Lemonsoft
5.64 EUR -3.09%1,264 investors are following this company
Lemonsoft is a Finnish SaaS company that designs, develops, and sells ERP software solutions. The company is primarily a service provider of business systems to small and medium-sized companies. The customer base consists of companies in industrial manufacturing, wholesale and retail, construction and accounting firms. The company conducts its primary operations within Finland.
P/E (24e)
20.29
EV/EBIT (adj.) (24e)
15
EV/S (24e)
3.55
Dividend yield-% (24e)
2.48 %
Target price
6.00 EUR
Recommendation
Reduce
Updated
25.4.2024
First North Finland
LEMON
Daily low / high price
5.64 / 5.7
EUR
Market cap
104.79M EUR
Turnover
8.95K EUR
Volume
1.6K
Business risk
Valuation risk
Current
Previous
Analyst
Atte Riikola
Analyst
Latest videos
Financial calendar
Interim report
2024-08-08
Interim report
2024-11-05
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Rite Internet Ventures Holding AB | 42.8 % | 42.8 % |
Kari Joki-Hollanti | 25.8 % | 25.8 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jan-erik Lindfors | 2023-11-15 | 25,000EUR |
Christoffer Häggblom | 2023-06-14 | 205,493EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 13.6 | 17.2 | 22.6 | 26.3 | 29.0 | 30.8 | 32.8 | 34.9 |
growth-% | 27.7 % | 26.8 % | 30.9 % | 16.8 % | 10.2 % | 5.9 % | 6.5 % | 6.5 % |
EBITDA | 4.8 | 4.2 | 7.3 | 8.2 | 7.9 | 8.9 | 9.7 | 10.5 |
EBIT (adj.) | 4.4 | 5.4 | 7.1 | 7.2 | 6.9 | 7.8 | 8.8 | 9.6 |
EBIT | 3.9 | 3.1 | 6.6 | 6.9 | 6.2 | 7.1 | 8.1 | 8.9 |
Profit before taxes | 3.9 | 3.1 | 6.5 | 6.7 | 5.9 | 6.8 | 7.8 | 8.8 |
Net income | 3.0 | 2.3 | 5.0 | 5.3 | 4.5 | 5.2 | 6.0 | 6.8 |
EPS (adj.) | 0.19 | 0.24 | 0.30 | 0.30 | 0.28 | 0.32 | 0.36 | 0.40 |
growth-% | 33.1 % | 23.9 % | 26.2 % | 1.0 % | -8.0 % | 14.2 % | 14.2 % | 11.3 % |
Dividend | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 |
Dividend ratio | 74.3 % | 104.5 % | 51.2 % | 49.0 % | 58.3 % | 50.1 % | 46.2 % | 43.7 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 35.3 % | 24.6 % | 32.5 % | 31.2 % | 27.1 % | 28.8 % | 29.6 % | 30.1 % |
EBIT-% (adj.) | 32.6 % | 31.4 % | 31.3 % | 27.3 % | 23.7 % | 25.4 % | 26.7 % | 27.5 % |
EBIT-% | 28.7 % | 17.8 % | 29.2 % | 26.2 % | 21.2 % | 23.2 % | 24.6 % | 25.5 % |
ROE | 47.6 % | 15.7 % | 20.9 % | 18.8 % | 14.3 % | 15.6 % | 16.6 % | 17.0 % |
ROI | 53.9 % | 17.5 % | 23.8 % | 20.2 % | 15.9 % | 18.2 % | 19.7 % | 20.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 18.00 | 7.96 | 6.02 | 5.64 | 5.64 | 5.64 | 5.64 | |
Shares | 18.3 | 18.3 | 18.4 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 |
Market cap | 328.9 | 146.4 | 111.7 | 104.7 | 104.7 | 104.7 | 104.7 | |
Enterprise value | 313.9 | 137.8 | 112.8 | 103.1 | 100.7 | 99.4 | 95.7 | |
EV/S | - | 18.2 | 6.1 | 4.3 | 3.5 | 3.3 | 3.0 | 2.7 |
EV/EBITDA | - | 74.2 | 18.8 | 13.7 | 13.1 | 11.4 | 10.2 | 9.1 |
EV/EBIT (adj.) | - | 58.0 | 19.5 | 15.7 | 15.0 | 12.9 | 11.3 | 10.0 |
EV/EBIT | - | 102.2 | 20.9 | 16.4 | 16.7 | 14.1 | 12.3 | 10.8 |
P/E (adj.) | - | 75.9 | 26.6 | 19.9 | 20.3 | 17.8 | 15.6 | 14.0 |
P/E | - | 144.7 | 29.0 | 21.1 | 23.5 | 20.2 | 17.4 | 15.4 |
P/B | - | 15.0 | 5.6 | 3.7 | 3.3 | 3.0 | 2.8 | 2.5 |
P/S | - | 19.1 | 6.5 | 4.2 | 3.6 | 3.4 | 3.2 | 3.0 |
Dividend yield | 0.7 % | 1.8 % | 2.3 % | 2.5 % | 2.5 % | 2.7 % | 2.8 % | |
Equity ratio | 61.6 % | 73.4 % | 70.0 % | 62.4 % | 66.3 % | 70.7 % | 73.3 % | 79.3 % |
Gearing ratio | -44.3 % | -68.2 % | -32.9 % | 3.3 % | -5.0 % | -11.4 % | -13.8 % | -21.3 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 6.2 | 6.8 | 7.4 | 26.3 | 6.9 | 7.1 | 7.2 | 7.8 | 29.0 |
EBITDA | 1.5 | 2.6 | 2.5 | 8.2 | 1.4 | 1.8 | 2.5 | 2.2 | 7.9 |
EBIT | 1.2 | 2.2 | 2.1 | 6.9 | 0.9 | 1.4 | 2.0 | 1.8 | 6.2 |
Profit before taxes | 1.2 | 2.1 | 2.0 | 6.7 | 0.9 | 1.3 | 2.0 | 1.7 | 5.9 |
Net income | 1.0 | 1.7 | 1.7 | 5.3 | 0.7 | 1.0 | 1.5 | 1.3 | 4.5 |
ShowingAll content types
Lemonsoft Oyj’s Interim Report for 1 January – 31 March 2024 (unaudited) - A challenging start to the year
Lemonsoft Oyj: Disclosure under Chapter 9 Section 10 of the Securities Market Act
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