|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 352.50 EUR | +0.71% |
|
+2.32% | -14.23% |
| 06-12 | Boohoo sublets US warehouse to cut costs amid turnaround effort | AN |
| 06-12 | Debenhams Group Subleases US Distribution Center | MT |
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 | 2,288 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -14.83% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 2,686 | 3,694 | 3,709 | 3,736 |
| Change | - | -8.21% | 17.84% | 19.77% | -25.79% | 37.53% | 0.39% | 0.73% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | - | 31x | 25.8x | 21.5x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | - | 3.19x | 2.84x | 2.48x |
| PEG | - | 2.8x | 1.3x | -11.33x | - | - | 1.3x | 1.1x |
| Capitalization / Revenue | 1.09x | 0.61x | 0.69x | 0.76x | 0.72x | 0.55x | 0.5x | 0.46x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 0.72x | 0.89x | 0.81x | 0.75x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 4.62x | 5.65x | 5.14x | 4.73x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 16.3x | 19.8x | 17.7x | 16x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | - | 67x | 64.4x | 35.9x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | - | 1.49% | 1.55% | 2.78% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | - | 11.3 | 13.57 | 16.31 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,911 | 2,509 | 2,747 | 3,271 | 3,737 | 4,173 | 4,575 | 4,985 |
| EBITDA 1 | 270.6 | 372.8 | 434.7 | 513.5 | 581.1 | 653.8 | 720.9 | 790.6 |
| EBIT 1 | 75.6 | 108.2 | 125.8 | 147.8 | 165.2 | 186.3 | 209.5 | 232.9 |
| Net income 1 | 33.1 | 38.2 | 52.1 | 52.8 | 63.3 | 77.47 | 92.07 | 112.9 |
| Net Debt 1 | 710.3 | 1,042 | 1,138 | 1,136 | - | 1,407 | 1,421 | 1,448 |
| Reference price 2 | 367.50 | 268.00 | 306.00 | 379.50 | 411.00 | 350.00 | 350.00 | 350.00 |
| Nbr of stocks (in thousands) | 5,671 | 5,682 | 6,159 | 6,544 | 6,536 | 6,537 | - | - |
| Announcement Date | 16/03/22 | 15/03/23 | 13/03/24 | 12/03/25 | 11/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.97x | 0.89x | 5.65x | -.--% | 2.62B | |
| 7.78x | 0.15x | 1.73x | -.--% | 9.42B | |
| 271.19x | 3.45x | 57.12x | -.--% | 4.01B | |
| 19.49x | 8.11x | 16.93x | 3.46% | 3.74B | |
| 15.25x | 0.34x | 9.32x | 3.43% | 1B | |
| 12.24x | - | - | 2.55% | 829M | |
| -19.58x | - | - | - | 781M | |
| Average | 48.19x | 2.59x | 18.15x | 1.57% | 3.2B | |
| Weighted average by Cap. | 59.11x | 2.32x | 16.00x | 0.86% |
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
