 | 4,52 | 5,10 | 5,08 | 4,61 | 3,64 | #¡DIV/0! |
| EV / EBITDA maximum | 9,14 | 8,85 | 8,10 | 9,83 | 11,02 | 12,98 | 12,13 | 11,90 | 10,95 | 10,50 | #¡DIV/0! |
| EV / EBITDA moyen | 8,48 | 7,14 | 7,26 | 7,90 | 9,53 | 11,12 | 10,76 | 10,49 | 9,56 | 8,84 | #¡DIV/0! |
| EV / EBITDA minimum | 7,81 | 5,44 | 6,43 | 5,98 | 8,05 | 9,27 | 9,39 | 9,07 | 8,17 | 7,18 | #¡DIV/0! |
BPA / Dividende / PER moyen
Évolution de la dette
CFE-CFI-PID = Cash Flow de Explotación - Cash Flow de Inversión - Pago de Intereses de la Deuda. Comparar esta cifra con el "Pago por dividendos" da una idea aproximada (no exacta) de la capacidad de la empresa para mantener y/o incrementar su dividendo actual. Algunas empresas incluyen el pago de intereses de la deuda en el CFE y otras en el de CFF (Financiación). Si está en el CFE el cálculo es CFE-CFI y ya no hay que restar nada más, lógicamente.
El EBITDA y el EBIT de las empresas españolas lo calculo sin hacer ningún ajuste por motivos extraordinarios.
