Valuation Logic Instrument SA

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-03 EDT			5-day change	1st Jan Change
1.898 ^EUR	+2.59%		+5.92%	+4.86%

03-31	Logic Instrument S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
02-16	Elexo, a Subsidiary of Archos, Joins the Digital Defense College

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Market Cap ¹	2.577	5.248	8.153	16.95	20.88	-
Change	-	103.66%	55.36%	107.93%	23.18%	-
Enterprise Value (EV) ¹	2.577	5.597	6.584	16.95	16.85	14.81
Change	-	117.2%	17.64%	157.47%	-0.59%	-12.1%
P/E	99.3x	8.26x	6.6x	16.3x	10.5x	8.25x
PBR	-	-	-	-	-	-
PEG	-	0x	0.1x	-0.9x	0.2x	0.3x
Capitalization / Revenue	-	0.16x	0.3x	0.44x	0.29x	0.28x
EV / Revenue	-	0.17x	0.24x	0.44x	0.23x	0.2x
EV / EBITDA	-	2.78x	3.33x	12.5x	6.08x	4.28x
EV / EBIT	-	3.1x	3.88x	16.5x	6.17x	4.33x
EV / FCF	-	-9.84x	3.16x	-	28.6x	7.26x
FCF Yield	-	-10.2%	31.6%	-	3.5%	13.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.003	0.07	0.136	0.111	0.18	0.23
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	32.64	27.39	38.78	73.07	75.79
EBITDA ¹	-	2.014	1.98	1.352	2.77	3.46
EBIT ¹	-	1.804	1.696	1.029	2.73	3.42
Net income ¹	0.0238	1.489	1.233	1.226	1.94	2.5
Net Debt ¹	-	0.349	-1.569	-	-4.03	-6.07
Reference price ²	0.298	0.578	0.898	1.810	1.898	1.898
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	10.54x	0.23x	6.08x	-	23.89M
DELL TECHNOLOGIES INC.	22.87x	1.59x	14.58x	0.63%	255B
SEAGATE TECHNOLOGY HOLDINGS PLC	62.59x	15.56x	42.7x	0.35%	186B
HEWLETT PACKARD ENTERPRISE COMPANY	18.71x	1.54x	8.08x	1.38%	54.6B
LENOVO GROUP LIMITED	14.36x	0.31x	5.59x	2.24%	33.69B
ASIA VITAL COMPONENTS CO., LTD.	29.08x	4.72x	18.63x	1.39%	33.87B
KING SLIDE WORKS CO., LTD.	42.88x	24.79x	35.44x	1.08%	23.85B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	78.47x	-	-	0.11%	21.66B
DAWNING INFORMATION INDUSTRY CO., LTD.	50.68x	-	-	0.48%	19.98B
HP INC.	9.68x	0.44x	5.36x	5.47%	20.06B
Average	33.99x	6.15x	17.06x	1.46%	64.81B
Weighted average by Cap.	36.82x	6.84x	22.84x	0.88%