Valuation ID Logistics Group BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 00:43:19 15/07/2026 +04			5-day change	1st Jan Change
347.50 ^EUR	+1.46%		-5.26%	-15.95%

07-10	ID Logistics Launches New Wine and Spirits Distribution Facility in New Jersey	CI
06-12	Boohoo sublets US warehouse to cut costs amid turnaround effort	AN

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	2,282	-	-
Change	-	-26.92%	23.75%	31.78%	8.17%	-15.04%	-	-
Enterprise Value (EV) ¹	2,794	2,565	3,022	3,620	4,058	3,689	3,703	3,730
Change	-	-8.21%	17.84%	19.77%	12.11%	-9.1%	0.39%	0.74%
P/E	66.8x	42.3x	37.3x	48.3x	45.7x	30.4x	25.3x	21.1x
PBR	8.2x	4.94x	4.57x	4x	4.19x	3.13x	2.79x	2.44x
PEG	-	2.8x	1.3x	-11.33x	3.2x	1.2x	1.3x	1x
Capitalization / Revenue	1.09x	0.61x	0.69x	0.76x	0.72x	0.55x	0.5x	0.46x
EV / Revenue	1.46x	1.02x	1.1x	1.11x	1.09x	0.88x	0.81x	0.75x
EV / EBITDA	10.3x	6.88x	6.95x	7.05x	6.98x	5.64x	5.14x	4.72x
EV / EBIT	37x	23.7x	24x	24.5x	24.6x	19.8x	17.7x	16x
EV / FCF	14.9x	9.05x	56.1x	9.41x	12.2x	66.9x	64.3x	35.9x
FCF Yield	6.71%	11%	1.78%	10.6%	8.17%	1.49%	1.55%	2.79%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.5	6.34	8.21	7.86	9	11.3	13.57	16.31
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,911	2,509	2,747	3,271	3,737	4,173	4,575	4,985
EBITDA ¹	270.6	372.8	434.7	513.5	581.1	653.8	720.9	790.6
EBIT ¹	75.6	108.2	125.8	147.8	165.2	186.3	209.5	232.9
Net income ¹	33.1	38.2	52.1	52.8	63.3	77.47	92.07	112.9
Net Debt ¹	710.3	1,042	1,138	1,136	1,372	1,407	1,421	1,448
Reference price ²	367.50	268.00	306.00	379.50	411.00	343.50	343.50	343.50
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.	8.25x	0.16x	1.94x	-.--%	10.03B
DELHIVERY LIMITED	272.78x	3.47x	57.49x	-.--%	4.01B
SAL SAUDI LOGISTICS SERVICES COMPANY	19.07x	8.07x	16.85x	3.48%	3.72B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.33x	0.34x	9.37x	3.41%	1.01B
HAMAKYOREX CO., LTD.	12.35x	-	-	2.53%	829M
CRYOPORT, INC.	-19.85x	-	-	-	792M
Average	51.32x	3.01x	21.41x	1.88%	3.4B
Weighted average by Cap.	61.66x	2.45x	17.16x	0.94%