|
Real-time
Euronext Paris
03:00:12 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 372.00 EUR | -0.13% |
|
+2.20% | -9.49% |
| 11-02 | Argan Buys Puma's Logistics Facility in France | MT |
| 11-02 | Argan and Puma inaugurate automated logistics facility |  |
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 | 2,436 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -9.32% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 4,058 | 3,943 | 4,000 | 4,030 |
| Change | - | -8.21% | 17.84% | 19.77% | 12.11% | -2.84% | 1.44% | 0.75% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | 45.7x | 30.9x | 26.2x | 21.6x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | 4.19x | 3.36x | 3.02x | 2.63x |
| 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 | 0.54x | 0.49x | 0.45x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 1.09x | 0.88x | 0.81x | 0.75x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 6.98x | 5.7x | 5.21x | 4.8x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 24.6x | 19.6x | 17.4x | 15.7x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | 12.2x | 9.05x | 8.18x | 7.52x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | 8.17% | 11% | 12.2% | 13.3% |
| 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 | 372.50 | 372.50 | 372.50 |
| Nbr of stocks (in thousands) | 5,671 | 5,682 | 6,159 | 6,544 | 6,536 | 6,539 | - | - |
| Announcement Date | 3/16/22 | 3/15/23 | 3/13/24 | 3/12/25 | 3/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.92x | 0.88x | 5.7x | -.--% | 2.73B | |
| 18.65x | 1.23x | 8.96x | 6.01% | 92.88B | |
| 15.29x | 0.87x | 7.72x | 1.81% | 74.48B | |
| 16.52x | 0.99x | 7.3x | 3.41% | 73.02B | |
| 33.44x | 1.39x | 12.07x | 0.48% | 51.82B | |
| 12.71x | 9.21x | 28.8x | 5.4% | 40.9B | |
| 25.8x | 1.21x | 12.94x | 3.04% | 34.93B | |
| 23.41x | 1.8x | 18.45x | 0.76% | 26.56B | |
| 15.52x | 0.46x | 4.58x | 2.66% | 25.35B | |
| 10.23x | 1.43x | 5.3x | 4.11% | 15.1B | |
| Average | 20.25x | 1.95x | 11.18x | 2.77% | 43.78B | |
| Weighted average by Cap. | 19.38x | 1.89x | 11.19x | 3.3% |
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
