Subscribe

ID Logistics Group S.A. (IDL.PA)

EUR352.50 +3.50 (+1.00%)
FR PAR Industrials Integrated Freight & Logistics
Address 55, Chemin des Engranauds 13660
Orgon, FR
CEO Eric Hemar
IPO 2012-04-18
ISIN FR0010929125

Explore sections of this company profile

Also trades on Euronext Paris · IDL.PA (EUR) London Stock Exchange · 0QAG.L (EUR)
Description

ID Logistics Group S.A. is a global provider of comprehensive contract logistics solutions, operating extensively both within France and across numerous international markets. The company specializes in warehousing, offers a wide array of value-added services, and provides expert transport management and supply chain optimization. Their service portfolio further includes precise stock management, efficient order preparation, automated unit picking, co-packing, and complete freight forwarding with customs clearance capabilities. ID Logistics also delivers end-to-end turnkey project management and specialized e-commerce logistics solutions. With a vast operational footprint, they manage approximately 350 sites across 17 different nations. They serve a diverse clientele across various sectors such as fast-moving consumer goods (FMCG), e-commerce, high-tech, cosmetics and fragrance, fashion, and general retail. Their extensive international presence encompasses operations in France, Spain, Portugal, Poland, Russia, Taiwan, Indonesia, Morocco, the Indian Ocean region, Brazil, Argentina, Chile, Germany, Belgium, the Netherlands, and Romania. Established in 2001, the company maintains its headquarters in Orgon, France.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR352.50 +3.50 (+1.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5.6K
Beta
1.04
Float Shares
2.99M
Free Float %
45.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.82% +4.64% +6.23% -4.24% -0.39% -6.69% -8.58% +52.18% +61.13% +229.18% +1,727.06%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
352.50
DCF (Unlevered) 1,612.30 +357.4%
DCF (Levered) 1,380.76 +291.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 6 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.90
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Integrated Freight & Logistics: +6.5%
    +14.3% Q4'25: +35.4% (vs Q4'23)
  • EPS growth Integrated Freight & Logistics: +7.1%
    +15.8% Q4'25: +7.8% (vs Q4'23)
  • FCF margin FCF growth · Integrated Freight & Logistics: +60.0%
    +6.9% Q4'25: +8.3% (vs Q4'23)
  • EBIT margin Integrated Freight & Logistics: +6.9%
    +4.2% Q4'25: +4.8% (vs Q4'23)
  • ROIC Integrated Freight & Logistics: +6.4%
    +5.7% Q4'25: +13.6% (vs Q4'23)
  • Share dilution Integrated Freight & Logistics: +0.1%
    -0.9% Q4'25: +4.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Integrated Freight & Logistics: 0.95×
    2.86× Q4'25: 0.86× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.03) × ERP
WACC = 61% × Ke + 39% × Kd (4.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,612.30 Current price: 352.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
4 EPS Ana.
Dec 2027
6 Rev. Ana.
4 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
559.63M
est: 568.40M (-1.5%)
735.12M
est: 746.02M (-1.5%)
874.50M
est: 887.87M (-1.5%)
930.81M
est: 931.55M (-0.1%)
1.07B
est: 1.07B (+0.1%)
1.33B
est: 1.33B (0.0%)
1.41B
est: 1.41B (+0.0%)
1.53B
est: 1.53B (+0.0%)
1.64B
est: 1.64B (+0.0%)
1.88B
est: 1.91B (-1.6%)
2.48B
est: 2.51B (-1.1%)
2.75B
est: 2.99B (-8.0%)
3.27B
est: 3.27B (+0.0%)
3.74B
est: 3.74B (+0.0%)
4.17B
4.12B – 4.22B
+11.7% YoY
4.58B
4.48B – 4.67B
+9.7% YoY
4.99B
4.94B – 5.04B
+9.0% YoY
5.42B
5.33B – 5.51B
+8.7% YoY
5.93B
5.83B – 6.02B
+9.3% YoY
EBITDA
26.86M
est: 83.96M (-68.0%)
47.47M
est: 66.95M (-29.1%)
62.57M
est: 41.45M (+51.0%)
61.41M
est: 52.52M (+16.9%)
49.03M
est: 56.84M (-13.7%)
60.18M
est: 37.94M (+58.6%)
71.25M
est: 41.48M (+71.8%)
205.11M
est: 68.23M (+200.6%)
223.76M
est: 175.60M (+27.4%)
251.17M
est: 189.07M (+32.8%)
365.66M
est: 202.48M (+80.6%)
447.83M
est: 541.58M (-17.3%)
518.16M
est: 594.17M (-12.8%)
579.37M
est: 677.66M (-14.5%)
757.00M
746.42M – 764.97M
+11.7% YoY
830.25M
812.87M – 846.14M
+9.7% YoY
905.37M
896.43M – 914.30M
+9.0% YoY
983.74M
966.41M – 998.52M
+8.7% YoY
1.08B
1.06B – 1.09B
+9.3% YoY
EBIT
12.84M
est: 22.44M (-42.8%)
28.24M
est: 22.21M (+27.2%)
40.86M
est: 32.85M (+24.4%)
39.38M
est: 39.23M (+0.4%)
27.05M
est: 45.22M (-40.2%)
35.42M
est: 37.03M (-4.3%)
46.02M
est: 31.42M (+46.5%)
52.69M
est: 49.92M (+5.5%)
59.24M
est: 48.86M (+21.3%)
57.95M
est: 52.60M (+10.2%)
95.42M
est: 56.33M (+69.4%)
130.45M
est: 167.31M (-22.0%)
145.28M
est: 183.56M (-20.9%)
156.87M
est: 209.36M (-25.1%)
233.87M
230.60M – 236.33M
+11.7% YoY
256.50M
251.13M – 261.40M
+9.7% YoY
279.70M
276.94M – 282.46M
+9.0% YoY
303.91M
298.56M – 308.48M
+8.7% YoY
332.21M
326.36M – 337.20M
+9.3% YoY
Net Income
4.12M
est: 16.84M (-75.6%)
12.05M
est: 5.38M (+123.9%)
18.03M
est: 14.40M (+25.2%)
21.28M
est: 19.17M (+11.0%)
15.49M
est: 24.44M (-36.6%)
16.15M
est: 19.39M (-16.7%)
25.34M
est: 16.99M (+49.2%)
14.82M
est: 27.48M (-46.1%)
25.20M
est: 15.94M (+58.0%)
33.13M
est: 17.17M (+93.0%)
38.22M
est: 42.73M (-10.6%)
52.14M
est: 57.46M (-9.3%)
52.83M
est: 60.91M (-13.3%)
63.27M
est: 63.27M (+0.0%)
77.41M
73.96M – 84.05M
+22.3% YoY
92.03M
89.30M – 95.88M
+18.9% YoY
107.21M
106.96M – 107.47M
+16.5% YoY
126.48M
123.59M – 128.96M
+18.0% YoY
150.76M
147.31M – 153.71M
+19.2% YoY
SGA
est: -353.2K (+100.0%)
est: 316.31M (-100.0%)
est: 369.89M (-100.0%)
est: 397.42M (-100.0%)
est: 442.71M (-100.0%)
est: 558.40M (-100.0%)
2.96M
est: 551.34M (-99.5%)
1.05M
est: 590.05M (-99.8%)
5.67M
est: 636.25M (-99.1%)
7.13M
est: 685.04M (-99.0%)
2.43M
est: 733.61M (-99.7%)
est: -3.92M (+100.0%)
-37.06M
est: -4.30M (-762.3%)
est: -4.90M (+100.0%)
-5.48M
-5.53M – -5.40M
-11.7% YoY
-6.01M
-6.12M – -5.88M
-9.7% YoY
-6.55M
-6.61M – -6.48M
-9.0% YoY
-7.12M
-7.22M – -6.99M
-8.7% YoY
-7.78M
-7.90M – -7.64M
-9.3% YoY
EPS
0.81
est: 2.50 (-67.7%)
2.18
est: 2.69 (-18.9%)
3.23
est: 3.71 (-13.0%)
3.82
est: 3.95 (-3.2%)
2.78
est: 4.09 (-32.1%)
2.89
est: 3.19 (-9.4%)
4.25
est: 5.17 (-17.8%)
2.63
est: 5.42 (-51.5%)
4.47
est: 5.41 (-17.4%)
5.85
est: 6.84 (-14.5%)
6.74
est: 9.89 (-31.8%)
8.77
est: 8.64 (+1.5%)
8.40
est: 9.16 (-8.3%)
9.67
est: 10.28 (-5.9%)
11.73
11.10 – 12.62
+14.1% YoY
13.85
13.40 – 14.39
+18.1% YoY
16.09
16.06 – 16.13
+16.2% YoY
18.99
18.55 – 19.36
+18.0% YoY
22.63
22.11 – 23.07
+19.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 5/5 4/5 3/5 1/5 1/5 2/5
2026-05-28 B 3/5 5/5 4/5 3/5 1/5 1/5 2/5
2026-05-27 B 3/5 5/5 4/5 3/5 1/5 1/5 2/5
2026-05-26 B 3/5 5/5 4/5 3/5 1/5 1/5 2/5
2026-05-25 B 3/5 5/5 4/5 3/5 1/5 1/5 2/5
2026-05-22 B 3/5 5/5 4/5 3/5 1/5 1/5 2/5
2026-05-21 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-20 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-19 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-18 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-15 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-14 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-13 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-12 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-11 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-08 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-07 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-06 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-05 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-05-04 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.45B
OE per share TTM
214.35
Owner's Yield
56.25%
Maintenance CapEx ratio
289.13%
Maint CapEx / Avg PPE
37.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 81 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.0K
Shares Outstanding
6.51M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Eric Hemar Chairman & Chief Executive Officer 1M male
Christophe Satin Chief Operating Officer, Deputy Chief Executive Officer & Director 953.5K male
Jesus Hernandez Munoz Chief Integration Officer & Advisor male
Laurent Nicastro Executive Vice President of Operations male
Ludovic Lamaud Executive Vice-President of Development & Innovation male
Renaud Bouet Group HR Director male
Stan Schrader Chief Executive Officer of ID Logistics US male
Thierry Daux Head of Safety male
Yann Perot Chief Financial Officer male
Javier Echenique Chief Executive Officer of ID Logistics Spain male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits