|
Market Closed -
Other stock markets
|
After hours 14:40:51 | |||
| 355.00 EUR | -1.25% |
|
359.25 | +1.20% |
| 05-27 | ID Logistics Group SA fully leased 62,500 m² logistics facility in Rugby, Warwickshire from Sunrise Real Estate Limited. | CI |
| 05-27 | French and Benelux stocks-Factors to watch on May 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 | 2,350 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -12.52% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 2,686 | 3,749 | 3,779 | 3,917 |
| Change | - | -8.21% | 17.84% | 19.77% | -25.79% | 39.56% | 0.81% | 3.65% |
| P/E Ratio | 66.8x | 42.3x | 37.3x | 48.3x | - | 31.8x | 26.5x | 21.6x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | - | 3.27x | 2.92x | 2.55x |
| PEG | - | 2.8x | 1.3x | -11.33x | - | - | 1.3x | 1x |
| Capitalization / Revenue | 1.09x | 0.61x | 0.69x | 0.76x | 0.72x | 0.56x | 0.51x | 0.47x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 0.72x | 0.9x | 0.83x | 0.79x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 4.62x | 5.73x | 5.24x | 4.98x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 16.3x | 20.1x | 18x | 16.8x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | - | 68x | 65.7x | 37.7x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | - | 1.47% | 1.52% | 2.65% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | - | 11.3 | 13.57 | 16.65 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,911 | 2,509 | 2,747 | 3,271 | 3,737 | 4,173 | 4,575 | 4,959 |
| EBITDA 1 | 270.6 | 372.8 | 434.7 | 513.5 | 581.1 | 653.8 | 720.9 | 786.7 |
| EBIT 1 | 75.6 | 108.2 | 125.8 | 147.8 | 165.2 | 186.3 | 209.5 | 233.3 |
| Net income 1 | 33.1 | 38.2 | 52.1 | 52.8 | 63.3 | 77.41 | 92.03 | 115.9 |
| Net Debt 1 | 710.3 | 1,042 | 1,138 | 1,136 | - | 1,399 | 1,429 | 1,567 |
| Reference price 2 | 367.50 | 268.00 | 306.00 | 379.50 | 411.00 | 359.50 | 359.50 | 359.50 |
| Nbr of stocks (in thousands) | 5,671 | 5,682 | 6,159 | 6,544 | 6,536 | 6,537 | - | - |
| Announcement Date | 3/16/22 | 3/15/23 | 3/13/24 | 3/12/25 | 3/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.82x | 0.9x | 5.73x | -.--% | 2.72B | |
| 8.37x | 0.17x | 1.95x | -.--% | 10.16B | |
| 18.77x | 8.52x | 17.42x | 3.43% | 3.64B | |
| 229.55x | 2.88x | 47.76x | -.--% | 3.39B | |
| 15.8x | 0.35x | 9.53x | 3.31% | 1.04B | |
| 14.3x | - | - | 2.09% | 860M | |
| -18.67x | - | - | - | 744M | |
| Average | 42.85x | 2.56x | 16.48x | 1.47% | 3.22B | |
| Weighted average by Cap. | 45.78x | 2.16x | 12.92x | 0.81% |
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
