|
Real-time
Boerse Muenchen
07:13:46 05/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 322.50 EUR | +2.71% |
|
-3.53% | -22.94% |
| 28/08 | UBS says ID Logistics valuation remains attractive |  |
| 27/08 | Oddo BHF slightly tweaks its 2026 scenario for ID Logistics | |
Company Valuation: ID Logistics Group
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 | 2,050 | - | - |
| Change | - | -26.92% | 23.75% | 31.78% | 8.17% | -23.68% | - | - |
| Enterprise Value (EV) 1 | 2,794 | 2,565 | 3,022 | 3,620 | 4,058 | 3,494 | 3,526 | 3,526 |
| Change | - | -8.21% | 17.84% | 19.77% | 12.11% | -13.9% | 0.93% | -0% |
| P/E | 66.8x | 42.3x | 37.3x | 48.3x | 45.7x | 27x | 22.8x | 19x |
| PBR | 8.2x | 4.94x | 4.57x | 4x | 4.19x | 2.94x | 2.6x | 2.28x |
| PEG | - | 2.8x | 1.3x | -11.33x | 3.2x | 0.9x | 1.2x | 0.9x |
| Capitalization / Revenue | 1.09x | 0.61x | 0.69x | 0.76x | 0.72x | 0.47x | 0.43x | 0.39x |
| EV / Revenue | 1.46x | 1.02x | 1.1x | 1.11x | 1.09x | 0.8x | 0.74x | 0.67x |
| EV / EBITDA | 10.3x | 6.88x | 6.95x | 7.05x | 6.98x | 5.11x | 4.67x | 4.25x |
| EV / EBIT | 37x | 23.7x | 24x | 24.5x | 24.6x | 17.7x | 15.8x | 14.1x |
| EV / FCF | 14.9x | 9.05x | 56.1x | 9.41x | 12.2x | 8.18x | 7.39x | 6.76x |
| FCF Yield | 6.71% | 11% | 1.78% | 10.6% | 8.17% | 12.2% | 13.5% | 14.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.5 | 6.34 | 8.21 | 7.86 | 9 | 11.59 | 13.73 | 16.49 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,911 | 2,509 | 2,747 | 3,271 | 3,737 | 4,356 | 4,796 | 5,240 |
| EBITDA 1 | 270.6 | 372.8 | 434.7 | 513.5 | 581.1 | 683.5 | 754.9 | 828.9 |
| EBIT 1 | 75.6 | 108.2 | 125.8 | 147.8 | 165.2 | 197 | 222.9 | 250.6 |
| Net income 1 | 33.1 | 38.2 | 52.1 | 52.8 | 63.3 | 79.1 | 93.06 | 110.5 |
| Net Debt 1 | 710.3 | 1,042 | 1,138 | 1,136 | 1,372 | 1,444 | 1,476 | 1,476 |
| Reference price 2 | 367.50 | 268.00 | 306.00 | 379.50 | 411.00 | 313.50 | 313.50 | 313.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.35x | 1.09x | 7.94x | 7.05% | 7.91TCr | |
| 16.18x | 0.97x | 7.17x | 3.52% | 7.07TCr | |
| 14.15x | 0.86x | 7.59x | 2.06% | 6.87TCr | |
| 29.17x | 1.21x | 10.39x | 0.58% | 4.31TCr | |
| 12.58x | 9.38x | 28.91x | 5.47% | 4.16TCr | |
| 25.12x | 1.17x | 12.55x | 3.04% | 3.22TCr | |
| 24.64x | 1.84x | 17.64x | 0.82% | 2.5TCr | |
| 13.95x | 0.4x | 3.99x | 2.98% | 2.29TCr | |
| 9.91x | 1.42x | 5.22x | 4.26% | 1.48TCr | |
| Average | 17.89x | 2.04x | 11.27x | 3.31% | 4.42TCr | |
| Weighted average by Cap. | 17.58x | 1.94x | 10.85x | 3.64% |
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
- IDL Stock
- 1ID Stock
- Valuation ID Logistics Group
Select your edition
All financial news and data tailored to specific country editions
