|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 344.50 EUR | +2.84% |
|
+3.45% | -16.18% |
| 06-12 | Boohoo sublets US warehouse to cut costs amid turnaround effort | AN |
| 06-12 | Debenhams Group Subleases US Distribution Center | MT |
Company Valuation: ID Logistics Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,084 | 1,523 | 1,885 | 2,483 | 2,686 | 2,252 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -16.17% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 2,686 | 3,658 | 3,673 | 3,700 |
| Change | - | -8.21% | 17.84% | 19.77% | -25.79% | 36.19% | 0.4% | 0.74% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | - | 30.5x | 25.4x | 21.1x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | - | 3.14x | 2.8x | 2.44x |
| PEG | - | 2.8x | 1.3x | -11.33x | - | - | 1.3x | 1x |
| Capitalization / Revenue | 1.09x | 0.61x | 0.69x | 0.76x | 0.72x | 0.54x | 0.49x | 0.45x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 0.72x | 0.88x | 0.8x | 0.74x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 4.62x | 5.6x | 5.1x | 4.68x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 16.3x | 19.6x | 17.5x | 15.9x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | - | 66.4x | 63.8x | 35.6x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | - | 1.51% | 1.57% | 2.81% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | - | 11.3 | 13.57 | 16.31 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,911 | 2,509 | 2,747 | 3,271 | 3,737 | 4,173 | 4,575 | 4,985 |
| EBITDA 1 | 270.6 | 372.8 | 434.7 | 513.5 | 581.1 | 653.8 | 720.9 | 790.6 |
| EBIT 1 | 75.6 | 108.2 | 125.8 | 147.8 | 165.2 | 186.3 | 209.5 | 232.9 |
| Net income 1 | 33.1 | 38.2 | 52.1 | 52.8 | 63.3 | 77.47 | 92.07 | 112.9 |
| Net Debt 1 | 710.3 | 1,042 | 1,138 | 1,136 | - | 1,407 | 1,421 | 1,448 |
| Reference price 2 | 367.50 | 268.00 | 306.00 | 379.50 | 411.00 | 344.50 | 344.50 | 344.50 |
| Nbr of stocks (in thousands) | 5,671 | 5,682 | 6,159 | 6,544 | 6,536 | 6,537 | - | - |
| Announcement Date | 3/16/22 A | 3/15/23 A | 3/13/24 A | 3/12/25 A | 3/11/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.48x | 0.88x | 5.6x | -.--% | 2.57B | |
| 7.54x | 0.14x | 1.64x | -.--% | 9.12B | |
| 19.89x | 8.26x | 17.25x | 3.39% | 3.82B | |
| 247.49x | 3.13x | 51.79x | -.--% | 3.69B | |
| 14.86x | 0.33x | 8.94x | 3.52% | 976M | |
| 12.25x | - | - | 2.55% | 826M | |
| -20.22x | - | - | - | 806M | |
| Average | 44.61x | 2.55x | 17.04x | 1.58% | 3.11B | |
| Weighted average by Cap. | 52.49x | 2.33x | 14.63x | 0.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IDL Stock
- Valuation ID Logistics Group
Select your edition
All financial news and data tailored to specific country editions
