Valuation Logitech International S.A.

Equities

Market Closed - Swiss Exchange Other stock markets 16:31:59 19/05/2026 BST			5-day change	1st Jan Change
81.58 ^CHF	-0.87%		+2.00%	+0.05%

05-08	Swiss Market Index Closes Lower; Logitech Shares Jump	MT
05-08	A lot of noise, little impact?

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,769	12,491	9,327	13,882	12,477	15,023	-	-
Change	-	-29.7%	-25.33%	48.84%	-10.12%	20.41%	-	-
Enterprise Value (EV) ¹	16,019	11,162	8,178	12,361	10,974	11,482	13,444	13,314
Change	-	-30.32%	-26.74%	51.15%	-11.23%	4.64%	0.58%	-0.96%
P/E ratio	19.1x	19.9x	26.1x	23.2x	20.2x	18.8x	21.2x	19.2x
PBR	7.83x	5.16x	4.11x	6.18x	4.81x	5.85x	6.12x	5.28x
PEG	-	-0.6x	-0.6x	0.3x	3.01x	1.2x	5.82x	1.9x
Capitalization / Revenue	3.38x	2.28x	2.05x	3.23x	2.74x	2.73x	2.99x	2.87x
EV / Revenue	3.05x	2.04x	1.8x	2.88x	2.41x	2.37x	2.68x	2.55x
EV / EBITDA	12.1x	11.2x	12.3x	16.2x	13.2x	13.5x	15.5x	14.3x
EV / EBIT	12.6x	12.3x	13.9x	17.7x	14.2x	12.6x	15x	14.3x
EV / FCF	11.6x	53.4x	18.5x	11.3x	14x	11.8x	16.4x	14.8x
FCF Yield	8.63%	1.87%	5.4%	8.81%	7.17%	8.5%	6.09%	6.74%
Dividend per Share ²	0.87	0.9715	1.16	1.28	1.43	1.565	1.638	1.746
Rate of return	0.83%	1.29%	1.99%	1.43%	1.71%	1.5%	1.56%	1.67%
EPS ²	5.51	3.78	2.23	3.87	4.13	4.8	4.94	5.452
Distribution rate	15.8%	25.7%	52%	33.1%	34.6%	32.8%	33.2%	32%
Net sales ¹	5,252	5,481	4,539	4,298	4,555	4,841	5,016	5,227
EBITDA ¹	1,323	992.5	664.8	762.4	834.3	852.6	868.2	931.8
EBIT ¹	1,272	904.1	588.5	699.3	774.6	910.8	897	931.8
Net income ¹	947.3	644.5	364.6	612.1	631.5	711.2	720.7	770.2
Net Debt ¹	-1,750	-1,329	-1,149	-1,521	-1,503	-1,742	-1,580	-1,709
Reference price ²	105.19	75.14	58.18	89.67	83.62	104.69	104.69	104.69
Nbr of stocks (in thousands)	168,921	166,228	160,304	154,820	149,200	143,502	-	-
Announcement Date	29/04/21	03/05/22	02/05/23	30/04/24	29/04/25	05/05/26	-	-

¹USD in Million²USD

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.($)
LOGITECH INTERNATIONAL S.A.	21.96x	2.76x	15.55x	1.5%	15.02B
SEAGATE TECHNOLOGY HOLDINGS PLC	56.56x	13.96x	38.19x	0.39%	166B
DELL TECHNOLOGIES INC.	21.3x	1.22x	11.68x	1.03%	155B
HEWLETT PACKARD ENTERPRISE COMPANY	32.32x	1.46x	8.76x	1.72%	43.79B
ASIA VITAL COMPONENTS CO., LTD.	25.94x	4.04x	15.54x	1.59%	29.93B
DAWNING INFORMATION INDUSTRY CO., LTD.	51.23x	-	-	0.42%	21.21B
LENOVO GROUP LIMITED	12.41x	0.22x	4.29x	3.22%	20.01B
SHARETRONIC DATA TECHNOLOGY CO., LTD.	71.07x	-	-	0.13%	19.37B
HP INC.	8.54x	0.44x	5.57x	5.74%	19.13B
TD SYNNEX CORPORATION	16.93x	0.29x	8.95x	0.85%	18.32B
Average	31.83x	3.05x	13.57x	1.66%	50.75B
Weighted average by Cap.	36.25x	5.89x	20.53x	1.13%