Loihde
13.8 EUR -0.36%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.
Analyst
Latest videos
Financial calendar
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.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 101.0 | 104.4 | 123.0 | 132.7 | 134.2 | 138.4 | 143.4 | 148.7 |
growth-% | 3.3 % | 3.4 % | 17.8 % | 7.9 % | 1.1 % | 3.1 % | 3.6 % | 3.6 % |
EBITDA | 5.4 | 5.4 | 13.3 | 6.7 | 10.6 | 13.5 | 14.8 | 16.0 |
EBIT (adj.) | 4.1 | 0.8 | 4.0 | 0.7 | 4.0 | 6.3 | 7.4 | 8.3 |
EBIT | -3.8 | -0.9 | 6.4 | -0.9 | 3.0 | 5.8 | 7.1 | 8.0 |
Profit before taxes | -3.1 | 0.2 | 4.1 | -0.5 | 3.4 | 6.2 | 7.5 | 8.4 |
Net income | -4.2 | 0.5 | 3.1 | -0.6 | 2.5 | 4.9 | 5.9 | 6.6 |
EPS (adj.) | 0.38 | 0.31 | 0.18 | 0.14 | 0.60 | 0.94 | 1.09 | 1.21 |
growth-% | -88.2 % | -18.9 % | -42.3 % | -20.1 % | 323.2 % | 55.8 % | 16.2 % | 11.1 % |
Dividend | 2.70 | 0.55 | 1.80 | 1.00 | 0.39 | 0.59 | 0.72 | 0.81 |
Dividend ratio | -373.1 % | 684.4 % | 336.9 % | -927.1 % | 90.0 % | 70.0 % | 70.0 % | 70.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 5.4 % | 5.1 % | 10.8 % | 5.0 % | 7.9 % | 9.7 % | 10.3 % | 10.7 % |
EBIT-% (adj.) | 4.1 % | 0.7 % | 3.2 % | 0.5 % | 2.9 % | 4.6 % | 5.2 % | 5.6 % |
EBIT-% | -3.8 % | -0.8 % | 5.2 % | -0.7 % | 2.2 % | 4.2 % | 4.9 % | 5.3 % |
ROE | -3.6 % | 0.4 % | 2.8 % | -0.6 % | 2.5 % | 4.9 % | 5.8 % | 6.4 % |
ROI | -3.2 % | -0.7 % | 5.4 % | -0.4 % | 3.1 % | 5.7 % | 6.7 % | 7.3 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 16.20 | 13.15 | 12.05 | 13.80 | 13.80 | 13.80 | 13.80 | |
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 | 79.1 | 79.1 | 79.1 | 79.1 | |
Enterprise value | 63.2 | 51.8 | 63.2 | 74.9 | 71.9 | 69.1 | 66.4 | |
EV/S | - | 0.6 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 |
EV/EBITDA | - | 11.8 | 3.9 | 9.5 | 7.1 | 5.3 | 4.7 | 4.2 |
EV/EBIT (adj.) | - | 82.8 | 13.0 | 91.1 | 18.9 | 11.4 | 9.3 | 8.0 |
EV/EBIT | - | - | 8.1 | - | 25.3 | 12.4 | 9.7 | 8.3 |
P/E (adj.) | - | 52.6 | 73.9 | 84.8 | 22.9 | 14.7 | 12.7 | 11.4 |
P/E | - | 201.6 | 24.6 | - | 31.6 | 16.3 | 13.4 | 12.0 |
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 | 0.5 |
Dividend yield | 3.4 % | 13.7 % | 8.3 % | 2.8 % | 4.3 % | 5.2 % | 5.9 % | |
Equity ratio | 75.8 % | 74.9 % | 73.8 % | 69.3 % | 69.4 % | 69.3 % | 69.2 % | 69.0 % |
Gearing ratio | -37.1 % | -31.1 % | -21.2 % | -5.9 % | -4.3 % | -7.2 % | -9.8 % | -12.1 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 34.2 | 29.9 | 37.3 | 132.7 | 33.0 | 33.7 | 30.2 | 37.3 | 134.2 |
EBITDA | 0.8 | 2.8 | 3.5 | 6.7 | 1.4 | 2.5 | 2.3 | 4.4 | 10.6 |
EBIT | -1.1 | 0.9 | 1.5 | -0.9 | -0.5 | 0.6 | 0.4 | 2.4 | 3.0 |
Profit before taxes | -0.9 | 0.7 | 1.8 | -0.5 | -0.4 | 0.7 | 0.5 | 2.5 | 3.4 |
Net income | -1.1 | 0.4 | 2.1 | -0.6 | -0.4 | 0.5 | 0.4 | 2.0 | 2.5 |
Login required
This content is only available for logged in users
Loihde Plc’s Business Report 1 January‒31 March 2024: Revenue increased by 6% and EBITDA improved significantly
Loihde Plc cancels treasury shares
Join Inderes community
Don't miss out - create an account and get all the possible benefits