investorscraft@gmail.com

Intrinsic ValueLogic Instrument S.A. (ALLOG.PA)

Previous Close1.76
Intrinsic Value
Upside potential
Previous Close
1.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Logic Instrument S.A. operates in the specialized niche of rugged mobile computing solutions, catering primarily to professional and military applications. The company designs, manufactures, and distributes durable fieldbook tablets, smartphones, servers, and handheld devices engineered for harsh environments. Its product portfolio targets sectors requiring high reliability, such as defense, logistics, and industrial fieldwork, where standard consumer-grade devices are inadequate. Logic Instrument differentiates itself through ruggedization, long-term product availability, and compliance with stringent military standards. The company’s focus on niche markets allows it to maintain a defensible position despite competition from larger hardware manufacturers. However, its small scale and reliance on specialized demand expose it to cyclical spending in defense and industrial sectors. By emphasizing durability and customization, Logic Instrument serves clients who prioritize performance in extreme conditions over mass-market affordability.

Revenue Profitability And Efficiency

Logic Instrument reported revenue of €27.95 million for the period, with net income of €1.23 million, reflecting a net margin of approximately 4.4%. The company generated €2.08 million in operating cash flow, demonstrating efficient conversion of sales into cash. Capital expenditures were minimal at €-920, indicating a capital-light operational model. These metrics suggest stable but modest profitability in its niche market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.14 underscores its ability to generate earnings despite its small scale. With negligible capital expenditures, Logic Instrument exhibits high capital efficiency, reinvesting minimally while maintaining profitability. Its operating cash flow covers debt obligations comfortably, supporting sustainable operations without aggressive leverage.

Balance Sheet And Financial Health

Logic Instrument holds €5.37 million in cash and equivalents against total debt of €3.80 million, indicating a strong liquidity position. The low debt-to-equity ratio and ample cash reserves suggest financial stability, reducing near-term solvency risks. The absence of dividend payouts further conserves capital for operational flexibility.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, aligned with the company’s niche focus. Logic Instrument does not pay dividends, retaining earnings to fund organic growth or potential R&D initiatives. Its market cap of €15.83 million reflects limited investor expectations for rapid expansion, consistent with its specialized positioning.

Valuation And Market Expectations

Trading at a beta of 0.49, Logic Instrument exhibits low volatility relative to the broader market, typical for a small-cap niche player. The modest valuation implies muted growth expectations, though its profitability and balance sheet strength provide a margin of safety. Investors likely view it as a stable, low-growth holding rather than a high-upside opportunity.

Strategic Advantages And Outlook

Logic Instrument’s ruggedized product line and military-grade certifications provide a competitive edge in its target markets. However, reliance on defense and industrial spending introduces cyclical risks. The outlook remains stable, with potential upside from increased adoption in logistics and fieldwork, though scalability challenges may limit aggressive expansion.

Sources

Company description, financial metrics, and market data provided by external API; additional context inferred from industry trends.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount