Valuation Logic Instrument SA

Stocks

Real-time Euronext Paris Other stock markets 06:04:24 2026-07-10 EDT			5-day change	1st Jan Change
2.040 ^EUR	-1.92%		+7.48%	+12.71%

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	2028
Market Cap ¹	2.577	5.248	8.153	16.95	22.89	-	-
Change	-	103.66%	55.36%	107.93%	34.99%	-	-
Enterprise Value (EV) ¹	2.577	5.597	6.584	16.95	18.23	16	13.04
Change	-	117.2%	17.64%	157.47%	7.51%	-12.24%	-18.5%
P/E	99.3x	8.26x	6.6x	16.3x	11.6x	8.67x	7.43x
PBR	-	-	-	-	-	-	-
PEG	-	0x	0.1x	-0.9x	0.2x	0.3x	0.4x
Capitalization / Revenue	-	0.16x	0.3x	0.44x	0.3x	0.29x	0.29x
EV / Revenue	-	0.17x	0.24x	0.44x	0.24x	0.21x	0.16x
EV / EBITDA	-	2.78x	3.33x	12.5x	6.1x	4.35x	3.07x
EV / EBIT	-	3.1x	3.88x	16.5x	6.51x	4.52x	3.16x
EV / FCF	-	-9.84x	3.16x	-	16.6x	7.17x	4.4x
FCF Yield	-	-10.2%	31.6%	-	6.04%	13.9%	22.7%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.003	0.07	0.136	0.111	0.18	0.24	0.28
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	32.64	27.39	38.78	75.07	77.79	80.12
EBITDA ¹	-	2.014	1.98	1.352	2.99	3.68	4.24
EBIT ¹	-	1.804	1.696	1.029	2.8	3.54	4.13
Net income ¹	0.0238	1.489	1.233	1.226	1.99	2.59	3.07
Net Debt ¹	-	0.349	-1.569	-	-4.66	-6.89	-9.85
Reference price ²	0.298	0.578	0.898	1.810	2.080	2.080	2.080
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	11.56x	0.24x	6.1x	-	26.16M
DELL TECHNOLOGIES INC.	26.02x	1.8x	16.51x	0.55%	291B
SEAGATE TECHNOLOGY HOLDINGS PLC	67.93x	16.88x	46.28x	0.33%	201B
HEWLETT PACKARD ENTERPRISE COMPANY	22.28x	1.77x	9.3x	1.16%	65.03B
LENOVO GROUP LIMITED	15.99x	0.35x	6.41x	1.98%	38.05B
ASIA VITAL COMPONENTS CO., LTD.	24.76x	3.96x	15.42x	1.63%	28.63B
KING SLIDE WORKS CO., LTD.	41.31x	22.57x	31.31x	1.27%	24.42B
HP INC.	10.65x	0.47x	5.78x	4.97%	22.07B
DAWNING INFORMATION INDUSTRY CO., LTD.	56.86x	-	-	0.43%	22.39B
Average	30.82x	6.01x	17.14x	1.54%	76.99B
Weighted average by Cap.	38.29x	7.05x	24.32x	0.83%