Valuation ID Logistics Group

Equities

Real-time Euronext Paris Other stock markets 09:23:08 17/03/2026 GMT			5-day change	1st Jan Change
325.00 ^EUR	-0.31%		-15.03%	-20.92%

03-16	ID Logistics, 27 warehouses and a misunderstanding
03-16	ManoMano and ID Logistics celebrate their partnership at the Châtres site

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	2,131	2,131	-
Change	-	63.34%	-26.92%	23.75%	31.78%	-14.2%	0%	-
Enterprise Value (EV) ¹	1,714	2,794	2,565	3,022	3,620	3,311	3,493	3,514
Change	-	63.03%	-8.21%	17.84%	19.77%	-8.53%	5.49%	0.62%
P/E ratio	53.9x	66.8x	42.3x	37.3x	48.3x	32.9x	29.2x	24.1x
PBR	5.89x	8.2x	4.94x	4.57x	4x	3.18x	2.94x	2.59x
PEG	-	2.1x	2.8x	1.3x	-11.33x	1.3x	2.3x	1.1x
Capitalization / Revenue	0.78x	1.09x	0.61x	0.69x	0.76x	0.72x	0.51x	0.47x
EV / Revenue	1.04x	1.46x	1.02x	1.1x	1.11x	0.89x	0.83x	0.77x
EV / EBITDA	7.66x	10.3x	6.88x	6.95x	7.05x	5.6x	5.34x	4.88x
EV / EBIT	28.3x	37x	23.7x	24x	24.5x	19.9x	18.6x	16.7x
EV / FCF	11.2x	14.9x	9.05x	56.1x	9.41x	45.6x	46.3x	61x
FCF Yield	8.91%	6.71%	11%	1.78%	10.6%	2.19%	2.16%	1.64%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.19	5.5	6.34	8.21	7.86	9.903	11.16	13.55
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,643	1,911	2,509	2,747	3,271	3,737	4,187	4,559
EBITDA ¹	223.8	270.6	372.8	434.7	513.5	581.1	653.5	719.7
EBIT ¹	60.5	75.6	108.2	125.8	147.8	165.2	187.4	210.1
Net income ¹	25.2	33.1	38.2	52.1	52.8	63.3	76.28	90.45
Net Debt ¹	438.1	710.3	1,042	1,138	1,136	1,180	1,362	1,384
Reference price ²	226.00	367.50	268.00	306.00	379.50	326.00	326.00	326.00
Nbr of stocks (in thousands)	5,645	5,671	5,682	6,159	6,544	6,536	6,536	-
Announcement Date	17/03/21	16/03/22	15/03/23	13/03/24	12/03/25	11/03/26	-	-

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	32.92x	0.89x	5.6x	-	2.45B
JD LOGISTICS, INC.	12.02x	0.22x	2.85x	-.--%	10.68B
SAL SAUDI LOGISTICS SERVICES COMPANY	18.35x	7.56x	13.74x	3.85%	3.36B
DELHIVERY LIMITED	202.83x	2.71x	43.55x	-.--%	3.25B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.69x	0.41x	10.65x	4.41%	1.13B
HAMAKYOREX CO., LTD.	13.71x	-	-	2.19%	826M
Average	49.25x	2.36x	15.28x	2.09%	3.62B
Weighted average by Cap.	44.23x	1.88x	11.69x	1.02%