Loihde
12.15 EUR -2.02%1,181 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)
20.2
EV/EBIT (adj.) (24e)
16.55
EV/S (24e)
0.49
Dividend yield-% (24e)
3.23 %
Target price
13.00 EUR
Recommendation
Reduce
Updated
2.5.2024
First North Finland
LOIHDE
Daily low / high price
12.15 / 12.2
EUR
Market cap
69.75M EUR
Turnover
2.44K EUR
Volume
200
Business risk
Valuation risk
Current
Previous
Analyst
![Frans-Mikael Rostedt Frans-Mikael Rostedt](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Frans-Mikael_Rostedt.jpg)
Frans-Mikael Rostedt
Analyst
![Antti Luiro Antti Luiro](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Antti_Luiro.jpg)
Antti Luiro
Head of Nordic ER Development, Analyst
Latest videos
Financial calendar
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 |
---|---|---|
Jarno Mäki | 27.06.2024 | 4,501EUR |
Juha Meronen | 27.06.2024 | 1,198EUR |
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 | 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 % |
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 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 16.20 | 13.15 | 12.05 | 12.15 | 12.15 | 12.15 | 12.15 | |
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 | 69.7 | 69.7 | 69.7 | 69.7 | |
Enterprise value | 63.2 | 51.8 | 63.2 | 65.5 | 62.4 | 59.6 | 56.9 | |
EV/S | - | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
EV/EBITDA | - | 11.8 | 3.9 | 9.5 | 6.2 | 4.6 | 4.0 | 3.6 |
EV/EBIT (adj.) | - | 82.8 | 13.0 | 91.1 | 16.6 | 9.9 | 8.0 | 6.9 |
EV/EBIT | - | - | 8.1 | - | 22.2 | 10.8 | 8.4 | 7.2 |
P/E (adj.) | - | 52.6 | 73.9 | 84.8 | 20.2 | 13.0 | 11.2 | 10.0 |
P/E | - | 201.6 | 24.6 | - | 27.9 | 14.4 | 11.8 | 10.5 |
P/B | - | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
P/S | - | 0.9 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
Dividend yield | 3.4 % | 13.7 % | 8.3 % | 3.2 % | 4.9 % | 6.0 % | 6.7 % | |
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 % |
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 |
ShowingAll content types
Loihde Plc: Managers’ Transactions – Suhonen
Loihde Plc: Managers’ Transactions – Bergman
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
Loihde Plc: Managers’ Transactions – Meronen
Loihde Plc: Managers’ Transactions – Aaltonen
Loihde Plc: Managers’ Transactions – Järvinen
Loihde Plc: Managers’ Transactions – Mäki
Loihde Plc conducts a directed share issue to deliver the savings shares that are part of its Employee Share Savings Plan (ESSP)
Loihde Plc starts share buyback programme
![IT services sector's 2024 expectations fell slightly in Q1 - revenue expected to remain flat and profitability to rise slightly](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/a1c27db3-febe-46a3-abe4-aa20c188fd13.png)
IT services sector's 2024 expectations fell slightly in Q1 - revenue expected to remain flat and profitability to rise slightly
![IT service sector Q1 summary: Revenue and profitability down from a strong comparison period, but some defensive wins in profitability as well](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/2960b8d0-2d5c-48ed-b5e4-0d1f888752df.png)
IT service sector Q1 summary: Revenue and profitability down from a strong comparison period, but some defensive wins in profitability as well
Resolutions of Loihde Plc’s Annual General Meeting and the organisational meeting of the Board of Directors
Loihde Plc: Managers’ Transactions – Vikkula
Loihde Plc: Managers’ Transactions – Vikkula
![Loihde, Webcast, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/88f5f6f1-9f38-468b-83a5-95662debbdc3.png)