investorscraft@gmail.com

Intrinsic ValueID Logistics Group S.A. (IDL.PA)

Previous Close410.00
Intrinsic Value
Upside potential
Previous Close
410.00

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 operates as a leading contract logistics provider, specializing in warehousing, transport optimization, and supply chain solutions across 17 countries. The company serves high-growth sectors such as e-commerce, FMCG, fashion, and high-tech, leveraging its network of 350 sites to offer tailored services like automated picking, co-packing, and customs solutions. Its integrated approach combines technology with operational expertise, positioning it as a strategic partner for clients seeking scalable, end-to-end logistics support. In a competitive industry, ID Logistics differentiates itself through sector-specific expertise, particularly in e-commerce fulfillment, where demand for agile, high-volume solutions is surging. The company’s international footprint, including emerging markets like Brazil and Indonesia, provides diversification and growth opportunities. Its focus on value-added services, such as stock management and turnkey project delivery, enhances customer stickiness and margins. While capital-intensive, its asset-light model in certain segments allows flexibility to adapt to shifting market dynamics.

Revenue Profitability And Efficiency

ID Logistics reported revenue of €3.27 billion for the period, reflecting its scale in contract logistics. Net income stood at €52.8 million, with diluted EPS of €7.86, indicating moderate profitability in a competitive, low-margin industry. Operating cash flow of €452.2 million underscores efficient working capital management, though capital expenditures were not disclosed, limiting visibility into reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by industry-wide margin pressures, but its diversified client base and value-added services help stabilize returns. With €314.3 million in cash and equivalents against €1.45 billion in total debt, leverage is notable, though operating cash flow generation supports debt serviceability. The absence of dividends suggests a focus on reinvestment or deleveraging.

Balance Sheet And Financial Health

ID Logistics’ balance sheet shows a leveraged position, with total debt exceeding cash reserves by a wide margin. However, robust operating cash flow (€452.2 million) provides liquidity to meet obligations. The lack of disclosed capex complicates asset turnover analysis, but the company’s asset-light segments may mitigate fixed-cost risks.

Growth Trends And Dividend Policy

Growth is likely driven by e-commerce expansion and international footprint, though macroeconomic headwinds could weigh on margins. The company does not pay dividends, prioritizing operational flexibility and potential M&A or organic expansion. Its beta of 0.74 suggests lower volatility relative to the market, appealing to risk-averse investors.

Valuation And Market Expectations

At a market cap of €2.7 billion, ID Logistics trades at a premium reflective of its niche expertise and growth potential. Investors likely price in sustained demand for outsourced logistics, particularly in e-commerce, though margin scalability remains a key monitorable.

Strategic Advantages And Outlook

ID Logistics’ strengths lie in its sector-specific solutions and global reach, but rising competition and debt levels pose risks. The outlook hinges on its ability to monetize e-commerce tailwinds while managing leverage. Strategic partnerships or tech-driven efficiency gains could further differentiate its offering.

Sources

Company description, financials, and market data provided by external API; industry context inferred from sector 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