|
Real-time
Euronext Paris
21:41:18 27/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 332.00 EUR | -2.06% |
|
-1.48% | -19.10% |
| 06:46pm | Oddo BHF slightly tweaks its 2026 scenario for ID Logistics |  |
| 01:00pm | French and Benelux stocks-Factors to watch on August 27 | RE |
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 | 2,217 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -17.47% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 4,058 | 3,661 | 3,681 | 3,740 |
| Change | - | -8.21% | 17.84% | 19.77% | 12.11% | -9.79% | 0.54% | 1.61% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | 45.7x | 28.9x | 24x | 20.1x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | 4.19x | 3.08x | 2.76x | 2.41x |
| PEG | - | 2.8x | 1.3x | -11.33x | 3.2x | 1x | 1.2x | 1x |
| Capitalization / Revenue | 1.09x | 0.61x | 0.69x | 0.76x | 0.72x | 0.51x | 0.47x | 0.43x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 1.09x | 0.84x | 0.77x | 0.72x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 6.98x | 5.41x | 4.93x | 4.53x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 24.6x | 18.8x | 16.7x | 15.3x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | 12.2x | 8.56x | 7.72x | 7.16x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | 8.17% | 11.7% | 13% | 14% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | 9 | 11.72 | 14.12 | 16.9 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,911 | 2,509 | 2,747 | 3,271 | 3,737 | 4,333 | 4,763 | 5,193 |
| EBITDA 1 | 270.6 | 372.8 | 434.7 | 513.5 | 581.1 | 676.3 | 746 | 824.7 |
| EBIT 1 | 75.6 | 108.2 | 125.8 | 147.8 | 165.2 | 194.6 | 219.8 | 245.1 |
| Net income 1 | 33.1 | 38.2 | 52.1 | 52.8 | 63.3 | 80.42 | 95.15 | 110.7 |
| Net Debt 1 | 710.3 | 1,042 | 1,138 | 1,136 | 1,372 | 1,444 | 1,464 | 1,523 |
| Reference price 2 | 367.50 | 268.00 | 306.00 | 379.50 | 411.00 | 339.00 | 339.00 | 339.00 |
| Nbr of stocks (in thousands) | 5,671 | 5,682 | 6,159 | 6,544 | 6,536 | 6,539 | - | - |
| Announcement Date | 16/3/22 | 15/3/23 | 13/3/24 | 12/3/25 | 11/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.92x | 0.84x | 5.41x | -.--% | 2.58B | |
| 7.33x | 0.17x | 1.91x | -.--% | 9.49B | |
| 18.71x | 7.42x | 15.81x | 3.84% | 3.58B | |
| 239.08x | 3.01x | 49.93x | -.--% | 3.53B | |
| 16.54x | 0.37x | 9.98x | 3.16% | 1.1B | |
| 12.66x | - | - | 2.47% | 865M | |
| -21.04x | - | - | - | 839M | |
| Average | 43.17x | 2.36x | 16.61x | 1.58% | 3.14B | |
| Weighted average by Cap. | 48.49x | 2.04x | 13.60x | 0.92% |
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
