Valuation IDI

Stocks

Market Closed - Euronext Paris 09:25:00 16/10/2026 pm IST			5-day change	1st Jan Change
66.60 ^EUR	+0.30%		+0.30%	-3.20%

23/09	AMS and Valeo lifted by brokers, Muse keeps the pressure on Orange
23/09	IDI, revalued net asset value rises in the first half

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	475.2	-	-
Change	-	-6.68%	36.97%	3.08%	0.92%	-3.19%	-	-
Enterprise Value (EV) ¹	443.5	433.6	375	401.3	425.1	330.1	299.7	378.3
Change	-	-2.25%	-13.51%	7.02%	5.93%	-22.34%	-9.22%	26.23%
P/E	2.93x	4.29x	6.67x	24.8x	8.32x	6.69x	6.5x	8.11x
PBR	0.6x	0.51x	0.66x	0.7x	0.66x	0.65x	0.62x	0.59x
PEG	-	-0.1x	-0.6x	-0.3x	0x	0.3x	2.23x	-0.4x
Capitalization / Revenue	75.5x	36.1x	-	13.9x	54.5x	9.39x	8.98x	-
EV / Revenue	90.7x	45.4x	-	11.5x	47.2x	6.52x	5.67x	-
EV / EBITDA	-179x	455x	-22x	21.9x	-19.5x	23.6x	20x	-
EV / EBIT	3.21x	5.56x	5.26x	23.8x	8.69x	3.8x	3.28x	-
EV / FCF	-37.7x	-	-22x	-16.3x	-10.1x	3.86x	3.32x	-
FCF Yield	-2.66%	-	-4.56%	-6.15%	-9.88%	25.9%	30.1%	-
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%	5.13%	5.13%	4.35%
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	66.60	66.60	66.60
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

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.($)
IDI	6.67x	6.5x	23.48x	5.14%	53Cr
BLACKROCK, INC.	21.36x	5.91x	12.54x	2.04%	17TCr
UBS GROUP AG	13.56x	3.34x	-	2.61%	15TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	15.29x	7.04x	-	1.63%	9.64TCr
BLACKSTONE INC.	18.36x	6.4x	11.7x	4.68%	8.74TCr
KKR & CO. INC.	23.5x	-	-	0.89%	7.87TCr
BROOKFIELD ASSET MANAGEMENT LTD.	21.61x	11.49x	18.55x	4.37%	7.34TCr
STATE STREET CORPORATION	12.42x	4.79x	-	2.09%	4.57TCr
AMERIPRISE FINANCIAL, INC.	11.07x	1.64x	5.08x	1.33%	4.44TCr
Average	15.98x	5.89x	14.27x	2.76%	8.28TCr
Weighted average by Cap.	17.78x	5.83x	12.65x	2.48%