Valuation i2S

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 12/06/2026 +04			5-day change	1st Jan Change
6.200 ^EUR	0.00%		-3.12%	-3.12%

04-10	Baikowski, i2S, Sodexo... stocks to watch today in Paris
04-10	I2S buoyed by vision division in the first quarter

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5.565	8.521	10.86	9.614	14.09	10.81
Change	-	53.13%	27.42%	-11.45%	46.58%	-23.3%
Enterprise Value (EV) ¹	3.578	5.968	8.852	11.8	12.22	7.298
Change	-	66.77%	48.33%	33.35%	3.51%	-40.27%
P/E Ratio	-57.9x	12x	2.49x	10.8x	123x	17.5x
PBR	0.9x	1.27x	0.98x	0.82x	1.2x	0.88x
PEG	-	-0x	0x	-0.1x	-1.4x	0x
Capitalization / Revenue	0.41x	0.46x	0.65x	0.55x	0.77x	0.63x
EV / Revenue	0.26x	0.32x	0.53x	0.67x	0.67x	0.42x
EV / EBITDA	10.3x	5.82x	15x	11.9x	12.8x	9.38x
EV / EBIT	35.3x	7.22x	22.7x	15.7x	151x	12x
EV / FCF	7.35x	49.1x	-	-	-	-
FCF Yield	13.6%	2.04%	-	-	-	-
Dividend per Share ²	-	0.14	0.14	0.14	0.11	-
Rate of return	-	2.86%	2.3%	2.41%	1.29%	-
EPS ²	-0.0553	0.41	2.453	0.5349	0.0689	0.3657
Distribution rate	-	34.1%	5.71%	26.2%	160%	-
Net sales ¹	13.7	18.72	16.71	17.52	18.34	17.24
EBITDA ¹	0.3479	1.026	0.5899	0.9915	0.956	0.7777
EBIT ¹	0.1013	0.8265	0.3904	0.7522	0.081	0.6104
Net income ¹	-0.0962	0.7303	4.406	0.8867	0.1142	0.616
Net Debt ¹	-1.986	-2.553	-2.005	2.191	-1.873	-3.51
Reference price ²	3.200	4.900	6.100	5.800	8.500	6.400
Nbr of stocks (in thousands)	1,739	1,739	1,780	1,658	1,658	1,689
Announcement Date	11/03/21	11/03/22	17/03/23	21/03/24	14/04/25	24/03/26

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.($)
I2S	-	-	-	-	12.09M
CHENBRO MICOM CO., LTD.	29.62x	5.2x	20.86x	1.45%	5.85B
SEIKO EPSON CORPORATION	20.59x	0.6x	5.81x	2.7%	5.53B
CHICONY ELECTRONICS CO., LTD.	15.32x	0.87x	5.51x	5.13%	3.24B
PRIMAX ELECTRONICS LTD.	12.28x	0.42x	6.38x	5.66%	1.14B
EIZO CORPORATION	28.16x	-	-	4.41%	616M
Average	21.19x	1.77x	9.64x	3.87%	2.73B
Weighted average by Cap.	22.47x	2.35x	11.37x	3%