Financhill
Sell
44

LOGI Quote, Financials, Valuation and Earnings

Last price:
$82.75
Seasonality move :
-1.14%
Day range:
$82.20 - $84.00
52-week range:
$64.73 - $105.65
Dividend yield:
1.65%
P/E ratio:
19.94x
P/S ratio:
2.78x
P/B ratio:
5.75x
Volume:
829.2K
Avg. volume:
802.5K
1-year change:
-15.34%
Market cap:
$12.2B
Revenue:
$4.6B
EPS (TTM):
$4.15
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.3B $5.5B $4.5B $4.3B $4.6B
Revenue Growth (YoY) 76.5% 4.36% -17.19% -5.3% 5.97%
 
Cost of Revenues $2.9B $3.2B $2.8B $2.5B $2.6B
Gross Profit $2.3B $2.3B $1.7B $1.8B $2B
Gross Profit Margin 44.47% 41.29% 37.89% 41.36% 43.09%
 
R&D Expenses $226M $291.8M $280.8M $287.2M $309M
Selling, General & Admin $936M $1.2B $933.8M $885.4M $978.4M
Other Inc / (Exp) -$8.3M -$10.7M -$47.9M -$23.5M -$12.6M
Operating Expenses $1.2B $1.5B $1.2B $1.2B $1.3B
Operating Income $1.2B $785.3M $493M $594.5M $664.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $775.8M $463.5M $621.6M $706.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200.9M $131.3M $98.9M $9.5M $75.3M
Net Income to Company $947.3M $644.5M $364.6M $612.1M $631.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $947.3M $644.5M $364.6M $612.1M $631.5M
 
Basic EPS (Cont. Ops) $5.62 $3.85 $2.25 $3.90 $4.17
Diluted EPS (Cont. Ops) $5.51 $3.78 $2.23 $3.87 $4.13
Weighted Average Basic Share $168.5M $167.4M $162.3M $156.8M $151.3M
Weighted Average Diluted Share $171.8M $170.4M $163.7M $158.2M $152.8M
 
EBITDA $1.2B $903.8M $593.8M $679.2M $744.2M
EBIT $1.2B $785.3M $493M $594.5M $664.5M
 
Revenue (Reported) $5.3B $5.5B $4.5B $4.3B $4.6B
Operating Income (Reported) $1.2B $785.3M $493M $594.5M $664.5M
Operating Income (Adjusted) $1.2B $785.3M $493M $594.5M $664.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.2B $960.1M $1B $1B
Revenue Growth (YoY) 116.56% -19.92% -21.95% 5.36% -0.11%
 
Cost of Revenues $824.7M $736.1M $616.2M $574.5M $574.5M
Gross Profit $711.3M $493.9M $343.9M $437M $435.8M
Gross Profit Margin 46.31% 40.16% 35.82% 43.2% 43.13%
 
R&D Expenses $69M $78.4M $70.6M $75.4M $79.5M
Selling, General & Admin $342M $279.1M $214.9M $224.1M $238.9M
Other Inc / (Exp) -$11.4M -$2.2M -$11.6M -$7.1M -$9M
Operating Expenses $416.2M $360.4M $288.3M $302.2M $321M
Operating Income $295.1M $133.5M $55.6M $134.8M $114.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $284M $131.7M $52.7M $143.8M $118.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.2M $23.5M $11.2M -$23.8M -$25.9M
Net Income to Company $225.7M $108.2M $41.5M $167.6M $144.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.7M $108.2M $41.5M $167.6M $144.1M
 
Basic EPS (Cont. Ops) $1.34 $0.65 $0.26 $1.09 $0.97
Diluted EPS (Cont. Ops) $1.31 $0.64 $0.26 $1.07 $0.96
Weighted Average Basic Share $168.7M $165.9M $160.1M $154.4M $148.9M
Weighted Average Diluted Share $173M $168.6M $161.5M $156.2M $150.6M
 
EBITDA $318M $162.4M $81.4M $154.1M $135.1M
EBIT $295.1M $133.5M $55.6M $134.8M $114.8M
 
Revenue (Reported) $1.5B $1.2B $960.1M $1B $1B
Operating Income (Reported) $295.1M $133.5M $55.6M $134.8M $114.8M
Operating Income (Adjusted) $295.1M $133.5M $55.6M $134.8M $114.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.3B $5.5B $4.5B $4.3B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.2B $2.8B $2.5B $2.6B
Gross Profit $2.3B $2.3B $1.7B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $226M $291.8M $280.8M $287.2M $309M
Selling, General & Admin $936M $1.2B $933.8M $884.5M $977.3M
Other Inc / (Exp) -$8.3M -$10.7M -$47.9M -$24.4M -$13.8M
Operating Expenses $1.2B $1.5B $1.2B $1.2B $1.3B
Operating Income $1.2B $785.3M $493M $595.4M $665.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $775.8M $463.5M $621.6M $706.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200.9M $131.3M $98.9M $9.5M $75.3M
Net Income to Company $947.3M $644.5M $364.6M $612.1M $631.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $947.3M $644.5M $364.6M $612.1M $631.5M
 
Basic EPS (Cont. Ops) $5.61 $3.85 $2.24 $3.92 $4.18
Diluted EPS (Cont. Ops) $5.51 $3.78 $2.23 $3.87 $4.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $903.8M $593.8M $680.1M $745.4M
EBIT $1.2B $785.3M $493M $595.4M $665.6M
 
Revenue (Reported) $5.3B $5.5B $4.5B $4.3B $4.6B
Operating Income (Reported) $1.2B $785.3M $493M $595.4M $665.6M
Operating Income (Adjusted) $1.2B $785.3M $493M $595.4M $665.6M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Revenue $5.5B $4.5B $4.3B $4.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $2.8B $2.5B $2.6B --
Gross Profit $2.3B $1.7B $1.8B $2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $291.8M $280.8M $287.2M $309M --
Selling, General & Admin $1.2B $933.8M $884.5M $977.3M --
Other Inc / (Exp) -$10.7M -$47.9M -$24.4M -$13.8M --
Operating Expenses $1.5B $1.2B $1.2B $1.3B --
Operating Income $785.3M $493M $595.4M $665.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $775.8M $463.5M $621.6M $706.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $131.3M $98.9M $9.5M $75.3M --
Net Income to Company $644.5M $364.6M $612.1M $631.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $644.5M $364.6M $612.1M $631.5M --
 
Basic EPS (Cont. Ops) $3.85 $2.24 $3.92 $4.18 --
Diluted EPS (Cont. Ops) $3.78 $2.23 $3.87 $4.15 --
Weighted Average Basic Share $669.8M $649.2M $627.1M $605.3M --
Weighted Average Diluted Share $681.6M $654.8M $632.7M $611.2M --
 
EBITDA $903.8M $593.8M $680.1M $745.4M --
EBIT $785.3M $493M $595.4M $665.6M --
 
Revenue (Reported) $5.5B $4.5B $4.3B $4.6B --
Operating Income (Reported) $785.3M $493M $595.4M $665.6M --
Operating Income (Adjusted) $785.3M $493M $595.4M $665.6M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $1.3B $1.1B $1.5B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $612.2M $675.6M $630.4M $541.7M $454.5M
Inventory $661.1M $933.1M $682.9M $422.5M $503.7M
Prepaid Expenses $67.9M -- -- -- --
Other Current Assets -- $76.6M $82.5M $105.1M $84.9M
Total Current Assets $3.2B $3.1B $2.6B $2.6B $2.6B
 
Property Plant And Equipment $145.2M $150.5M $188.8M $177.8M $189.1M
Long-Term Investments $43.4M $43.1M $33.3M $28.7M $28M
Goodwill $429.6M $448.2M $454.6M $462M $463.2M
Other Intangibles $115.1M $83.8M $63.2M $44.6M $24.6M
Other Long-Term Assets $14M $14.9M $15.4M $6.4M $9.7M
Total Assets $4.1B $4B $3.6B $3.6B $3.5B
 
Accounts Payable $823.2M $636.3M $407M $448.6M $414.6M
Accrued Expenses $401.9M $484.4M $302.6M $229.8M $220.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.1M $13.7M $12.7M $15.1M $15.8M
Other Current Liabilities $209.2M $211.9M $161.1M $175.2M $186.7M
Total Current Liabilities $1.7B $1.4B $1.1B $1.1B $1.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.6B $1.3B $1.4B $1.4B
 
Common Stock $30.1M $30.1M $30.1M $30.1M $29.4M
Other Common Equity Adj -$108.9M -$104.1M -$100.3M -$111.2M -$147M
Common Equity $2.3B $2.4B $2.3B $2.2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $2.4B $2.3B $2.2B $2.1B
 
Total Liabilities and Equity $4.1B $4B $3.6B $3.6B $3.5B
Cash and Short Terms $1.8B $1.3B $1.1B $1.5B $1.5B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $1.3B $1.1B $1.5B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $612.2M $675.6M $630.4M $541.7M $454.5M
Inventory $661.1M $933.1M $682.9M $422.5M $503.7M
Prepaid Expenses $67.9M -- -- -- --
Other Current Assets -- $76.6M $82.5M $105.1M $84.9M
Total Current Assets $3.2B $3.1B $2.6B $2.6B $2.6B
 
Property Plant And Equipment $145.2M $150.5M $188.8M $177.8M $189.1M
Long-Term Investments $43.4M $43.1M $33.3M $28.7M $28M
Goodwill $429.6M $448.2M $454.6M $462M $463.2M
Other Intangibles $115.1M $83.8M $63.2M $44.6M $24.6M
Other Long-Term Assets $14M $14.9M $15.4M $6.4M $9.7M
Total Assets $4.1B $4B $3.6B $3.6B $3.5B
 
Accounts Payable $823.2M $636.3M $407M $448.6M $414.6M
Accrued Expenses $401.9M $484.4M $302.6M $229.8M $220.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.1M $13.7M $12.7M $15.1M $15.8M
Other Current Liabilities $209.2M $211.9M $161.1M $175.2M $186.7M
Total Current Liabilities $1.7B $1.4B $1.1B $1.1B $1.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.6B $1.3B $1.4B $1.4B
 
Common Stock $30.1M $30.1M $30.1M $30.1M $29.4M
Other Common Equity Adj -$108.9M -$104.1M -$100.3M -$111.2M -$147M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $2.4B $2.3B $2.2B $2.1B
 
Total Liabilities and Equity $4.1B $4B $3.6B $3.6B $3.5B
Cash and Short Terms $1.8B $1.3B $1.1B $1.5B $1.5B
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $947.3M $644.5M $364.6M $612.1M $631.5M
Depreciation & Amoritzation $82.6M $118.5M $100.7M $84.7M $79.8M
Stock-Based Compensation $86M $93.5M $70.8M $82.9M $89.9M
Change in Accounts Receivable -$201.2M -$71.5M $51.2M $91.5M $70M
Change in Inventories -$427.5M -$276.6M $247.3M $259.8M -$80.5M
Cash From Operations $1.5B $298.3M $534M $1.1B $842.6M
 
Capital Expenditures $76.2M $89.2M $92.4M $55.9M $56.1M
Cash Acquisitions -$47.6M -$17.7M -$8.5M -$14.4M --
Cash From Investing -$120M -$107.9M -$105.7M -$70.3M -$57.3M
 
Dividends Paid (Ex Special Dividend) -$146.7M -$159.4M -$158.7M -$182.3M -$207.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$165M -$412M -$418.3M -$504.2M -$588.8M
Other Financing Activities -$32.1M -$65M -$35.1M -$35.9M -$37.1M
Cash From Financing -$299.9M -$606.8M -$583.4M -$690.2M -$797.4M
 
Beginning Cash (CF) $715.6M $1.8B $1.3B $1.1B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$416.4M -$155.1M $384.6M -$12.1M
Ending Cash (CF) $1.8B $1.3B $1.1B $1.5B $1.5B
 
Levered Free Cash Flow $1.4B $209.2M $441.7M $1.1B $786.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $225.7M $108.2M $41.5M $167.6M $144.1M
Depreciation & Amoritzation $22.9M $28.9M $25.8M $19.3M $20.3M
Stock-Based Compensation $21.3M $21M $19M $18.7M $13.8M
Change in Accounts Receivable $275.6M $164.8M $174.7M $138.3M $197.9M
Change in Inventories -$188.1M -$98.8M $121M $21.8M -$12.9M
Cash From Operations $530.2M $99.6M $216.8M $239.1M $129.7M
 
Capital Expenditures $30M $25.4M $23.2M $10.3M $12.8M
Cash Acquisitions -$43.8M -$553K $2.6M -$286K --
Cash From Investing -$73.5M -$18.9M -$25M -$10.5M -$11.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$92.2M -$121.4M -$90.6M -$127.4M -$125.5M
Other Financing Activities -$2.6M -$5.6M -$429K -$1.1M -$11.9M
Cash From Financing -$80.7M -$114M -$78.3M -$111.7M -$121.3M
 
Beginning Cash (CF) $1.4B $1.4B $1B $1.4B $1.5B
Foreign Exchange Rate Adjustment -$14.4M -$2.4M -$614K -$8.7M $3.9M
Additions / Reductions $376M -$33.3M $113.5M $116.9M -$3.5M
Ending Cash (CF) $1.8B $1.3B $1.1B $1.5B $1.5B
 
Levered Free Cash Flow $500.2M $74.2M $193.6M $228.8M $116.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $947.3M $644.5M $364.6M $612.1M $631.5M
Depreciation & Amoritzation $82.6M $118.5M $100.7M $84.7M $79.8M
Stock-Based Compensation $86M $93.5M $70.8M $82.9M $89.9M
Change in Accounts Receivable -$201.2M -$71.5M $51.2M $91.5M $70M
Change in Inventories -$427.5M -$276.6M $247.3M $259.8M -$80.5M
Cash From Operations $1.5B $298.3M $534M $1.1B $842.6M
 
Capital Expenditures $76.2M $89.2M $92.4M $55.9M $56.1M
Cash Acquisitions -$47.6M -$17.7M -$8.5M -$14.4M --
Cash From Investing -$120M -$107.9M -$105.7M -$70.3M -$57.3M
 
Dividends Paid (Ex Special Dividend) -$146.7M -$159.4M -$158.7M -$182.3M -$207.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$165M -$412M -$418.3M -$504.2M -$588.8M
Other Financing Activities -$32.1M -$65M -$35.1M -$35.9M -$37.1M
Cash From Financing -$299.9M -$606.8M -$583.4M -$690.2M -$797.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$416.4M -$155.1M $384.6M -$12.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $209.2M $441.7M $1.1B $786.4M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $644.5M $364.6M $612.1M $631.5M --
Depreciation & Amoritzation $118.5M $100.7M $84.7M $79.8M --
Stock-Based Compensation $93.5M $70.8M $82.9M $89.9M --
Change in Accounts Receivable -$71.5M $51.2M $91.5M $70M --
Change in Inventories -$276.6M $247.3M $259.8M -$80.5M --
Cash From Operations $298.3M $534M $1.1B $842.6M --
 
Capital Expenditures $89.2M $92.4M $55.9M $56.1M --
Cash Acquisitions -$17.7M -$8.5M -$14.4M -- --
Cash From Investing -$107.9M -$105.7M -$70.3M -$57.3M --
 
Dividends Paid (Ex Special Dividend) -$159.4M -$158.7M -$182.3M -$207.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$412M -$418.3M -$504.2M -$588.8M --
Other Financing Activities -$65M -$35.1M -$35.9M -$37.1M --
Cash From Financing -$606.8M -$583.4M -$690.2M -$797.4M --
 
Beginning Cash (CF) $5.7B $4.3B $5B $5.9B --
Foreign Exchange Rate Adjustment -$5.2M -$24.6M -$12.8M -$5.6M --
Additions / Reductions -$416.4M -$155.1M $384.6M -$12.1M --
Ending Cash (CF) $5.3B $4.2B $5.3B $5.9B --
 
Levered Free Cash Flow $209.2M $441.7M $1.1B $786.4M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock