Lemonsoft
5.7 EUR +1.06%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)
20.5
EV/EBIT (adj.) (24e)
15.16
EV/S (24e)
3.59
Dividend yield-% (24e)
2.46 %
Target price
6.00 EUR
Recommendation
Reduce
Updated
25.4.2024
First North Finland
LEMON
Daily low / high price
5.66 / 5.98
EUR
Market cap
105.91M EUR
Turnover
501.6 EUR
Volume
88
Business risk
Valuation risk
Current
Previous
Analyst
Atte Riikola
Analyst
Latest videos
Financial calendar
Interim report
08.08.2024
Interim report
05.11.2024
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 | 15.11.2023 | 25,000EUR |
Christoffer Häggblom | 14.06.2023 | 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 | 5.70 | 5.70 | 5.70 | 5.70 | |
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 | 105.8 | 105.8 | 105.8 | 105.8 | |
Enterprise value | 313.9 | 137.8 | 112.8 | 104.2 | 101.8 | 100.5 | 96.8 | |
EV/S | - | 18.2 | 6.1 | 4.3 | 3.6 | 3.3 | 3.1 | 2.8 |
EV/EBITDA | - | 74.2 | 18.8 | 13.7 | 13.2 | 11.5 | 10.4 | 9.2 |
EV/EBIT (adj.) | - | 58.0 | 19.5 | 15.7 | 15.2 | 13.0 | 11.5 | 10.1 |
EV/EBIT | - | 102.2 | 20.9 | 16.4 | 16.9 | 14.3 | 12.5 | 10.9 |
P/E (adj.) | - | 75.9 | 26.6 | 19.9 | 20.5 | 18.0 | 15.7 | 14.1 |
P/E | - | 144.7 | 29.0 | 21.1 | 23.8 | 20.4 | 17.6 | 15.6 |
P/B | - | 15.0 | 5.6 | 3.7 | 3.3 | 3.1 | 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 % | 2.6 % | 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