Valuation ID Logistics Group Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 20:56:31 17/07/2026 BST			5-day change	1st Jan Change
354.50 ^EUR	+0.85%		+2.90%	-11.71%

07-09	ID Logistics Launches New Wine and Spirits Distribution Facility in New Jersey	CI
06-12	Boohoo sublets US warehouse to cut costs amid turnaround effort	AN

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	2,325	-	-
Change	-	-26.92%	23.75%	31.78%	8.17%	-13.46%	-	-
Enterprise Value (EV) ¹	2,794	2,565	3,022	3,620	4,058	3,731	3,746	3,773
Change	-	-8.21%	17.84%	19.77%	12.11%	-8.05%	0.39%	0.73%
P/E	66.8x	42.3x	37.3x	48.3x	45.7x	31.5x	26.2x	21.8x
PBR	8.2x	4.94x	4.57x	4x	4.19x	3.24x	2.89x	2.52x
PEG	-	2.8x	1.3x	-11.33x	3.2x	1.2x	1.3x	1.1x
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	1.09x	0.89x	0.82x	0.76x
EV / EBITDA	10.3x	6.88x	6.95x	7.05x	6.98x	5.71x	5.2x	4.77x
EV / EBIT	37x	23.7x	24x	24.5x	24.6x	20x	17.9x	16.2x
EV / FCF	14.9x	9.05x	56.1x	9.41x	12.2x	67.7x	65.1x	36.3x
FCF Yield	6.71%	11%	1.78%	10.6%	8.17%	1.48%	1.54%	2.76%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.5	6.34	8.21	7.86	9	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	1,372	1,407	1,421	1,448
Reference price ²	367.50	268.00	306.00	379.50	411.00	355.50	355.50	355.50
Nbr of stocks (in thousands)	5,671	5,682	6,159	6,544	6,536	6,539	-	-
Announcement Date	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.($)
JD LOGISTICS, INC.	8.68x	0.18x	2.09x	-.--%	10.55B
DELHIVERY LIMITED	262.05x	3.33x	55.09x	-.--%	3.83B
SAL SAUDI LOGISTICS SERVICES COMPANY	19.31x	8.16x	17.04x	3.44%	3.77B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.57x	0.35x	9.52x	3.36%	1.03B
CRYOPORT, INC.	-20.87x	-	-	-	832M
HAMAKYOREX CO., LTD.	12.37x	-	-	2.53%	830M
Average	49.52x	3.00x	20.94x	1.86%	3.47B
Weighted average by Cap.	56.45x	2.39x	16.01x	0.92%