|
Market Closed -
Euronext Paris
16:55:00 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 67.00 EUR | -0.89% |
|
+5.35% | -2.62% |
| 09-23 | AMS and Valeo lifted by brokers, Muse keeps the pressure on Orange |  |
| 09-23 | IDI, revalued net asset value rises in the first half | |
Company Valuation: IDI
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 369.1 | 344.5 | 471.8 | 486.4 | 490.8 | 478 | - | - |
| Change | - | -6.68% | 36.97% | 3.08% | 0.92% | -2.61% | - | - |
| Enterprise Value (EV) 1 | 443.5 | 433.6 | 375 | 401.3 | 425.1 | 333 | 302.6 | 381.2 |
| Change | - | -2.25% | -13.51% | 7.02% | 5.93% | -21.66% | -9.14% | 25.99% |
| P/E | 2.93x | 4.29x | 6.67x | 24.8x | 8.32x | 6.73x | 6.54x | 8.16x |
| PBR | 0.6x | 0.51x | 0.66x | 0.7x | 0.66x | 0.66x | 0.66x | 0.63x |
| PEG | - | -0.1x | -0.6x | -0.3x | 0x | 0.3x | 2.25x | -0.4x |
| Capitalization / Revenue | 75.5x | 36.1x | - | 13.9x | 54.5x | 9.45x | 9.04x | - |
| EV / Revenue | 90.7x | 45.4x | - | 11.5x | 47.2x | 6.58x | 5.72x | - |
| EV / EBITDA | -179x | 455x | -22x | 21.9x | -19.5x | 23.8x | 20.2x | - |
| EV / EBIT | 3.21x | 5.56x | 5.26x | 23.8x | 8.69x | 3.84x | 3.31x | - |
| EV / FCF | -37.7x | - | -22x | -16.3x | -10.1x | 3.89x | 3.35x | - |
| FCF Yield | -2.66% | - | -4.56% | -6.15% | -9.88% | 25.7% | 29.8% | - |
| Dividend per Share 2 | 3.4 | 2.5 | 2.75 | 2.8 | 2.9 | 3.415 | 3.415 | 2.9 |
| Rate of return | 6.44% | 5.08% | 4.08% | 4.11% | 4.22% | 5.1% | 5.1% | 4.33% |
| EPS 2 | 18.03 | 11.48 | 10.11 | 2.75 | 8.27 | 9.959 | 10.25 | 8.207 |
| Distribution rate | 18.9% | 21.8% | 27.2% | 102% | 35.1% | 34.3% | 33.3% | 35.3% |
| Net sales 1 | 4.89 | 9.546 | - | 35.05 | 9.008 | 50.6 | 52.9 | - |
| EBITDA 1 | -2.48 | 0.953 | -17.07 | 18.29 | -21.75 | 14 | 15 | - |
| EBIT 1 | 138.4 | 77.96 | 71.3 | 16.84 | 48.94 | 86.8 | 91.5 | - |
| Net income 1 | 126.2 | 80.38 | 70.81 | 19.6 | 59 | 82 | 86.1 | - |
| Net Debt 1 | 74.39 | 89.06 | -96.86 | -85.09 | -65.75 | -145 | -175.5 | -96.86 |
| Reference price 2 | 52.80 | 49.20 | 67.40 | 68.20 | 68.80 | 67.00 | 67.00 | 67.00 |
| Nbr of stocks (in thousands) | 6,991 | 7,002 | 7,001 | 7,132 | 7,134 | 7,135 | - | - |
| Announcement Date | 21/04/22 | 27/03/23 | 15/04/24 | 26/03/25 | 01/04/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.73x | 6.58x | 23.79x | 5.1% | 534M | |
| 21.79x | 5.94x | 12.84x | 2% | 177B | |
| 13.82x | 3.34x | - | 2.6% | 146B | |
| 15.76x | 7.23x | - | 1.57% | 98.99B | |
| 19.88x | 7.08x | 12.63x | 4.29% | 94.78B | |
| 13.87x | 10.02x | 17.17x | 0.83% | 84.73B | |
| 22.82x | 11.93x | 19.63x | 4.15% | 77.24B | |
| 12.63x | 4.82x | - | 2.06% | 46.19B | |
| 10.81x | 1.56x | 4.82x | 1.37% | 42.7B | |
| Average | 15.35x | 6.50x | 15.15x | 2.66% | 85.38B | |
| Weighted average by Cap. | 17.32x | 6.50x | 13.96x | 2.4% |
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
- IDIP Stock
- Valuation IDI
Select your edition
All financial news and data tailored to specific country editions
