Valuation Logic Instrument SA

Stocks

Real-time Euronext Paris 16:13:58 18/08/2026 +04			5-day change	1st Jan Change
1.928 ^EUR	+5.24%		+0.73%	+6.52%

08-07	Logic Instrument targets 2026 revenue of more than €75m
04-01	Logic Instrument S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	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	20.16	-	-
Change	-	103.66%	55.36%	107.93%	18.9%	-	-
Enterprise Value (EV) ¹	2.577	5.597	6.584	13.39	14.67	13.56	10.59
Change	-	117.2%	17.64%	103.35%	9.54%	-7.57%	-21.91%
P/E	99.3x	8.26x	6.6x	16.3x	15.3x	7.97x	6.54x
PBR	-	-	-	-	-	-	-
PEG	-	0x	0.1x	-0.9x	1.89x	0.1x	0.3x
Capitalization / Revenue	-	0.16x	0.3x	0.44x	0.25x	0.21x	0.2x
EV / Revenue	-	0.17x	0.24x	0.35x	0.18x	0.14x	0.11x
EV / EBITDA	-	2.78x	3.33x	9.91x	7.19x	3.71x	2.51x
EV / EBIT	-	3.1x	3.88x	13x	7.93x	3.86x	2.58x
EV / FCF	-	-9.84x	3.16x	6.51x	7.6x	12.2x	3.56x
FCF Yield	-	-10.2%	31.6%	15.4%	13.2%	8.19%	28.1%
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	1.832	1.832	1.832
Nbr of stocks (in thousands)	8,647	9,080	9,080	9,366	11,003	-	-
Announcement Date	09/03/23	18/03/24	02/04/25	31/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOGIC INSTRUMENT SA	15.27x	0.18x	7.19x	-	23.35M
DELL TECHNOLOGIES INC.	28.17x	1.9x	17.54x	0.52%	310B
SEAGATE TECHNOLOGY HOLDINGS PLC	28.98x	11.73x	21.14x	0.3%	225B
HEWLETT PACKARD ENTERPRISE COMPANY	25.72x	2.02x	10.54x	0.98%	76.29B
LENOVO GROUP LIMITED	18.52x	0.46x	8.32x	1.78%	52.21B
ASIA VITAL COMPONENTS CO., LTD.	30.58x	5.37x	18.57x	1.17%	38.83B
KING SLIDE WORKS CO., LTD.	39.59x	24.28x	30.07x	1.12%	41.15B
HP INC.	12.98x	0.56x	6.81x	4.08%	26.89B
ASUSTEK COMPUTER INC.	11.99x	0.63x	9.4x	5.55%	21.88B
TD SYNNEX CORPORATION	16.61x	0.31x	9.2x	0.73%	21.1B
Average	22.84x	4.74x	13.88x	1.8%	81.38B
Weighted average by Cap.	27.00x	5.72x	17.18x	0.9%