investorscraft@gmail.com

Intrinsic ValueID Logistics Group S.A. (0QAG.L)

Previous Close£415.00
Intrinsic Value
Upside potential
Previous Close
£415.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ID Logistics Group SA is a leading contract logistics provider specializing in warehousing, transport optimization, and supply chain solutions across 17 countries. The company serves diverse sectors, including FMCG, e-commerce, high-tech, cosmetics, fashion, and retail, leveraging its network of approximately 350 sites. Its core revenue model is built on long-term contracts with clients seeking outsourced logistics, value-added services like co-packing and automated picking, and tailored e-commerce solutions. ID Logistics differentiates itself through integrated, technology-driven logistics platforms that enhance efficiency and scalability for multinational clients. The company’s geographic diversification, particularly in Europe and emerging markets, mitigates regional risks while capitalizing on growing e-commerce and omnichannel retail trends. Its competitive positioning is reinforced by expertise in high-margin sectors like cosmetics and high-tech, where precision logistics are critical. As a mid-sized player, ID Logistics balances agility with the operational depth needed to compete against larger global logistics firms.

Revenue Profitability And Efficiency

ID Logistics reported revenue of €3.27 billion, with net income of €52.8 million, reflecting a net margin of approximately 1.6%. Operating cash flow stood at €452.2 million, indicating strong cash generation from core logistics operations. The absence of disclosed capital expenditures suggests reinvestment may be captured elsewhere in financial reporting, though further clarity is needed to assess capital efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of €7.86 underscores the company’s ability to translate revenue into shareholder returns, albeit with modest profitability. The lack of detailed segment margins or ROIC metrics limits deeper analysis, but the robust operating cash flow relative to net income suggests effective working capital management.

Balance Sheet And Financial Health

The balance sheet shows €314.3 million in cash against €1.45 billion in total debt, indicating a leveraged but manageable position. The debt level is typical for capital-intensive logistics firms, though liquidity appears sufficient given strong operating cash flows. No dividend payouts suggest a focus on reinvestment or debt reduction.

Growth Trends And Dividend Policy

Revenue growth is likely tied to e-commerce expansion and global supply chain outsourcing trends. The company’s zero-dividend policy aligns with its capital allocation strategy, prioritizing organic growth or debt servicing over shareholder distributions. Geographic and sector diversification provide multiple growth levers.

Valuation And Market Expectations

With a market cap of €2.67 billion and a beta of 0.74, ID Logistics trades as a lower-volatility industrial stock. The valuation reflects expectations of steady, albeit not explosive, growth in the fragmented logistics sector.

Strategic Advantages And Outlook

ID Logistics’ strengths lie in its sector specialization, scalable platform, and international footprint. Near-term challenges include managing debt and inflationary cost pressures, but long-term demand for outsourced logistics remains robust. The company is well-positioned to benefit from supply chain digitization and omnichannel retail growth.

Sources

Company description, financials, and market data provided by user; additional context inferred from industry trends.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount