Lemonsoft
5.98 EUR +2.05%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.
Log in to see the recommendation and risk by Inderes
Analyst
Latest videos
Financial calendar
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.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 13.6 | 17.2 | 22.6 | 26.3 | 29.4 | 31.2 | 33.2 | 35.4 |
growth-% | 27.7 % | 26.8 % | 30.9 % | 16.8 % | 11.7 % | 6.0 % | 6.5 % | 6.5 % |
EBITDA | 4.8 | 4.2 | 7.3 | 8.2 | 8.7 | 9.4 | 10.2 | 11.1 |
EBIT (adj.) | 4.4 | 5.4 | 7.1 | 7.2 | 7.7 | 8.3 | 8.9 | 9.8 |
EBIT | 3.9 | 3.1 | 6.6 | 6.9 | 7.0 | 7.6 | 8.2 | 9.1 |
Profit before taxes | 3.9 | 3.1 | 6.5 | 6.7 | 6.6 | 7.2 | 7.9 | 8.8 |
Net income | 3.0 | 2.3 | 5.0 | 5.3 | 5.0 | 5.5 | 6.1 | 6.8 |
EPS (adj.) | 0.19 | 0.24 | 0.30 | 0.30 | 0.31 | 0.33 | 0.37 | 0.40 |
growth-% | 33.1 % | 23.9 % | 26.2 % | 1.0 % | 1.9 % | 8.1 % | 9.8 % | 10.7 % |
Dividend | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 | 0.17 |
Dividend ratio | 74.3 % | 104.5 % | 51.2 % | 49.0 % | 51.9 % | 50.9 % | 48.9 % | 46.4 % |
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-% | 35.3 % | 24.6 % | 32.5 % | 31.2 % | 29.6 % | 30.3 % | 30.8 % | 31.5 % |
EBIT-% (adj.) | 32.6 % | 31.4 % | 31.3 % | 27.3 % | 26.2 % | 26.6 % | 26.9 % | 27.6 % |
EBIT-% | 28.7 % | 17.8 % | 29.2 % | 26.2 % | 23.9 % | 24.3 % | 24.8 % | 25.6 % |
ROE | 47.6 % | 15.7 % | 20.9 % | 18.8 % | 16.0 % | 16.1 % | 16.4 % | 16.8 % |
ROI | 53.9 % | 17.5 % | 23.8 % | 20.2 % | 17.6 % | 18.2 % | 18.8 % | 19.6 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 18.00 | 7.96 | 6.02 | 5.98 | 5.98 | 5.98 | 5.98 | |
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 | 111.1 | 111.1 | 111.1 | 111.1 | |
Enterprise value | 313.9 | 137.8 | 112.8 | 110.9 | 109.1 | 108.3 | 105.2 | |
EV/S | - | 18.2 | 6.1 | 4.3 | 3.8 | 3.5 | 3.3 | 3.0 |
EV/EBITDA | - | 74.2 | 18.8 | 13.7 | 12.7 | 11.5 | 10.6 | 9.4 |
EV/EBIT (adj.) | - | 58.0 | 19.5 | 15.7 | 14.4 | 13.2 | 12.1 | 10.8 |
EV/EBIT | - | 102.2 | 20.9 | 16.4 | 15.8 | 14.4 | 13.1 | 11.6 |
P/E (adj.) | - | 75.9 | 26.6 | 19.9 | 19.4 | 18.0 | 16.4 | 14.8 |
P/E | - | 144.7 | 29.0 | 21.1 | 22.2 | 20.3 | 18.3 | 16.3 |
P/B | - | 15.0 | 5.6 | 3.7 | 3.4 | 3.1 | 2.9 | 2.6 |
P/S | - | 19.1 | 6.5 | 4.2 | 3.8 | 3.6 | 3.3 | 3.1 |
Dividend yield | 0.7 % | 1.8 % | 2.3 % | 2.3 % | 2.5 % | 2.7 % | 2.8 % | |
Equity ratio | 61.6 % | 73.4 % | 70.0 % | 62.4 % | 64.5 % | 68.3 % | 70.1 % | 74.9 % |
Gearing ratio | -44.3 % | -68.2 % | -32.9 % | 3.3 % | -0.6 % | -5.7 % | -7.2 % | -13.8 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 5.9 | 6.2 | 6.8 | 7.4 | 26.3 | 7.1 | 7.2 | 7.3 | 7.8 |
EBITDA | 1.6 | 1.5 | 2.6 | 2.5 | 8.2 | 1.9 | 1.9 | 2.6 | 2.3 |
EBIT | 1.4 | 1.2 | 2.2 | 2.1 | 6.9 | 1.5 | 1.5 | 2.1 | 1.9 |
Profit before taxes | 1.4 | 1.2 | 2.1 | 2.0 | 6.7 | 1.4 | 1.4 | 2.0 | 1.8 |
Net income | 0.9 | 1.0 | 1.7 | 1.7 | 5.3 | 1.1 | 1.1 | 1.6 | 1.4 |
Login required
This content is only available for logged in users
Resolutions of Lemonsoft Oyj’s Annual General Meeting
Inside information: CEO of Lemonsoft Oyj to change
Join Inderes community
Don't miss out - create an account and get all the possible benefits