Valuation ID Logistics Group

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 16/12/2025 GMT			After hours 17:34:24
397.50 ^EUR	+0.38%		398.50	+0.25%

11-27	Bernstein Keeps Positive View on ID Logistics Model; Price Target Up	MT
11-02	ID Logistics Group SA(ENXTPA:IDL) added to Euronext 150 Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,276	2,084	1,523	1,885	2,483	2,588	-	-
Change	-	63.34%	-26.92%	23.75%	31.78%	4.22%	-	-
Enterprise Value (EV) ¹	1,714	2,794	2,565	3,022	3,620	3,764	3,720	3,729
Change	-	63.03%	-8.21%	17.84%	19.77%	3.98%	-1.16%	0.24%
P/E ratio	53.9x	66.8x	42.3x	37.3x	48.3x	40.7x	34.1x	29x
PBR	5.89x	8.2x	4.94x	4.57x	4x	3.87x	3.46x	3.08x
PEG	-	2.1x	2.8x	1.3x	-11.33x	1.7x	1.8x	1.7x
Capitalization / Revenue	0.78x	1.09x	0.61x	0.69x	0.76x	0.7x	0.63x	0.59x
EV / Revenue	1.04x	1.46x	1.02x	1.1x	1.11x	1.01x	0.91x	0.85x
EV / EBITDA	7.66x	10.3x	6.88x	6.95x	7.05x	6.43x	5.74x	5.32x
EV / EBIT	28.3x	37x	23.7x	24x	24.5x	22.6x	19.7x	18x
EV / FCF	11.2x	14.9x	9.05x	56.1x	9.41x	51.8x	40.9x	35.9x
FCF Yield	8.91%	6.71%	11%	1.78%	10.6%	1.93%	2.45%	2.78%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.19	5.5	6.34	8.21	7.86	9.733	11.62	13.64
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,643	1,911	2,509	2,747	3,271	3,718	4,079	4,395
EBITDA ¹	223.8	270.6	372.8	434.7	513.5	585.8	648	701.5
EBIT ¹	60.5	75.6	108.2	125.8	147.8	166.7	188.6	207
Net income ¹	25.2	33.1	38.2	52.1	52.8	67.72	81.16	96.45
Net Debt ¹	438.1	710.3	1,042	1,138	1,136	1,176	1,132	1,141
Reference price ²	226.00	367.50	268.00	306.00	379.50	396.00	396.00	396.00
Nbr of stocks (in thousands)	5,645	5,671	5,682	6,159	6,544	6,536	-	-
Announcement Date	17/03/21	16/03/22	15/03/23	13/03/24	12/03/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ID LOGISTICS GROUP	40.68x	1.01x	6.43x	-	3.04B
JD LOGISTICS, INC.	10.54x	0.21x	2.63x	-.--%	9.49B
SAL SAUDI LOGISTICS SERVICES COMPANY	20.84x	8.15x	16.69x	2.97%	3.55B
DELHIVERY LIMITED	100.18x	2.7x	43.18x	-.--%	3.36B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.4x	0.4x	10.44x	4.49%	1.09B
HAMAKYOREX CO., LTD.	13.67x	-	-	2.18%	852M
CHINA MASTER LOGISTICS CO., LTD.	16.48x	-	-	-	608M
Average	31.11x	2.49x	15.87x	1.93%	3.14B
Weighted average by Cap.	30.58x	2.12x	12.67x	0.94%