Loihde
14.35 EUR -0.69%1,178 investors are following this company
Loihde is a service company for digital development and security. Among other things, it offers solutions in data analysis and data management, user experience design, software development, cloud services and services in cyber security and security technology. The customers consist of business customers operating in a number of different sectors. The largest operations are found in Finland and Sweden.
P/E (24e)
20.98
EV/EBIT (adj.) (24e)
17.17
EV/S (24e)
0.58
Dividend yield-% (24e)
3.43 %
Target price
13.00 EUR
Recommendation
Reduce
Updated
4.3.2024
First North Finland
LOIHDE
Daily low / high price
14.25 / 14.45
EUR
Market cap
83.1M EUR
Turnover
53.09K EUR
Volume
3.7K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Antti Luiro
Head of Nordic ER Development, Analyst
Frans-Mikael Rostedt
Analyst
Latest videos
Financial calendar
Business review
2024-04-30
General meeting
2024-05-07
Annual dividend
2024-05-08
Interim report
2024-08-27
Business review
2024-10-30
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Suomen Teollisuussijoitus Oy | 4.8 % | 4.8 % |
Bellurum Oy | 3.7 % | 3.7 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Marko Järvinen | 2024-03-25 | 2,995EUR |
Jarno Mäki | 2024-03-25 | 4,499EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 101.0 | 104.4 | 123.0 | 132.7 | 132.9 | 138.4 | 143.4 | 148.7 |
growth-% | 3.3 % | 3.4 % | 17.8 % | 7.9 % | 0.1 % | 4.1 % | 3.6 % | 3.6 % |
EBITDA | 5.4 | 5.4 | 13.3 | 6.7 | 11.3 | 13.7 | 15.0 | 16.1 |
EBIT (adj.) | 4.1 | 0.8 | 4.0 | 0.7 | 4.5 | 6.6 | 7.5 | 8.4 |
EBIT | -3.8 | -0.9 | 6.4 | -0.9 | 3.7 | 6.1 | 7.2 | 8.1 |
Profit before taxes | -3.1 | 0.2 | 4.1 | -0.5 | 4.1 | 6.5 | 7.6 | 8.5 |
Net income | -4.2 | 0.5 | 3.1 | -0.6 | 3.1 | 5.1 | 6.0 | 6.7 |
EPS (adj.) | 0.38 | 0.31 | 0.18 | 0.14 | 0.68 | 0.97 | 1.11 | 1.23 |
growth-% | -88.2 % | -18.9 % | -42.3 % | -20.1 % | 381.2 % | 42.2 % | 13.7 % | 11.0 % |
Dividend | 2.70 | 0.55 | 1.80 | 1.00 | 0.49 | 0.62 | 0.74 | 0.82 |
Dividend ratio | -373.1 % | 684.4 % | 336.9 % | -927.1 % | 90.0 % | 70.0 % | 70.0 % | 70.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 5.4 % | 5.1 % | 10.8 % | 5.0 % | 8.5 % | 9.9 % | 10.4 % | 10.8 % |
EBIT-% (adj.) | 4.1 % | 0.7 % | 3.2 % | 0.5 % | 3.4 % | 4.8 % | 5.3 % | 5.7 % |
EBIT-% | -3.8 % | -0.8 % | 5.2 % | -0.7 % | 2.8 % | 4.4 % | 5.0 % | 5.4 % |
ROE | -3.6 % | 0.4 % | 2.8 % | -0.6 % | 3.2 % | 5.1 % | 5.9 % | 6.5 % |
ROI | -3.2 % | -0.7 % | 5.4 % | -0.4 % | 3.8 % | 5.9 % | 6.8 % | 7.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 16.20 | 13.15 | 12.05 | 14.35 | 14.35 | 14.35 | 14.35 | |
Shares | 5.8 | 6.0 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 |
Market cap | 97.4 | 75.3 | 69.1 | 82.3 | 82.3 | 82.3 | 82.3 | |
Enterprise value | 63.2 | 51.8 | 63.2 | 77.4 | 74.8 | 72.0 | 69.3 | |
EV/S | - | 0.6 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 |
EV/EBITDA | - | 11.8 | 3.9 | 9.5 | 6.8 | 5.4 | 4.8 | 4.3 |
EV/EBIT (adj.) | - | 82.8 | 13.0 | 91.1 | 17.2 | 11.4 | 9.6 | 8.2 |
EV/EBIT | - | - | 8.1 | - | 20.9 | 12.3 | 10.0 | 8.6 |
P/E (adj.) | - | 52.6 | 73.9 | 84.8 | 21.0 | 14.8 | 13.0 | 11.7 |
P/E | - | 201.6 | 24.6 | - | 26.2 | 16.3 | 13.7 | 12.2 |
P/B | - | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 |
P/S | - | 0.9 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 |
Dividend yield | 3.4 % | 13.7 % | 8.3 % | 3.4 % | 4.3 % | 5.1 % | 5.7 % | |
Equity ratio | 75.8 % | 74.9 % | 73.8 % | 69.3 % | 69.7 % | 69.4 % | 69.2 % | 69.0 % |
Gearing ratio | -37.1 % | -31.1 % | -21.2 % | -5.9 % | -5.0 % | -7.5 % | -10.0 % | -12.4 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 31.3 | 34.2 | 29.9 | 37.3 | 132.7 | 31.7 | 33.7 | 30.2 | 37.3 |
EBITDA | -0.4 | 0.8 | 2.8 | 3.5 | 6.7 | 2.1 | 2.5 | 2.4 | 4.4 |
EBIT | -2.2 | -1.1 | 0.9 | 1.5 | -0.9 | 0.2 | 0.6 | 0.5 | 2.4 |
Profit before taxes | -2.0 | -0.9 | 0.7 | 1.8 | -0.5 | 0.3 | 0.7 | 0.6 | 2.5 |
Net income | -2.0 | -1.1 | 0.4 | 2.1 | -0.6 | 0.2 | 0.6 | 0.4 | 2.0 |
ShowingAll content types
Loihde Plc: SHARE REPURCHASE 17.4.2024
Loihde Plc: SHARE REPURCHASE 16.4.2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools