LogMeIn

NASDAQ
LOGM
Stock
Yield per half year: -0.0523%
Dividend yield: 1.53%
Sector: Technology

Reporting LogMeIn

Reports

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019
Финансовый отчет link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 LTM 5 year average CAGR 5
Капитализация, млрд $
0.9638 0.5378 0.8388 1.23 1.74 5.12 4.23 4.25 4.22 4.21 3.91 19.39
Выручка, млрд $
0.139 0.166 0.222 0.272 0.336 0.99 1.2 1.26 0 1.31 0.8116 35.88
Чистая прибыль, млрд $
0.004 -0.008 0.008 0.015 0.003 0.1 0.074 -0.015 0 0.0088 0.0354 -200.00
EV, млрд $
1.23 1.66 5.52 4.28 4.43 4.27 4.26 4.03 20.80
EBIT, млрд $
0.0098 0.0063 -0.0015 0.0092 0.0181 0.0046 -0.0106 0.0871 -0.000611 0.0197 -150.78
EBITDA, млрд $
0.032 0.026 0.211 0.388 0.304 0 0.3191 0.1922 56.87
Баланс стоимость, млрд $
0.0027 0.0058 -0.0014 0.0034 0.0211 -0.0018 0.0504 -0.486 -0.514 -0.379 -0.1861 -289.38
FCF, млрд $
0.03 0.022 0.006 0.064 0.069 0.077 0.25 0.339 0.286 0.2546 0.2042 32.89
Операционный денежный поток, млрд $
0.0329 0.0283 0.03 0.0742 0.0858 0.0923 0.3162 0.404 0.3608 0.3261 0.2518 33.28
Операционная прибыль, млрд $
0.009 0.006 -0.0019 0.009 0.02 0.004 -0.012 0.052 0.013 0.0537 0.0154 -8.25
Операционные расходы, млрд $
0.0994 0.1183 0.1494 0.1845 0.2201 0.2862 0.7984 0.8704 0.9239 0.9154 0.6198 33.23
CAPEX, млрд $
0.003 0.006 0.024 0.01 0.017 0.016 0.066 0.065 0.075 0.0716 0.0478 34.56


Balance sheet

IFRS
Reporting Annual Quarterly
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 LTM 5 year average CAGR 5
Наличность, млрд $
0.1119 0.0893 0.101 0.1231 0.1408 0.2524 0.1487 0.128 0 0.2495 0.1586 0.78
Short Term Investments $
0.03 0.0901 0.095 0.1002 0.1003 0.1017 0.0853 0.0557 0.0886 -11.08
Total Receivables $
0.0107 0.0183 0.016 0.0259 0.0939 0.0954 0.1076 0.0678 46.40
Total Current Assets $
0.2118 0.2322 0.2121 0.2309 0.2364 0.2281 0.3988 0.3279 0.325 0.3032 6.57
Чистые активы, млрд $
0.1558 0.1846 0.1673 0.1738 0.2078 0.1961 3.16 2.98 2.74 2.77 1.86 67.50
Активы, млрд $
0.2321 0.2795 0.2796 0.3178 0.4557 0.4433 3.86 3.94 3.86 3.9 2.51 53.31
Short Term Debt $
0.06 0.03 0.0450 -29.29
Long Term Debt $
0.06 0.03 0.2 0.2 0.1225 35.12
Задолженность, млрд $
0.0563 0.0763 0.0949 0.1123 0.144 0.2479 0.2472 0.6944 0.9613 1.12 0.6542 35.20
Чистый долг, млрд $
-0.1036 -0.1119 -0.0893 -0.101 -0.0031 -0.0808 -0.2524 0.0513 0.1791 0.0547 -0.0212 -325.09
Долг, млрд $
0.12 0.06 0 0.2 0.3071 0 0.3041 0.1718 26.48
Interest income $
0.0001 0.000698 0.0014 0.0017 0.0017 0.0011 76.23
Чист. проц. доходы, млрд $
-0.000705 0.0000 -0.0047 -0.0066 -0.0040 110.76
Goodwill $
0.000615 0.0073 0.0189 0.0187 0.0379 0.1175 0.1218 2.21 2.4 2.41 1.45 82.98
Себестоимость, млрд $
0.0106 0.0145 0.0188 0.0287 0.0355 0.0455 0.2032 0.2815 0.3237 0.3436 0.1779 55.59


Share

IFRS
Reporting Annual Quarterly
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2024 LTM 5 year average CAGR 5
EPS 0.14 -0.32 0.31 0.56 0.1 1.93 1.42 -0.29 0 0.18 0.7440 -187.67
Цена акции ао 22.41 33.55 49.34 67.1 96.55 114.5 81.57 85.74 86.04 86.04 92.88 -2.28
Число акций ао, млн 25 25 25 24 25 25 26 53 52 50 41.20 14.87
FCF/акцию 1.7 1.4 1.29 1.22 0.9192 0.7951 2.67 2.86 3.01 5.27 2.92 45.97


Efficiency

IFRS
Reporting Annual Quarterly
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 4.03 2.09 -4.37 4.66 7.63 1.31 5.92 2.42 -0.51 0.31 37.18 3.35 -158.21
ROA, % 2.75 1.39 -2.75 2.66 3.76 0.59 4.63 1.91 -0.37 0.22 15.00 2.10 -162.89
ROIC, % 3.63 1.76 -4.57 4.36 5.78 1.3 5.92 2.41 -0.31 0.42 28.12 3.02 -155.70
ROS, % 5.36 0.785 10.06 6.18 -1.15 0.6672 0.6672 0.6672 0.6672 0.6672 22.00 0.3038 -189.68
ROCE, % 3.39 -0.8773 5.27 8.71 2.35 -0.3341 2.93 -0.0223 0 0 25.63 2.73 -130.31
Ebit margin, % 0 0
Рентаб EBITDA, % 24.3 24.3 33.47 24.30 0.00
Чистая рентаб, % 8 4.3 -0.1 3.9 7.2 1.3 -1.2 4.3 1 4.1 22.00 2.52 -32.62
Operation Margin, % 4.07 5.91 1.31 -1.19 7.14 -0.1328 4.09 4.09 4.09 4.09 25.67 3.86 -10.54
Чистая процентная маржа, % 4.82 2.57 -4.62 3.58 5.36 0.79 10.06 6.18 -1.15 0.67 26.15 4.25 -173.50
Доходность FCF, % 6.99 6.42 2.73 2.38 3.55 7.95 5.8 4.49 5.46 5.45 8.99


Coefficients

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
161.3 -70.03 312.5 149.3 357.1 588.2 29.8 303 478 478 52.52 351.22 6.01
P/BV
3 4.7 7 8.9 12.6 2 1.4 1.5 1.52 1.5 13.29 3.80 -34.49
P/S
4.1 5.2 5.9 6.8 7.8 6.4 3.7 3.5 3.22 3.2 9.65 4.92 -16.22
P/FCF
16.52 16.52 16.52 16.52 51.22 16.52 0.00
E/P
0.0074 0.0089 0.0014 0.0178 0.014 -0.0038 0.0021 0.0021 0.0021 0.0021 0.03 0.0033 -31.57
EV/EBIT
0 0 0
EV/EBITDA
13.39 14.66 39.19 13.39 0.00
EV/S
5.98 5.31 3.25 3.25 3.25 3.25 9.82 4.21 -11.48
EV/FCF
16.74 16.74 16.74 75.58 16.74 0.00
Debt/EBITDA
0.953 0.953 0.953 0.953 3.00 0.9530 0.00
Netdebt/Ebitda
0.1714 0.1714 0.1714 0.1714 1.76 0.1714 0.00
Debt/Ratio
0.2633 0.1354 0.078 0.078 0.078 0.078 0.21 0.1265 -21.60
Debt/Equity
0.5774 0.3059 0.1097 0.1097 0.1097 0.1097 0.64 0.2425 -28.26
Debt/Net Income
8.24 22.74 34.71 34.71 34.71 34.71 2.49 27.02 33.32
PEG
-663.89 -663.89 -663.8900 0.00
Бета
0 0 0 0 -0.0029 0.005 0.005 0.51 0.0011 -231.31
Индекс Альтмана
32.03 32.03 32.03 32.03 32.03 32.03 8.99 32.03 0.00


Dividends

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0395 0.0395 0.0255 0.0523 0.0622 0.0646 0.0488 10.34
Дивиденд
0 0 0 0 0 1 0.75 1.2 1.3 0.65 1.06 6.78
Див доход, ао, %
1.04 1.09 1.47 1.52 1.53 0.87 1.28 9.95
Дивиденды / прибыль, %
0 0 0 0 0 0 263.2 41.9 455.4 361.1 40.54 253.50 20.05


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 LTM CAGR 5
НИОКР, млрд
0.0426 0.0572 0.1567 0.1694 0.1605 0.1565 30.38