Endomines Finland
7.92
EUR
+2.06 %
PAMPALO
NASDAQ Helsinki
Metals & Mining
Basic Materials
3,751 following
+2.06%
+15.12%
-0.75%
-5.94%
+14.78%
+32%
+91.3%
-27.21%
-57.51%
-98.28%
endomines.com
Endomines Finland Plc is a Finnish mining company focused on gold production and exploration in the Karelian gold line in Eastern Finland. The company also owns the rights to seven gold deposits in the United States. Endomines produces gold for the jewellery and electronics industries, and creates value by converting natural resources into wealth, an investment, that remains sought after. Endomines is listed on the OMX Helsinki Main List (PAMPALO). www.endomines.com
P/E (adj.) (24e)
87.78
EV/EBIT (adj.) (24e)
26.78
P/B (24e)
2.34
Dividend yield-% (24e)
-
Target price
7.50 EUR
Recommendation
Reduce
Updated
15.8.2024
NASDAQ Helsinki
PAMPALO
Daily low / high price
7.82 / 7.94
EUR
Market cap
77.58M EUR
Turnover
10.95K EUR
Volume
1.4K
Business risk
Valuation risk
Current
Previous
Analyst
Aapeli Pursimo
Analyst
Latest videos
Financial calendar
Annual report
2025-02-13
General meeting
2025-05-13
Interim report
2025-08-14
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 0.0 | 0.0 | 13.5 | 19.7 | 30.3 | 37.5 | 36.2 | 34.4 |
growth-% | 150.0 % | 134,900.0 % | 45.9 % | 53.6 % | 23.9 % | -3.5 % | -5.0 % | |
EBITDA | -11.6 | -6.4 | -0.7 | 6.4 | 10.6 | 9.0 | 7.3 | |
EBIT (adj.) | -25.1 | -14.7 | -3.0 | 3.5 | 8.1 | 6.5 | 4.8 | |
EBIT | -25.1 | -14.7 | -3.0 | 3.5 | 8.1 | 6.5 | 4.8 | |
Profit before taxes | -25.7 | -17.5 | -5.3 | 1.0 | 5.3 | 3.7 | 2.0 | |
Net income | -25.7 | -17.5 | -5.3 | 0.9 | 5.0 | 3.3 | 1.5 | |
EPS (adj.) | -0.11 | -1.88 | -0.54 | 0.09 | 0.51 | 0.33 | 0.15 | |
growth-% | 467.1 % | -34.9 % | -54.2 % | |||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -116,000.0 % | -47.7 % | -3.6 % | 21.2 % | 28.2 % | 24.9 % | 21.3 % | |
EBIT-% (adj.) | -251,000.0 % | -109.2 % | -15.2 % | 11.6 % | 21.6 % | 18.0 % | 13.9 % | |
EBIT-% | -251,000.0 % | -109.2 % | -15.2 % | 11.6 % | 21.6 % | 18.0 % | 13.9 % | |
ROE | -169.6 % | -52.6 % | -15.5 % | 2.7 % | 14.0 % | 8.2 % | 3.5 % | |
ROI | -103.7 % | -31.0 % | -6.3 % | 6.7 % | 13.7 % | 10.5 % | 7.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.30 | 0.27 | 5.00 | 6.00 | 7.92 | 7.92 | 7.92 | 7.92 |
Shares | 225.8 | 9.3 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | |
Market cap | 61.9 | 46.4 | 58.8 | 77.6 | 77.6 | 77.6 | 77.6 | |
Enterprise value | 78.7 | 53.3 | 73.6 | 93.8 | 91.3 | 92.1 | 95.6 | |
EV/S | - | 7,872.9 | 3.9 | 3.7 | 3.1 | 2.4 | 2.5 | 2.8 |
EV/EBITDA | - | - | - | - | 14.7 | 8.6 | 10.2 | 13.1 |
EV/EBIT (adj.) | - | - | - | - | 26.8 | 11.3 | 14.2 | 20.0 |
EV/EBIT | - | - | - | - | 26.8 | 11.3 | 14.2 | 20.0 |
P/E (adj.) | - | - | - | - | 87.8 | 15.5 | 23.8 | 51.9 |
P/E | - | - | - | - | 87.8 | 15.5 | 23.8 | 51.9 |
P/B | - | 2.0 | 1.3 | 1.8 | 2.3 | 2.0 | 1.9 | 1.8 |
P/S | - | 6,186.9 | 3.4 | 3.0 | 2.6 | 2.1 | 2.1 | 2.3 |
Dividend yield | ||||||||
Equity ratio | 54.8 % | 65.7 % | 54.8 % | 47.7 % | 49.5 % | 53.6 % | 54.2 % | |
Gearing ratio | 55.6 % | 19.1 % | 46.0 % | 49.0 % | 36.0 % | 35.0 % | 41.9 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 9.0 | 19.7 | 13.1 | 17.2 | 30.3 | ||||
EBITDA | -1.1 | -0.7 | 1.9 | 4.5 | 6.4 | ||||
EBIT | -2.2 | -3.0 | 0.1 | 3.4 | 3.5 | ||||
Profit before taxes | -3.5 | -5.3 | -1.0 | 2.0 | 1.0 | ||||
Net income | -3.5 | -5.3 | -1.0 | 1.9 | 0.9 |
ShowingAll content types
Composition of Endomines Finland Plc’s Shareholders’ Nomination Committee
Endomines Finland Plc: Managers' Transactions – Kari Vyhtinen
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