Owner Scorecard


← All companies ← LODE Manual LOOP → ← IONQ Technology Hardware MITK →

LOGI, Logitech International S.A.

Technology Hardware consumer brand

Logitech International is a Swiss public company listed on the SIX Swiss Exchange and on the Nasdaq Global Select Market.

Logitech designs software-enabled hardware solutions that help businesses thrive and bring people together when working, creating and gaming.

We sell the vast majority of our products under the Logitech and Logitech G brand names.

Latest annual: FY2026 10-K
LOGI · Logitech International S.A.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2026
$4.8B
+6.3% YoY · −2% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $4.9B 5-yr avg $4.7B
Gross margin 72% 5-yr avg 41%
Operating margin 17.7% 5-yr avg 13.7%
ROIC 125% 5-yr avg 82%
Owner-earnings margin 21% 5-yr avg 15%
Free cash flow margin 21% 5-yr avg 15%

Next report Est. 10/26–11/2 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~29 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
Revenue is led by Gaming (29%) and Keyboards & Combos (19%), with 6 more lines behind.
What moves the needle
Gross margin has run about 40% and operating margin about 12% through the cycle, a solid spread between what it charges and what the product costs to make. The operating margin has swung widely — from 8.9% to 22% — on a steadier 40% gross margin, so what moves it sits below the gross line, in operating spend and one-off charges more than in the cost of the product itself. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has run high across the record (median 63%, above 15% in 10 of 10 years), though buybacks and expensed R&D and brands shrink the capital base, so the figure overstates the underlying economics. The steadier read is owner earnings: roughly 12% of revenue reaches owners as cash, consistently. Whether these returns reflect real pricing power or an accounting artifact is the judgment the 10-K is for.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

Revenue spreads across 7 lines, the largest Gaming at 29%.

Revenue by product line, FY2026
  • Gaming29%$1.4B
  • Keyboards & Combos19%$938M
  • Pointing Devices18%$859M
  • Video Collaboration14%$689M
  • Tablet Accessories7%$336M
  • Webcams7%$326M
  • Other6%$279M
By geographyAmericas40%EMEA32%Asia Pacific28%

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2017–2026

realized figures from each filing · older years to the left
2017’172018’182019’192020’202021’212022’222023’232024’242025’252026’26TTMTTMJun 2026
Income statement
$2.2B$2.6B$2.8B$3.0B$5.3B$5.5B$4.5B$4.3B$4.6B$4.8B$4.9BRevenueRevenue
$820M$909M$1.0B$1.1B$2.3B$2.3B$1.7B$1.8B$2.0B$2.1B$3.5BGross profitGross prof.
37%35%37%38%44%41%38%41%43%43%72%Gross marginGross mgn
22%21%21%21%18%21%21%21%21%20%21%SG&A / revenueSG&A/rev
6%6%6%6%4%5%6%7%7%7%7%R&D / revenueR&D/rev
$212M$230M$263M$276M$1.1B$774M$458M$587M$655M$775M$872MOperating incomeOp. inc.
9.5%8.9%9.4%9.3%21.9%14.1%10.1%13.7%14.4%16.0%17.7%Operating marginOp. mgn
$215M$232M$271M$324M$1.1B$776M$464M$622M$707M$827MPretax incomePretax
$206M$209M$258M$450M$947M$645M$365M$612M$632M$711M$801MNet incomeNet inc.
4%10%5%17%17%21%2%11%14%14%Effective tax rateTax rate
Cash flow & returns
$288M$346M$305M$425M$1.5B$298M$534M$1.1B$843M$1.0B$1.1BOperating cash flowOp. cash
$41M$41M$43M$43M$51M$88M$76M$63M$60M$64M$66MDepreciationDeprec.
$6M$52M($46M)($122M)$375M($528M)$22M$387M$61M$149M$102MWorking capital & otherWC & other
$32M$40M$36M$39M$76M$89M$92M$56M$56M$62M$62MCapexCapex
1.4%1.5%1.3%1.3%1.5%1.6%2.0%1.3%1.2%1.3%1.3%Capex / revenueCapex/rev
$257M$307M$269M$386M$1.4B$209M$442M$1.1B$786M$976M$1.0BOwner earningsOwner earn.
11.6%11.9%9.7%13.0%26.8%3.8%9.7%25.3%17.3%20.2%20.7%Owner earnings marginOE mgn
$257M$307M$269M$386M$1.4B$209M$442M$1.1B$786M$976M$1.0BFree cash flowFCF
11.6%11.9%9.7%13.0%26.3%3.8%9.7%25.3%17.3%20.2%20.7%Free cash flow marginFCF mgn
$67M$88M$134M$92M$44M$16M$9M$14M$0$0$0AcquisitionsAcquis.
$93M$104M$114M$124M$147M$159M$159M$182M$208M$233M$233MDividends paidDiv. paid
$84M$31M$32M$50M$165M$412M$418M$504M$589M$535MBuybacksBuybacks
($100M)($129M)($173M)($130M)($120M)($108M)($106M)($70M)($57M)($62M)Investing cash flowInv. cash
($156M)($128M)($159M)($177M)($300M)($607M)($583M)($690M)($797M)($751M)Financing cash flowFin. cash
($5M)$5M($10M)($7M)($4M)($5M)($25M)($13M)($6M)$15MExchange-rate effectFX
$28M$94M($37M)$111M$1.0B($422M)($180M)$372M($18M)$238MChange in cashΔ cash
66%50%44%36%185%60%33%81%94%142%125%ROICROIC
24%20%22%30%42%27%16%27%30%32%34%Return on equityROE
13%10%12%22%35%20%9%19%20%22%24%Retained to equityRetained/eq
Balance sheet
$548M$642M$605M$716M$1.8B$1.3B$1.1B$1.5B$1.5B$1.7B$1.7BCash & investmentsCash+inv
$185M$321M$383M$395M$612M$676M$630M$542M$455M$506M$668MReceivablesReceiv.
$253M$260M$293M$229M$661M$933M$683M$423M$504M$490M$492MInventoryInvent.
$275M$294M$284M$259M$823M$636M$407M$449M$415M$531M$586MAccounts payablePayables
$164M$287M$393M$365M$450M$972M$906M$516M$544M$465M$574MOperating working capitalOper. WC
$1.0B$1.2B$1.4B$1.4B$3.2B$3.1B$2.6B$2.6B$2.6B$2.9B$3.1BCurrent assetsCur. assets
$507M$576M$718M$714M$1.7B$1.4B$1.1B$1.1B$1.1B$1.3B$1.4BCurrent liabilitiesCur. liab.
2.0×2.0×1.9×2.0×1.9×2.2×2.5×2.4×2.4×2.2×2.3×Current ratioCurr. ratio
$85M$86M$79M$76M$114M$110M$122M$117M$114M$116MNet PP&ENet PP&E
$250M$275M$344M$401M$430M$448M$455M$462M$463M$465M$465MGoodwillGoodwill
$1.5B$1.7B$2.0B$2.4B$4.1B$4.0B$3.6B$3.6B$3.5B$3.8B$4.0BTotal assetsAssets
($548M)($642M)($605M)($716M)($1.8B)($1.3B)($1.1B)($1.5B)($1.5B)($1.7B)($1.7B)Net debt / (cash)Net debt
$643M$693M$848M$874M$1.9B$1.6B$1.3B$1.4B$1.4B$1.6BTotal liabilitiesTotal liab.
$856M$1.1B$1.2B$1.5B$2.3B$2.4B$2.3B$2.2B$2.1B$2.2B$2.4BShareholders’ equityEquity
1.6%1.7%1.8%1.8%1.6%1.7%1.6%1.9%2.0%2.3%2.2%Stock comp / revenueSBC/rev
Per share
166M169M169M169M172M170M164M158M153M148M145MShares out (diluted)Shares
$13.42$15.19$16.50$17.57$30.58$32.16$27.73$27.18$29.81$32.66$33.92Revenue / shareRev/sh
$1.24$1.23$1.52$2.66$5.51$3.78$2.23$3.87$4.13$4.80$5.52EPS (diluted)EPS
$1.55$1.81$1.59$2.28$8.20$1.23$2.70$6.89$5.15$6.58$7.01Owner earnings / shareOE/sh
$1.55$1.81$1.59$2.28$8.05$1.23$2.70$6.89$5.15$6.58$7.01Free cash flow / shareFCF/sh
$0.56$0.62$0.67$0.73$0.85$0.94$0.97$1.15$1.36$1.57$1.61Dividends / shareDiv/sh
$0.19$0.24$0.21$0.23$0.44$0.52$0.56$0.35$0.37$0.42$0.43Cap. spending / shareCapex/sh
$5.17$6.22$6.96$8.79$13.17$14.08$13.79$14.12$13.92$14.92$16.21Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+10.4%/yr+1.3%/yr
Owner earnings / share+17.4%/yr−4.3%/yr
EPS+16.2%/yr−2.7%/yr
Dividends / share+12.1%/yr+13.0%/yr
Capital spending / share+8.9%/yr−1.3%/yr
Book value / share+12.5%/yr+2.5%/yr

The year, in the company's words

the filing →

Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.

  • Revenue+6.3%
    “Net Sales Our sales in fiscal year 2026 increased 6%, compared to fiscal year 2025, primarily driven by an increase in sales of Gaming, Pointing Devices, Video Collaboration, and Keyboards & Combos, due to improved demand.”
    ✓ figure matches the filed record
  • Gaming+5.7%
    “During fiscal year 2026, Gaming sales increased 6%, compared to fiscal year 2025, primarily driven by increases in sales of PC gaming mice and steering wheels, partially offset by a decrease in sales of other gaming products.”
    ✓ figure matches the filed record
  • Pointing Devices+8.9%
    “During fiscal year 2026, Pointing Devices sales increased 9%, compared to fiscal year 2025, primarily driven by an increase in sales of cordless mice.”
    ✓ figure matches the filed record
  • Video Collaboration+10.1%
    “During fiscal year 2026, Video Collaboration sales increased 10%, compared to fiscal year 2025, primarily due to an increase in sales of conference room cameras.”
    ✓ figure matches the filed record
  • Tablet Accessories+12.2%
    “During fiscal year 2026, Tablet Accessories sales increased 12%, compared to fiscal year 2025, primarily benefiting from strong sales from the education sector, particularly in our Asia Pacific region.”
    ✓ figure matches the filed record
  • Webcams+3.4%
    “During fiscal year 2026, Webcams sales increased 3%, compared to fiscal year 2025, primarily driven by an increase in sales in our Americas and EMEA regions, partially offset by declining sales in the Asia Pacific region.”
    ✓ figure matches the filed record

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cash

Each year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.

FY2017FY2026

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2026 the business turned $711M of profit into $976M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

Reported net income$711M
Owner earnings$976M · 20% of revenue
FY2026FY2025FY2024FY2023FY2022
Reported net income$711M$632M$612M$365M$645M
Depreciationnon-cash charge added back+$64M+$60M+$63M+$76M+$88M
Amortization of intangible assetsnon-cash charge added back; the purchase price of past acquisitions, expensed over time+$13M+$20M+$22M+$24M+$30M
Stock-based compensationreal costnon-cash, but a real cost+$112M+$90M+$83M+$71M+$93M
Working capital & othertiming of cash in and out, other non-cash items+$136M+$41M+$365M−$2M−$558M
Cash from operations$1.0B$843M$1.1B$534M$298M
Capital expenditurecash put back in to keep running and to grow−$62M−$56M−$56M−$92M−$89M
Owner earnings$976M$786M$1.1B$442M$209M
Owner-earnings marginowner earnings ÷ revenue20%17%25%10%4%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $112M), owner earnings is nearer $863M.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2026 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash $1.7B − debt $0
    What this means

    Cash and short-term investments exceed every dollar of debt by $1.7B, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Not enough data
    Industry peers: median -1%
    What this means

    The filing data didn't include the inputs for this check.

  • Solid through the cycle
    10-yr median margin, range 4%–27%; latest $976M = operating cash $1.0B − maintenance capex $62M
    Industry peers: median 12%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 20% of revenue this year, a 12% median across 10 years. Treating stock comp as the real expense it is (less $112M of SBC) leaves $863M.

  • Cash-backed
    Cash from ops $1.0B ÷ net income $711M
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Returns about half
    Dividends + buybacks $768M ÷ Owner Earnings $976M — this fiscal year
    What this means

    Of $976M Owner Earnings, $768M (79%) went back to shareholders, $233M dividends, $535M buybacks. Net of $112M stock comp, the real buyback was about $423M. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 79%; across the record (2017–2026) it is 71%, the capital-allocation section below.

  • Investing or harvesting? 0.96×
    Maintaining
    Capex $62M ÷ property depreciation $64M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Modest selling cost
    Selling and marketing $817M ÷ revenue $4.8B
    What this means

    Sales and marketing as a share of revenue, kept apart from administrative overhead because it answers a different question: how much a business must spend to win the next customer. A company whose product pulls customers in spends little here and keeps the difference; one that must buy its growth is running to stand still, and the spending has to keep rising for revenue to keep rising. Read it beside the growth rate, not alone.

  • Is the buyback buying ownership, or mopping up? 2.3%
    The count is genuinely shrinking
    Stock compensation $112M (fiscal 2026), 2.3% of revenue · repurchases $535M · diluted shares -9.5% since 2023
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 5 of 5 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $4.8B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 2.22×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Earnings stability Pass
    A profit every year (10-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Pass
    Uninterrupted dividends · paid every year (10)
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Pass
    Earnings +33% over the record · +191%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $4.55/share (latest year $4.97), the averaged base the calculator's gate runs on, and book value is $15.44/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2017–2026

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 10 of 10
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Operating margin 9% → 15% (3-yr avg ends)

    In the filing’s words The filing ties gains to its own pricing, but names price competition too — pricing power that is real yet contested, not unopposed. The margin shows who is winning.

    What this means

    Through the cycle the operating margin widened — about 9% early to 15% lately, median 10% — pricing power intact or improving.

  • Owner earnings growth +14%/yr
    What this means

    Owner earnings grew about 14% a year over the record.

  • Worst year 2018 · 8.9% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count −1.2%/yr
    What this means

    The share count is shrinking, buybacks are quietly growing your slice of the business.

  • Dividend record rising
    What this means

    Paid and raised the dividend across the record, the continuity Graham prized.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$3.1B
  • Cash & short-term investments$1.7B
  • Receivables$668M
  • Inventory$492M
  • Other current assets$211M
Current liabilities$1.4B
  • Accounts payable$586M
  • Other current liabilities$765M
Current ratio2.31×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.95×stricter: inventory excluded
Cash ratio1.30×strictest: cash alone against what's due
Working capital$1.8Bthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+6.9%the freshest read on whether the business is still growing
Current ratio, recent quarters2.2× → 2.3×
Deeper floors
Tangible book value$1.9Bequity stripped of goodwill & intangibles
Net current asset value$1.4BGraham's net-net: current assets less all liabilities
Debt incl. operating leases$84M$84M of it operating leases
Deferred revenue$97Mcustomer cash collected before delivery; operating float

From the company's latest filing.

How the cash was used, 2017–2026

Over the record, the business generated $6.7B of operating cash; how management split it reads as a cash returner, paying most of what it earns straight back to owners.

  • Reinvested$578M · 9%
  • Dividends$1.5B · 23%
  • Buybacks$2.8B · 42%
  • Retained (debt / cash)$1.8B · 26%
  • Returned to owners$4.3B

    71% of the owner earnings the business produced over the span, $1.5B as dividends and $2.8B as buybacks.

  • Average price paid for buybacks$101.21

    Across the years where the filing reports a share count, 11M shares were bought for $1.1B, about $101.21 each.

  • Net change in share count−12.4%

    The diluted count fell from 166M to 145M, so the buybacks outran the stock issued to staff.

  • Dividend record$1.57/sh

    Paid in 10 of the years on record, the per-share dividend growing about 12% a year. It was never cut over the span.

  • Return on what it retained98%

    Of the earnings it kept rather than paid out ($689M over the span), annual owner earnings (first three years vs last three) grew $673M, so each retained $1 added about 0.98 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid.

  • Insider ownership<1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$112M

    The slice of the business handed to employees in shares in fiscal 2026, 2.3% of revenue, equal to 14.5% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

What an owner would ask, FY2026

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Pension & retirement, Income taxes as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Technology Hardware

The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
PANWPalo Alto Networks Inc.$9.2B72%-4.0%-10%38%
XRXXerox Holdings Corporation$7.0B5%2y-0.4%-2%8%
NTAPNetApp Inc.$6.9B67%18.8%70%20%
FTNTFortinet Inc.$6.8B77%20.5%141%1y36%
LOGILogitech International S.A.$4.8B40%11.9%63%12%
NATLNCR Atleos Corporation$4.4B7.0%10%6%
PEverpure Inc.$3.7B69%-8.1%-12%12%
CRSRCorsair Gaming Inc.$1.5B25%1.4%1%2%
Group median67%4.2%6%12%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Logitech International S.A. has delivered.

Logitech International S.A.’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, Logitech International S.A. earns about $603M on its 12.4% median owner-earnings margin. This year’s 20.2% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.

Base

The assumptions

9.0% = the 4.65% 10-year Treasury (Aug 19, 2026) + 4.35 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’22→’26+28%/yr
Owner-earnings growth · ’17→’26+14%/yr
Owner-earnings yield
P/E (3-yr earnings ’24–’26)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.65%, as of Aug 19, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings $1.0B on 143M shares outstanding, per the 10-Q cover, as of 2026-07-15; net cash $1.7B. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Logitech International S.A. (LOGI), the owner's record," https://ownerscorecard.com/c/LOGI, data as of 2026-08-17.

Manual order: ← LODE its page in the Manual LOOP →

Industry order: ← IONQ the Technology Hardware chapter MITK →