|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 360.50 EUR | +0.28% |
|
+1.84% | -12.29% |
| 07-22 | ID Logistics posts first-half 2026 revenue of €2,084.6m, up 18.3% |  |
| 07-09 | ID Logistics Launches New Wine and Spirits Distribution Facility in New Jersey | CI |
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 | 2,357 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -12.24% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 4,058 | 3,801 | 3,821 | 3,881 |
| Change | - | -8.21% | 17.84% | 19.77% | 12.11% | -6.33% | 0.52% | 1.55% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | 45.7x | 30.5x | 25.5x | 21.3x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | 4.19x | 3.28x | 2.93x | 2.56x |
| PEG | - | 2.8x | 1.3x | -11.33x | 3.2x | 1x | 1.3x | 1.1x |
| 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 | 0.8x | 0.75x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 6.98x | 5.62x | 5.12x | 4.71x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 24.6x | 19.6x | 17.5x | 15.9x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | 12.2x | 8.89x | 8.01x | 7.43x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | 8.17% | 11.2% | 12.5% | 13.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | 9 | 11.84 | 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 | 218.4 | 243.8 |
| 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 | 360.50 | 360.50 | 360.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.37x | 0.88x | 5.61x | -.--% | 2.67B | |
| 9.1x | 0.19x | 2.23x | -.--% | 11.06B | |
| 247.84x | 3.13x | 51.9x | -.--% | 3.6B | |
| 17.96x | 7.64x | 15.95x | 3.69% | 3.51B | |
| 15.71x | 0.35x | 9.61x | 3.33% | 1.04B | |
| 12.18x | - | - | 2.57% | 810M | |
| -20.26x | - | - | - | 808M | |
| Average | 44.70x | 2.44x | 17.06x | 1.6% | 3.36B | |
| Weighted average by Cap. | 48.82x | 1.96x | 13.37x | 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
