Valuation International Distribution Services plc

Equities

Real-time Estimate Cboe Europe Other stock markets 15:12:35 17/01/2025 GMT			5-day change	1st Jan Change
364.70 ^GBX	+0.03%		+0.24%	+0.24%

01-15	Global markets live: Boeing, Pfizer, Nvidia, Goldman Sachs, Shell...
01-15	IDS revenue increases as Royal Mail provides Christmas boost	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,252	5,041	3,144	2,147	2,196	3,491	-	-
Change	-	302.68%	-37.63%	-31.71%	2.29%	58.96%	-	-
Enterprise Value (EV) ¹	2,384	5,498	4,129	3,647	3,912	5,179	5,180	5,023
Change	-	130.64%	-24.9%	-11.67%	7.27%	32.38%	0.03%	-3.05%
P/E ratio	7.78x	8.17x	5.36x	-2.46x	40.9x	14.2x	9.53x	7.85x
PBR	0.22x	1.05x	0.61x	0.56x	0.62x	0.98x	0.92x	0.85x
PEG	-	0x	-8.28x	0x	-0x	0x	0.2x	0.4x
Capitalization / Revenue	0.12x	0.4x	0.25x	0.18x	0.17x	0.27x	0.26x	0.25x
EV / Revenue	0.22x	0.44x	0.32x	0.3x	0.31x	0.39x	0.38x	0.35x
EV / EBITDA	2.83x	4.38x	3.18x	6.87x	6.82x	5.77x	4.91x	4.23x
EV / EBIT	7.34x	7.83x	5.45x	-51.4x	-140x	15.2x	11.3x	9.75x
EV / FCF	3.92x	6.65x	9.83x	-41x	-68.6x	24x	122x	21.7x
FCF Yield	25.5%	15%	10.2%	-2.44%	-1.46%	4.16%	0.82%	4.61%
Dividend per Share ²	0.075	0.1	0.2	-	0.02	0.1009	0.1216	0.1305
Rate of return	5.99%	1.98%	6.08%	-	0.87%	2.77%	3.34%	3.58%
EPS ²	0.161	0.618	0.614	-0.913	0.056	0.2561	0.3826	0.4644
Distribution rate	46.6%	16.2%	32.6%	-	35.7%	39.4%	31.8%	28.1%
Net sales ¹	10,840	12,638	12,712	12,044	12,679	13,120	13,618	14,154
EBITDA ¹	841	1,256	1,298	531	574	898	1,054	1,186
EBIT ¹	325	702	758	-71	-28	341	456.9	515.3
Net income ¹	161	620	612	-873	54	256.7	376.5	465.2
Net Debt ¹	1,132	457	985	1,500	1,716	1,688	1,689	1,532
Reference price ²	1.252	5.046	3.290	2.246	2.293	3.646	3.646	3.646
Nbr of stocks (in thousands)	999,930	999,053	955,621	955,930	957,767	957,502	-	-
Announcement Date	25/06/20	20/05/21	19/05/22	18/05/23	24/05/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
INTERNATIONAL DISTRIBUTION SERVICES PLC	14.24x	0.39x	5.77x	+2.77%	4.27B
UNITED PARCEL SERVICE, INC.	17.9x	1.4x	10.45x	+5.01%	111B
FEDEX CORPORATION	15.78x	0.93x	7.66x	+1.99%	66.8B
DHL GROUP	12.44x	0.71x	5.67x	+5.35%	41.27B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	20.32x	1.4x	13.77x	+1.30%	15.57B
INPOST S.A.	26.9x	3.75x	11.49x	-.--%	8.32B
J&T GLOBAL EXPRESS LIMITED	65.85x	0.75x	10.41x	-.--%	7.3B
SG HOLDINGS CO.,LTD.	14.38x	0.66x	7.37x	+3.55%	5.89B
GXO LOGISTICS, INC.	40.73x	0.63x	8.97x	-.--%	5.3B
SINOTRANS LIMITED	6.3x	0.26x	5.49x	+8.12%	4.64B
Average	23.48x	1.09x	8.70x	+2.81%	27.02B
Weighted average by Cap.	18.37x	1.17x	9.00x	+3.70%