Loihde
13.65 EUR -2.5%1,177 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)
19.95
EV/EBIT (adj.) (24e)
16.28
EV/S (24e)
0.55
Dividend yield-% (24e)
3.61 %
Target price
13.00 EUR
Recommendation
Reduce
Updated
4.3.2024
First North Finland
LOIHDE
Daily low / high price
13.55 / 14.15
EUR
Market cap
79.05M EUR
Turnover
27.42K EUR
Volume
2K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Antti Luiro
Head of Nordic ER Development, Analyst
Frans-Mikael Rostedt
Analyst
Financial calendar
Business review
30.04.2024
General meeting
07.05.2024
Annual dividend
08.05.2024
Interim report
27.08.2024
Business review
30.10.2024
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 | 25.03.2024 | 2,995EUR |
Jarno Mäki | 25.03.2024 | 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 | 13.65 | 13.65 | 13.65 | 13.65 | |
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 | 78.3 | 78.3 | 78.3 | 78.3 | |
Enterprise value | 63.2 | 51.8 | 63.2 | 73.4 | 70.8 | 68.0 | 65.3 | |
EV/S | - | 0.6 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | - | 11.8 | 3.9 | 9.5 | 6.5 | 5.2 | 4.5 | 4.1 |
EV/EBIT (adj.) | - | 82.8 | 13.0 | 91.1 | 16.3 | 10.8 | 9.0 | 7.8 |
EV/EBIT | - | - | 8.1 | - | 19.8 | 11.7 | 9.4 | 8.1 |
P/E (adj.) | - | 52.6 | 73.9 | 84.8 | 20.0 | 14.0 | 12.3 | 11.1 |
P/E | - | 201.6 | 24.6 | - | 24.9 | 15.5 | 13.0 | 11.6 |
P/B | - | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 |
P/S | - | 0.9 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 |
Dividend yield | 3.4 % | 13.7 % | 8.3 % | 3.6 % | 4.5 % | 5.4 % | 6.0 % | |
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 19.4.2024
Loihde, Webcast, Q1, 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