|
Market Closed -
Euronext Paris
18:55:00 09/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 326.00 EUR | +3.49% |
|
+3.99% | -20.68% |
| 08-28 | UBS says ID Logistics valuation remains attractive |  |
| 08-27 | Oddo BHF slightly tweaks its 2026 scenario for ID Logistics | |
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 | 2,132 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -20.64% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 4,058 | 3,576 | 3,608 | 3,608 |
| Change | - | -8.21% | 17.84% | 19.77% | 12.11% | -11.89% | 0.91% | -0% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | 45.7x | 28.1x | 23.7x | 19.8x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | 4.19x | 3.02x | 2.66x | 2.33x |
| PEG | - | 2.8x | 1.3x | -11.33x | 3.2x | 1x | 1.3x | 1x |
| Capitalization / Revenue | 1.09x | 0.61x | 0.69x | 0.76x | 0.72x | 0.49x | 0.44x | 0.41x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 1.09x | 0.82x | 0.75x | 0.69x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 6.98x | 5.27x | 4.82x | 4.4x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 24.6x | 18.1x | 16.2x | 14.4x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | 12.2x | 8.34x | 7.58x | 6.89x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | 8.17% | 12% | 13.2% | 14.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | 9 | 11.59 | 13.73 | 16.49 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,911 | 2,509 | 2,747 | 3,271 | 3,737 | 4,356 | 4,796 | 5,240 |
| EBITDA 1 | 270.6 | 372.8 | 434.7 | 513.5 | 581.1 | 678.9 | 748.1 | 820.3 |
| EBIT 1 | 75.6 | 108.2 | 125.8 | 147.8 | 165.2 | 197 | 222.9 | 250.6 |
| Net income 1 | 33.1 | 38.2 | 52.1 | 52.8 | 63.3 | 80.58 | 94.73 | 112.3 |
| Net Debt 1 | 710.3 | 1,042 | 1,138 | 1,136 | 1,372 | 1,444 | 1,476 | 1,476 |
| Reference price 2 | 367.50 | 268.00 | 306.00 | 379.50 | 411.00 | 326.00 | 326.00 | 326.00 |
| Nbr of stocks (in thousands) | 5,671 | 5,682 | 6,159 | 6,544 | 6,536 | 6,539 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.12x | 0.82x | 5.27x | -.--% | 2.39B | |
| 15.59x | 1.1x | 8.09x | 6.93% | 80.46B | |
| 15.89x | 0.96x | 7.08x | 3.58% | 69.44B | |
| 14.31x | 0.86x | 7.66x | 2.01% | 69.04B | |
| 28.62x | 1.19x | 10.21x | 0.6% | 41.72B | |
| 12.41x | 9.19x | 28.42x | 5.52% | 40.76B | |
| 25.4x | 1.19x | 12.72x | 2.99% | 32.66B | |
| 24.57x | 1.84x | 17.55x | 0.81% | 25.12B | |
| 14.03x | 0.41x | 4.01x | 2.97% | 23.06B | |
| 10.23x | 1.47x | 5.43x | 4.13% | 15.31B | |
| Average | 18.92x | 1.90x | 10.64x | 2.95% | 40B | |
| Weighted average by Cap. | 17.60x | 1.90x | 10.75x | 3.61% |
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
