|
Market Closed -
Euronext Paris
00:55:00 03/11/2026 HKT
|
After hours 01:20:11 | |||
| 371.00 EUR | +1.92% |
|
371.25 | +0.07% |
| 10-22 | UCB soars on US demand, Hermes loses ground and drags luxury lower |  |
| 10-22 | French and Benelux stocks-Factors to watch | 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 | 2,380 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -11.39% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 4,058 | 3,887 | 3,944 | 3,974 |
| Change | - | -8.21% | 17.84% | 19.77% | 12.11% | -4.21% | 1.46% | 0.76% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | 45.7x | 30.2x | 25.6x | 21.2x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | 4.19x | 3.28x | 2.95x | 2.57x |
| PEG | - | 2.8x | 1.3x | -11.33x | 3.2x | 0.9x | 1.4x | 1x |
| Capitalization / Revenue | 1.09x | 0.61x | 0.69x | 0.76x | 0.72x | 0.53x | 0.48x | 0.44x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 1.09x | 0.87x | 0.8x | 0.74x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 6.98x | 5.61x | 5.14x | 4.73x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 24.6x | 19.3x | 17.2x | 15.5x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | 12.2x | 8.93x | 8.07x | 7.42x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | 8.17% | 11.2% | 12.4% | 13.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | 9 | 12.05 | 14.23 | 17.21 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,911 | 2,509 | 2,747 | 3,271 | 3,737 | 4,478 | 4,959 | 5,404 |
| EBITDA 1 | 270.6 | 372.8 | 434.7 | 513.5 | 581.1 | 692.3 | 768 | 839.6 |
| EBIT 1 | 75.6 | 108.2 | 125.8 | 147.8 | 165.2 | 201.4 | 229.4 | 257 |
| Net income 1 | 33.1 | 38.2 | 52.1 | 52.8 | 63.3 | 83.37 | 98.97 | 114.8 |
| Net Debt 1 | 710.3 | 1,042 | 1,138 | 1,136 | 1,372 | 1,507 | 1,564 | 1,594 |
| Reference price 2 | 367.50 | 268.00 | 306.00 | 379.50 | 411.00 | 364.00 | 364.00 | 364.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.22x | 0.87x | 5.61x | -.--% | 2.66B | |
| 18.46x | 1.22x | 8.9x | 6.06% | 92.1B | |
| 15.06x | 0.86x | 7.61x | 1.84% | 73.37B | |
| 16.46x | 0.99x | 7.28x | 3.42% | 72.57B | |
| 32.47x | 1.36x | 11.78x | 0.49% | 50.18B | |
| 12.78x | 8.9x | 28.75x | 5.44% | 40.55B | |
| 25.33x | 1.19x | 12.74x | 3.09% | 34.19B | |
| 25.18x | 1.89x | 17.97x | 0.79% | 25.85B | |
| 15x | 0.44x | 4.41x | 2.77% | 24.6B | |
| 10.16x | 1.42x | 5.26x | 4.14% | 15.03B | |
| Average | 20.11x | 1.91x | 11.03x | 2.8% | 43.11B | |
| Weighted average by Cap. | 19.17x | 1.86x | 11.06x | 3.35% |
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
