Stock LOG LOGICOM PUBLIC LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Logicom Public Limited

Equities

LOG

CY0005051111

Computer & Electronics Retailers

End-of-day quote CYPRUS S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2.68 EUR 0.00% Intraday chart for Logicom Public Limited -4.96% -11.26%
Apr. 19 Logicom Public Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Logicom Public Limited Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 106.7 94.82 103.7 125.9 140.8 223.7
Enterprise Value (EV) 1 229.3 225.7 170.5 233.3 263.5 374.2
P/E ratio 4.79 x 1.62 x 4.46 x 5.09 x 5.27 x 5.03 x
Yield 4.86% 3.91% 5.71% 4.71% 4.47% 2.98%
Capitalization / Revenue 0.12 x 0.1 x 0.12 x 0.13 x 0.12 x 0.18 x
EV / Revenue 0.25 x 0.24 x 0.2 x 0.25 x 0.23 x 0.31 x
EV / EBITDA 8.72 x 6.95 x 5.37 x 6.66 x 6.51 x 8.95 x
EV / FCF -188 x -4,530 x 2.44 x -5.97 x -18 x -19.5 x
FCF Yield -0.53% -0.02% 41% -16.7% -5.57% -5.12%
Price to Book 1.01 x 0.58 x 0.59 x 0.63 x 0.6 x 0.79 x
Nbr of stocks (in thousands) 74,080 74,080 74,080 74,080 74,080 74,080
Reference price 2 1.440 1.280 1.400 1.700 1.900 3.020
Announcement Date 3/1/19 7/2/20 4/16/21 4/29/22 4/24/23 4/19/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 900 946.8 862 949.2 1,164 1,215
EBITDA 1 26.29 32.48 31.77 35.04 40.46 41.79
EBIT 1 24.43 30.64 29.92 33.13 38.61 40.06
Operating Margin 2.71% 3.24% 3.47% 3.49% 3.32% 3.3%
Earnings before Tax (EBT) 1 24.57 62.18 26.97 27.77 31.3 48.13
Net income 1 22.27 58.68 23.26 24.75 26.72 44.51
Net margin 2.47% 6.2% 2.7% 2.61% 2.3% 3.66%
EPS 2 0.3006 0.7922 0.3140 0.3340 0.3607 0.6008
Free Cash Flow 1 -1.222 -0.0498 69.84 -39.07 -14.68 -19.18
FCF margin -0.14% -0.01% 8.1% -4.12% -1.26% -1.58%
FCF Conversion (EBITDA) - - 219.78% - - -
FCF Conversion (Net income) - - 300.23% - - -
Dividend per Share 2 0.0700 0.0500 0.0800 0.0800 0.0850 0.0900
Announcement Date 3/1/19 7/2/20 4/16/21 4/29/22 4/24/23 4/19/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 123 131 66.8 107 123 150
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.667 x 4.029 x 2.103 x 3.063 x 3.034 x 3.601 x
Free Cash Flow 1 -1.22 -0.05 69.8 -39.1 -14.7 -19.2
ROE (net income / shareholders' equity) 23.8% 44.4% 13.8% 13.3% 12.4% 17.2%
ROA (Net income/ Total Assets) 4.26% 4.59% 4.16% 4.31% 4.26% 3.9%
Assets 1 523.2 1,279 559 574.7 626.8 1,141
Book Value Per Share 2 1.420 2.210 2.390 2.720 3.170 3.800
Cash Flow per Share 2 0.4200 0.4000 0.7500 0.5500 0.8300 0.4700
Capex 1 9.64 3.06 2.31 1.62 1.14 1.66
Capex / Sales 1.07% 0.32% 0.27% 0.17% 0.1% 0.14%
Announcement Date 3/1/19 7/2/20 4/16/21 4/29/22 4/24/23 4/19/24
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Computer Hardware & Software Retailers

1st Jan change Capi.
LOGICOM PUBLIC LIMITED Stock Logicom Public Limited
-11.26% 212M
SEGUE GROUP CO., LTD. Stock Segue Group Co., Ltd.
+62.28% 102M
DAIKO DENSHI TSUSHIN, LTD. Stock Daiko Denshi Tsushin, Ltd.
+3.61% 78.33M
FORTUNE INFORMATION SYSTEMS CORP Stock Fortune Information Systems Corp
-10.81% 56.62M
Computer Hardware & Software Retailers
  1. Stock Market
  2. Equities
  3. LOG Stock
  4. Financials Logicom Public Limited