Valuation i2S

Stocks

Real-time Euronext Paris Other stock markets 12:30:14 16/06/2026 +03			5-day change	1st Jan Change
6.100 ^EUR	-1.61%		-4.69%	-4.69%

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	3/11/21 A	3/11/22 A	3/17/23 A	3/21/24 A	4/14/25 A	3/24/26 A

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	-	-	-	-	12.12M
CHENBRO MICOM CO., LTD.	28.71x	5.04x	20.2x	1.49%	5.68B
SEIKO EPSON CORPORATION	21.12x	0.62x	5.96x	2.64%	5.67B
CHICONY ELECTRONICS CO., LTD.	13.2x	0.72x	4.57x	5.95%	2.8B
PRIMAX ELECTRONICS LTD.	12.44x	0.43x	6.5x	5.59%	1.16B
EIZO CORPORATION	28.72x	-	-	4.32%	629M
Average	20.84x	1.70x	9.31x	4%	2.66B
Weighted average by Cap.	22.10x	2.26x	11.03x	3.09%