Log in to your Inderes Free account to see all free content on this page.
Sotkamo Silver
1.56 SEK +6.41%5,384 investors are following this company
Sotkamo Silver operates in the exploration of natural resources. The main operations are focused silver, gold, and zinc. Currently the company operates throughout the whole value chain, from analysis and examination, prospecting, to verification and exploration. Operations are mainly found in the Nordic market. Sotkamo Silver is based in Stockholm.
P/E (24e)
6.17
EV/EBIT (adj.) (24e)
5.94
P/B (24e)
1.26
Dividend yield-% (24e)
-
Target price
1.60 SEK
Recommendation
Reduce
Updated
11.4.2024
NGM Main Regulated
SOSI
Daily low / high price
1.478 / 1.566
SEK
Market cap
445.78M SEK
Turnover
218.16K SEK
Volume
143K
Business risk
Valuation risk
Current
Previous
Analyst
Aapeli Pursimo
Analyst
Financial calendar
Interim report
30.04.2024
Interim report
26.07.2024
Interim report
25.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Hexof OY | 7.4 % | 7.4 % |
Tauriainen Esa Juhani | 2.1 % | 2.1 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 365.5 | 386.6 | 370.9 | 406.8 | 478.7 | 463.4 | 464.2 | 459.0 |
growth-% | 85.4 % | 5.8 % | -4.1 % | 9.7 % | 17.7 % | -3.2 % | 0.2 % | -1.1 % |
EBITDA | 73.4 | 92.1 | 53.2 | 139.8 | 174.5 | 165.1 | 174.0 | 176.6 |
EBIT (adj.) | -9.6 | 7.1 | -34.1 | 66.7 | 94.5 | 80.6 | 88.4 | 94.2 |
EBIT | -9.6 | 7.1 | -34.1 | 66.7 | 94.5 | 80.6 | 88.4 | 94.2 |
Profit before taxes | -46.4 | -17.4 | -27.8 | 30.0 | 74.5 | 65.7 | 80.6 | 87.5 |
Net income | -46.7 | -17.4 | -27.8 | 27.2 | 72.2 | 62.1 | 77.0 | 79.6 |
EPS (adj.) | -0.26 | -0.09 | -0.14 | 0.10 | 0.25 | 0.22 | 0.27 | 0.28 |
growth-% | 166.0 % | -14.0 % | 24.0 % | 3.4 % | ||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
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-% | 20.1 % | 23.8 % | 14.4 % | 34.4 % | 36.5 % | 35.6 % | 37.5 % | 38.5 % |
EBIT-% (adj.) | -2.6 % | 1.8 % | -9.2 % | 16.4 % | 19.7 % | 17.4 % | 19.0 % | 20.5 % |
EBIT-% | -2.6 % | 1.8 % | -9.2 % | 16.4 % | 19.7 % | 17.4 % | 19.0 % | 20.5 % |
ROE | -21.7 % | -7.5 % | -11.3 % | 10.1 % | 22.2 % | 16.1 % | 16.9 % | 14.9 % |
ROI | -1.8 % | 1.3 % | -6.4 % | 12.1 % | 16.4 % | 13.4 % | 14.6 % | 15.2 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 2.67 | 1.34 | 0.37 | 0.79 | 1.56 | 1.56 | 1.56 | 1.56 |
Shares | 180.0 | 200.4 | 200.4 | 285.8 | 285.8 | 285.8 | 285.8 | 285.8 |
Market cap | 479.6 | 267.5 | 74.3 | 226.6 | 445.8 | 445.8 | 445.8 | 445.8 |
Enterprise value | 757.7 | 513.5 | 356.6 | 429.4 | 561.3 | 466.1 | 328.4 | 181.8 |
EV/S | 2.1 | 1.3 | 1.0 | 1.1 | 1.2 | 1.0 | 0.7 | 0.4 |
EV/EBITDA | 10.3 | 5.6 | 6.7 | 3.1 | 3.2 | 2.8 | 1.9 | 1.0 |
EV/EBIT (adj.) | - | 72.3 | - | 6.4 | 5.9 | 5.8 | 3.7 | 1.9 |
EV/EBIT | - | 72.3 | - | 6.4 | 5.9 | 5.8 | 3.7 | 1.9 |
P/E (adj.) | - | - | - | 8.3 | 6.2 | 7.2 | 5.8 | 5.6 |
P/E | - | - | - | 8.3 | 6.2 | 7.2 | 5.8 | 5.6 |
P/B | 2.3 | 1.1 | 0.3 | 0.8 | 1.3 | 1.1 | 0.9 | 0.8 |
P/S | 1.3 | 0.7 | 0.2 | 0.6 | 0.9 | 1.0 | 1.0 | 1.0 |
Dividend yield | ||||||||
Equity ratio | 32.2 % | 37.5 % | 37.9 % | 42.5 % | 50.2 % | 54.8 % | 69.7 % | 73.0 % |
Gearing ratio | 131.0 % | 98.8 % | 115.8 % | 68.4 % | 32.6 % | 4.9 % | -23.8 % | -46.1 % |
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 | 67.2 | 120.4 | 109.9 | 109.3 | 406.8 | 99.1 | 131.9 | 125.1 | 122.6 |
EBITDA | 6.4 | 52.8 | 37.1 | 43.5 | 139.8 | 25.3 | 56.6 | 51.6 | 41.1 |
EBIT | -9.7 | 33.8 | 17.4 | 25.2 | 66.7 | 5.3 | 36.6 | 31.6 | 21.1 |
Profit before taxes | -17.8 | 18.8 | 11.3 | 17.7 | 30.0 | -1.2 | 32.1 | 27.1 | 16.6 |
Net income | -18.9 | 17.1 | 11.3 | 17.7 | 27.2 | -1.6 | 31.4 | 26.4 | 15.9 |
Login required
This content is only available for logged in users
ShowingAll content types
Sotkamo Silver’s January-March 2024 Interim Report to be published on 30 April 2024
Sotkamo Silver AB's Annual and Sustainability Report for 2023 has been published
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio