|
Market Closed -
Euronext Paris
18:55:00 17/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.832 EUR | -2.24% |
|
-5.86% | +1.22% |
| 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 |
Company Valuation: Logic Instrument SA
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 | 3/9/23 A | 3/18/24 A | 4/2/25 A | 3/31/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.62x | 0.19x | 7.42x | - | 23.35M | |
| 28.81x | 1.94x | 17.9x | 0.51% | 310B | |
| 28.31x | 11.46x | 20.58x | 0.31% | 225B | |
| 26.21x | 2.05x | 10.71x | 0.96% | 76.29B | |
| 18.84x | 0.47x | 8.44x | 1.75% | 52.21B | |
| 31.41x | 5.52x | 19.1x | 1.14% | 38.83B | |
| 35.99x | 22x | 27.24x | 1.24% | 41.15B | |
| 13.29x | 0.57x | 6.94x | 3.98% | 26.89B | |
| 12.69x | 0.67x | 9.99x | 5.26% | 21.88B | |
| 16.29x | 0.31x | 9.04x | 0.74% | 21.1B | |
| Average | 22.75x | 4.52x | 13.74x | 1.77% | 81.38B | |
| Weighted average by Cap. | 27.00x | 5.56x | 17.09x | 0.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALLOG Stock
- Valuation Logic Instrument SA
Select your edition
All financial news and data tailored to specific country editions
