Valuation Logic Instrument SA

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-17 EDT			5-day change	1st Jan Change
2.040 ^EUR	+2.10%		0.00%	+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	22.45	-	-
Change	-	103.66%	55.36%	107.93%	32.4%	-	-
Enterprise Value (EV) ¹	2.577	5.597	6.584	13.39	17.79	15.56	12.6
Change	-	117.2%	17.64%	103.35%	32.84%	-12.54%	-19.03%
P/E	99.3x	8.26x	6.6x	16.3x	11.3x	8.5x	7.29x
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	0.28x
EV / Revenue	-	0.17x	0.24x	0.35x	0.24x	0.2x	0.16x
EV / EBITDA	-	2.78x	3.33x	9.91x	5.95x	4.23x	2.97x
EV / EBIT	-	3.1x	3.88x	13x	6.35x	4.39x	3.05x
EV / FCF	-	-9.84x	3.16x	6.51x	16.2x	6.98x	4.26x
FCF Yield	-	-10.2%	31.6%	15.4%	6.18%	14.3%	23.5%
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	-3.564	-4.66	-6.89	-9.85
Reference price ²	0.298	0.578	0.898	1.810	2.040	2.040	2.040
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOGIC INSTRUMENT SA	11.33x	0.24x	5.95x	-	25.68M
DELL TECHNOLOGIES INC.	22.91x	1.6x	14.86x	0.63%	256B
SEAGATE TECHNOLOGY HOLDINGS PLC	60.22x	14.95x	40.64x	0.37%	178B
HEWLETT PACKARD ENTERPRISE COMPANY	20.79x	1.67x	8.77x	1.24%	60.68B
LENOVO GROUP LIMITED	14.8x	0.31x	5.72x	2.24%	33.89B
ASIA VITAL COMPONENTS CO., LTD.	22.8x	3.7x	14.3x	1.75%	26.62B
KING SLIDE WORKS CO., LTD.	39.51x	21.54x	29.88x	1.32%	23.2B
HP INC.	10.96x	0.48x	5.92x	4.83%	22.72B
DAWNING INFORMATION INDUSTRY CO., LTD.	48.06x	-	-	0.51%	18.97B
TD SYNNEX CORPORATION	15.27x	0.29x	8.53x	0.79%	19.4B
Average	26.67x	4.97x	14.95x	1.52%	63.98B
Weighted average by Cap.	33.36x	6.12x	21.18x	0.92%