Sotkamo Silver
1.056
SEK
-1.49 %
SOSI
NGM Main Regulated
Metals & Mining
Basic Materials
5,393 following
www.silver.fi/en
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 (adj.) (24e)
11.65
EV/EBIT (adj.) (24e)
6.13
P/B (24e)
0.98
Dividend yield-% (24e)
-
Target price
1.30 SEK
Recommendation
Reduce
Updated
27.10.2024
NGM Main Regulated
SOSI
Daily low / high price
1.03 / 1.08
SEK
Market cap
302.17M SEK
Turnover
135.71K SEK
Volume
130K
Business risk
Valuation risk
Current
Previous
Analyst
Aapeli Pursimo
Analyst
Financial calendar
Annual report
2025-02-14
General meeting
2025-04-24
Interim report
2025-04-29
Interim report
2025-07-31
Interim report
2025-10-23
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Hexof OY | 7.7 % | 7.7 % |
| Esa Juhani Tauriainen | 1.7 % | 1.7 % |
| Avanza Pension | 1.4 % | 1.4 % |
| Mikko Leinonen | 1.1 % | 1.1 % |
| Jouko Eerola | 0.9 % | 0.9 % |
| Jouni Aatos Mikael Heikkilä | 0.8 % | 0.8 % |
| Fennia Group | 0.8 % | 0.8 % |
| Handelsbanken Liv Försäkring AB | 0.7 % | 0.7 % |
| Mateusz Bojarski | 0.6 % | 0.6 % |
| Ulf Rosenhult | 0.5 % | 0.5 % |
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 365.5 | 386.6 | 370.9 | 406.8 | 451.1 | 516.3 | 482.3 | 460.7 |
| growth-% | 85.4 % | 5.8 % | -4.1 % | 9.7 % | 10.9 % | 14.5 % | -6.6 % | -4.5 % |
| EBITDA | 73.4 | 92.1 | 53.2 | 139.8 | 149.7 | 197.9 | 162.3 | 144.7 |
| EBIT (adj.) | -9.6 | 7.1 | -34.1 | 66.7 | 73.1 | 114.9 | 79.4 | 62.9 |
| EBIT | -9.6 | 7.1 | -34.1 | 66.7 | 73.1 | 114.9 | 79.4 | 62.9 |
| Profit before taxes | -46.4 | -17.4 | -27.8 | 30.0 | 40.0 | 99.7 | 71.5 | 56.1 |
| Net income | -46.7 | -17.4 | -27.8 | 27.2 | 25.9 | 99.7 | 71.5 | 56.1 |
| EPS (adj.) | -0.26 | -0.09 | -0.14 | 0.10 | 0.09 | 0.35 | 0.25 | 0.20 |
| growth-% | -4.6 % | 285.0 % | -28.3 % | -21.6 % | ||||
| 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-% | 20.1 % | 23.8 % | 14.4 % | 34.4 % | 33.2 % | 38.3 % | 33.6 % | 31.4 % |
| EBIT-% (adj.) | -2.6 % | 1.8 % | -9.2 % | 16.4 % | 16.2 % | 22.3 % | 16.5 % | 13.6 % |
| EBIT-% | -2.6 % | 1.8 % | -9.2 % | 16.4 % | 16.2 % | 22.3 % | 16.5 % | 13.6 % |
| ROE | -21.7 % | -7.5 % | -11.3 % | 10.1 % | 8.6 % | 27.9 % | 16.1 % | 11.1 % |
| ROI | -1.8 % | 1.3 % | -6.4 % | 12.1 % | 13.2 % | 20.0 % | 13.3 % | 10.6 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (SEK) | 3.14 | 1.57 | 0.44 | 0.79 | 1.06 | 1.06 | 1.06 | 1.06 |
| Shares | 180.0 | 200.4 | 200.4 | 285.8 | 285.8 | 285.8 | 285.8 | 285.8 |
| Market cap | 565.1 | 314.6 | 88.2 | 226.6 | 301.8 | 301.8 | 301.8 | 301.8 |
| Enterprise value | 843.2 | 560.6 | 370.4 | 429.4 | 448.1 | 334.5 | 218.1 | 97.1 |
| EV/S | 2.3 | 1.5 | 1.0 | 1.1 | 1.0 | 0.6 | 0.5 | 0.2 |
| EV/EBITDA | 11.5 | 6.1 | 7.0 | 3.1 | 3.0 | 1.7 | 1.3 | 0.7 |
| EV/EBIT (adj.) | - | 79.0 | - | 6.4 | 6.1 | 2.9 | 2.7 | 1.5 |
| EV/EBIT | - | 79.0 | - | 6.4 | 6.1 | 2.9 | 2.7 | 1.5 |
| P/E (adj.) | - | - | - | 8.3 | 11.6 | 3.0 | 4.2 | 5.4 |
| P/E | - | - | - | 8.3 | 11.6 | 3.0 | 4.2 | 5.4 |
| P/B | 2.7 | 1.3 | 0.4 | 0.8 | 1.0 | 0.7 | 0.6 | 0.6 |
| P/S | 1.5 | 0.8 | 0.2 | 0.6 | 0.7 | 0.6 | 0.6 | 0.7 |
| Dividend yield | ||||||||
| Equity ratio | 32.2 % | 37.5 % | 37.9 % | 42.5 % | 47.1 % | 53.5 % | 68.7 % | 71.6 % |
| Gearing ratio | 131.0 % | 98.8 % | 115.8 % | 68.4 % | 47.6 % | 8.0 % | -17.5 % | -38.2 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109.3 | 406.8 | 84.5 | 105.3 | 113.8 | 147.5 | 451.1 | 131.6 | 130.0 |
| EBITDA | 43.5 | 139.8 | 17.1 | 18.9 | 49.7 | 63.9 | 149.7 | 54.5 | 49.0 |
| EBIT | 25.2 | 66.7 | -1.2 | -0.1 | 30.5 | 43.9 | 73.1 | 33.5 | 28.0 |
| Profit before taxes | 17.7 | 30.0 | -11.3 | -20.0 | 32.0 | 39.2 | 40.0 | 28.8 | 24.5 |
| Net income | 17.7 | 27.2 | -11.3 | -34.0 | 32.0 | 39.2 | 25.9 | 28.8 | 24.5 |
ShowingAll content types
Sotkamo Silver Interim Report Q3/2024: Restored profitability
Sotkamo Silver AB:s finansiella kalender för år 2025
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