Valuation Logic Instrument SA

Stocks

Real-time Euronext Paris 08:48:29 2026-11-03 EST			5-day change	1st Jan Change
1.654 ^EUR	-1.78%		-5.38%	-8.62%

10-05	Logic Instrument revenue surges 127% in nine months
08-07	Logic Instrument targets 2026 revenue of more than €75m

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2.577	5.248	8.153	16.95	18.53	-	-
Change	-	103.66%	55.36%	107.93%	9.29%	-	-
Enterprise Value (EV) ¹	2.577	5.597	6.584	13.39	13.04	11.93	8.959
Change	-	117.2%	17.64%	103.35%	-2.62%	-8.51%	-24.9%
P/E	99.3x	8.26x	6.6x	16.3x	14x	7.32x	6.01x
PBR	-	-	-	-	-	-	-
PEG	-	0x	0.1x	-0.9x	1.73x	0.1x	0.3x
Capitalization / Revenue	-	0.16x	0.3x	0.44x	0.23x	0.19x	0.19x
EV / Revenue	-	0.17x	0.24x	0.35x	0.16x	0.12x	0.09x
EV / EBITDA	-	2.78x	3.33x	9.91x	6.39x	3.27x	2.12x
EV / EBIT	-	3.1x	3.88x	13x	7.05x	3.4x	2.19x
EV / FCF	-	-9.84x	3.16x	6.51x	6.76x	10.7x	3.02x
FCF Yield	-	-10.2%	31.6%	15.4%	14.8%	9.31%	33.2%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.003	0.07	0.136	0.111	0.12	0.23	0.28
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	32.64	27.39	38.78	79.37	97.49	100.2
EBITDA ¹	-	2.014	1.98	1.352	2.04	3.65	4.22
EBIT ¹	-	1.804	1.696	1.029	1.85	3.51	4.1
Net income ¹	0.0238	1.489	1.233	1.226	1.28	2.57	3.06
Net Debt ¹	-	0.349	-1.569	-3.564	-5.49	-6.6	-9.57
Reference price ²	0.298	0.578	0.898	1.810	1.684	1.684	1.684
Nbr of stocks (in thousands)	8,647	9,080	9,080	9,366	11,003	-	-
Announcement Date	3/9/23	3/18/24	4/2/25	3/31/26	-	-	-

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.($)
LOGIC INSTRUMENT SA	14.03x	0.16x	6.39x	-	20.75M
DELL TECHNOLOGIES INC.	16.19x	1.38x	10.88x	0.64%	250B
SANDISK CORPORATION	4.64x	2.68x	3.31x	-.--%	153B
SEAGATE TECHNOLOGY HOLDINGS PLC	14.99x	6.49x	11.6x	0.51%	136B
WESTERN DIGITAL CORPORATION	13.92x	5.77x	10.3x	0.19%	127B
HEWLETT PACKARD ENTERPRISE COMPANY	18.33x	1.75x	8.97x	1.1%	67.95B
EVERPURE, INC.	116.71x	7.18x	31.66x	-.--%	37.91B
NETAPP, INC.	23.87x	4.26x	12.84x	1.13%	36.39B
QUANTA COMPUTER INC.	11.86x	0.36x	10.18x	5.98%	37.62B
ASIA VITAL COMPONENTS CO., LTD.	29.39x	5.16x	17.6x	1.42%	36.87B
Average	26.39x	3.52x	12.37x	1.22%	88.25B
Weighted average by Cap.	18.84x	3.54x	10.67x	0.73%