Valuation ID Logistics Group Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 20:55:13 07/08/2026 BST			5-day change	1st Jan Change
347.00 ^EUR	0.00%		-3.48%	-13.57%

07-22	ID Logistics Group SA Announces Group Revenue Results for Second Quarter and First Half of 2026	CI
07-22	ID Logistics posts first-half 2026 revenue of €2,084.6m, up 18.3%

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	2,272	-	-
Change	-	-26.92%	23.75%	31.78%	8.17%	-15.41%	-	-
Enterprise Value (EV) ¹	2,794	2,565	3,022	3,620	4,058	3,716	3,736	3,796
Change	-	-8.21%	17.84%	19.77%	12.11%	-8.42%	0.54%	1.59%
P/E	66.8x	42.3x	37.3x	48.3x	45.7x	29.6x	24.6x	20.6x
PBR	8.2x	4.94x	4.57x	4x	4.19x	3.16x	2.83x	2.47x
PEG	-	2.8x	1.3x	-11.33x	3.2x	1x	1.2x	1x
Capitalization / Revenue	1.09x	0.61x	0.69x	0.76x	0.72x	0.52x	0.48x	0.44x
EV / Revenue	1.46x	1.02x	1.1x	1.11x	1.09x	0.86x	0.78x	0.73x
EV / EBITDA	10.3x	6.88x	6.95x	7.05x	6.98x	5.49x	5.01x	4.6x
EV / EBIT	37x	23.7x	24x	24.5x	24.6x	19.1x	17x	15.5x
EV / FCF	14.9x	9.05x	56.1x	9.41x	12.2x	8.69x	7.84x	7.27x
FCF Yield	6.71%	11%	1.78%	10.6%	8.17%	11.5%	12.8%	13.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.5	6.34	8.21	7.86	9	11.72	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	194.6	219.8	245.1
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	347.50	347.50	347.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JD LOGISTICS, INC.	9.38x	0.22x	2.58x	-.--%	12.26B
DELHIVERY LIMITED	252.02x	3.19x	52.84x	-.--%	3.73B
SAL SAUDI LOGISTICS SERVICES COMPANY	19.84x	7.65x	16.56x	3.66%	3.69B
ID LOGISTICS GROUP	29.64x	0.86x	5.49x	-.--%	2.63B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.39x	0.35x	9.41x	3.4%	1.02B
HAMAKYOREX CO., LTD.	12.5x	-	-	2.5%	864M
CRYOPORT, INC.	-19.24x	-	-	-	766M
Average	45.65x	2.45x	17.38x	1.59%	3.56B
Weighted average by Cap.	48.77x	1.95x	13.45x	0.79%