Valuation Logitech International S.A. Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

07-08	Logitech International Faces Weaker PC Demand, Estimate Revisions, Morgan Stanley Says	MT
07-08	Morgan Stanley Adjusts Price Target on Logitech International to $88 From $89, Maintains Underweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,491	9,327	13,882	12,477	13,224	14,699	-	-
Change	-	-25.33%	48.84%	-10.12%	5.99%	11.15%	-	-
Enterprise Value (EV) ¹	11,162	8,178	12,361	10,974	11,482	13,081	13,161	12,547
Change	-	-26.74%	51.15%	-11.23%	4.64%	13.92%	0.61%	-4.66%
P/E	19.9x	26.1x	23.2x	20.2x	18.8x	20.8x	18.7x	17.1x
PBR	5.16x	4.11x	6.18x	4.81x	5.85x	6.05x	5.39x	4.98x
PEG	-	-0.6x	0.3x	3.01x	1.2x	7.6x	1.7x	1.83x
Capitalization / Revenue	2.28x	2.05x	3.23x	2.74x	2.73x	2.94x	2.82x	2.66x
EV / Revenue	2.04x	1.8x	2.88x	2.41x	2.37x	2.62x	2.53x	2.27x
EV / EBITDA	11.2x	12.3x	16.2x	13.2x	13.5x	14.9x	13.9x	12.4x
EV / EBIT	12.3x	13.9x	17.7x	14.2x	12.6x	14.6x	14.4x	12.8x
EV / FCF	53.4x	18.5x	11.3x	14x	11.8x	16.5x	14.7x	13.2x
FCF Yield	1.87%	5.4%	8.81%	7.17%	8.5%	6.05%	6.8%	7.59%
Dividend per Share ²	0.9715	1.16	1.28	1.43	-	1.637	1.746	1.895
Rate of return	1.29%	1.99%	1.43%	1.71%	-	1.6%	1.7%	1.85%
EPS ²	3.78	2.23	3.87	4.13	4.8	4.931	5.474	5.985
Distribution rate	25.7%	52%	33.1%	34.6%	-	33.2%	31.9%	31.7%
Net sales ¹	5,481	4,539	4,298	4,555	4,841	4,991	5,206	5,526
EBITDA ¹	992.5	664.8	762.4	834.3	852.6	876.3	944.5	1,010
EBIT ¹	904.1	588.5	699.3	774.6	910.8	894.6	914.2	980.3
Net income ¹	644.5	364.6	612.1	631.5	711.2	715.8	765.1	842
Net Debt ¹	-1,329	-1,149	-1,521	-1,503	-1,742	-1,618	-1,538	-2,151
Reference price ²	75.14	58.18	89.67	83.62	90.21	102.40	102.40	102.40
Nbr of stocks (in thousands)	166,228	160,304	154,820	149,200	146,589	143,536	-	-
Announcement Date	5/3/22	5/2/23	4/30/24	4/29/25	5/5/26	-	-	-

¹USD in Million²USD

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.($)
DELL TECHNOLOGIES INC.	25.14x	1.74x	15.99x	0.57%	281B
SEAGATE TECHNOLOGY HOLDINGS PLC	69.48x	17.25x	46.95x	0.32%	206B
HEWLETT PACKARD ENTERPRISE COMPANY	22.02x	1.75x	9.21x	1.17%	64.28B
LENOVO GROUP LIMITED	16.89x	0.36x	6.55x	1.95%	38.73B
ASIA VITAL COMPONENTS CO., LTD.	24.76x	3.96x	15.42x	1.63%	28.72B
KING SLIDE WORKS CO., LTD.	41.31x	22.57x	31.31x	1.27%	24.5B
DAWNING INFORMATION INDUSTRY CO., LTD.	58.78x	-	-	0.42%	23.2B
HP INC.	10.69x	0.47x	5.8x	4.95%	22.15B
TD SYNNEX CORPORATION	15.83x	0.3x	8.81x	0.77%	20.11B
Average	31.66x	6.05x	17.50x	1.45%	78.74B
Weighted average by Cap.	38.22x	7.08x	24.10x	0.83%