Valuation Logic Instrument SA

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-17 EDT			5-day change	1st Jan Change
1.892 ^EUR	-0.84%		-2.77%	+4.53%

08-07	Logic Instrument targets 2026 revenue of more than €75m
08-06	Logic Instrument S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	20.82	-	-
Change	-	103.66%	55.36%	107.93%	22.79%	-	-
Enterprise Value (EV) ¹	2.577	5.597	6.584	13.39	15.33	14.22	11.25
Change	-	117.2%	17.64%	103.35%	14.47%	-7.24%	-20.89%
P/E	99.3x	8.26x	6.6x	16.3x	15.8x	8.23x	6.76x
PBR	-	-	-	-	-	-	-
PEG	-	0x	0.1x	-0.9x	1.95x	0.1x	0.3x
Capitalization / Revenue	-	0.16x	0.3x	0.44x	0.26x	0.21x	0.21x
EV / Revenue	-	0.17x	0.24x	0.35x	0.19x	0.15x	0.11x
EV / EBITDA	-	2.78x	3.33x	9.91x	7.51x	3.9x	2.67x
EV / EBIT	-	3.1x	3.88x	13x	8.29x	4.05x	2.74x
EV / FCF	-	-9.84x	3.16x	6.51x	7.94x	12.8x	3.79x
FCF Yield	-	-10.2%	31.6%	15.4%	12.6%	7.81%	26.4%
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	1.892	1.892	1.892
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	15.9x	0.2x	7.6x	-	24.22M
DELL TECHNOLOGIES INC.	23.03x	1.94x	15.3x	0.45%	358B
SEAGATE TECHNOLOGY HOLDINGS PLC	22.81x	9.21x	16.33x	0.38%	178B
HEWLETT PACKARD ENTERPRISE COMPANY	20.07x	1.91x	9.77x	1%	75.24B
LENOVO GROUP LIMITED	18.37x	0.47x	8.53x	1.74%	53.45B
ASIA VITAL COMPONENTS CO., LTD.	30.83x	5.38x	18.21x	1.36%	39.23B
KING SLIDE WORKS CO., LTD.	34.68x	21.17x	26.21x	1.28%	36.13B
HP INC.	13.07x	0.58x	7.01x	3.67%	29.49B
ASUSTEK COMPUTER INC.	12.15x	0.63x	9.47x	5.53%	21.95B
TD SYNNEX CORPORATION	16.4x	0.31x	9.37x	0.74%	20.83B
Average	20.73x	4.18x	12.78x	1.79%	81.26B
Weighted average by Cap.	22.47x	4.33x	14.58x	0.91%