Sotkamo Silver
1.5 SEK +1.35%5,376 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)
6.55
EV/EBIT (adj.) (24e)
6.08
P/B (24e)
1.23
Dividend yield-% (24e)
-
Target price
1.60 SEK
Recommendation
Reduce
Updated
1.5.2024
NGM Main Regulated
SOSI
Daily low / high price
1.358 / 1.54
SEK
Market cap
428.64M SEK
Turnover
1.16M SEK
Volume
780K
Business risk
Valuation risk
Current
Previous
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.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 365.5 | 386.6 | 370.9 | 406.8 | 467.1 | 469.3 | 466.3 | 459.0 |
growth-% | 85.4 % | 5.8 % | -4.1 % | 9.7 % | 14.8 % | 0.5 % | -0.6 % | -1.6 % |
EBITDA | 73.4 | 92.1 | 53.2 | 139.8 | 169.3 | 171.2 | 176.4 | 176.9 |
EBIT (adj.) | -9.6 | 7.1 | -34.1 | 66.7 | 91.0 | 86.4 | 90.6 | 94.2 |
EBIT | -9.6 | 7.1 | -34.1 | 66.7 | 91.0 | 86.4 | 90.6 | 94.2 |
Profit before taxes | -46.4 | -17.4 | -27.8 | 30.0 | 67.4 | 71.6 | 82.8 | 87.5 |
Net income | -46.7 | -17.4 | -27.8 | 27.2 | 65.5 | 67.6 | 79.0 | 79.6 |
EPS (adj.) | -0.26 | -0.09 | -0.14 | 0.10 | 0.23 | 0.24 | 0.28 | 0.28 |
growth-% | 141.2 % | 3.3 % | 16.8 % | 0.8 % | ||||
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 % | 36.3 % | 36.5 % | 37.8 % | 38.5 % |
EBIT-% (adj.) | -2.6 % | 1.8 % | -9.2 % | 16.4 % | 19.5 % | 18.4 % | 19.4 % | 20.5 % |
EBIT-% | -2.6 % | 1.8 % | -9.2 % | 16.4 % | 19.5 % | 18.4 % | 19.4 % | 20.5 % |
ROE | -21.7 % | -7.5 % | -11.3 % | 10.1 % | 20.4 % | 17.8 % | 17.4 % | 14.9 % |
ROI | -1.8 % | 1.3 % | -6.4 % | 12.1 % | 15.9 % | 14.4 % | 14.9 % | 15.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 2.67 | 1.34 | 0.37 | 0.79 | 1.50 | 1.50 | 1.50 | 1.50 |
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 | 428.6 | 428.6 | 428.6 | 428.6 |
Enterprise value | 757.7 | 513.5 | 356.6 | 429.4 | 553.6 | 451.0 | 311.4 | 164.7 |
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 | 3.3 | 2.6 | 1.8 | 0.9 |
EV/EBIT (adj.) | - | 72.3 | - | 6.4 | 6.1 | 5.2 | 3.4 | 1.7 |
EV/EBIT | - | 72.3 | - | 6.4 | 6.1 | 5.2 | 3.4 | 1.7 |
P/E (adj.) | - | - | - | 8.3 | 6.5 | 6.3 | 5.4 | 5.4 |
P/E | - | - | - | 8.3 | 6.5 | 6.3 | 5.4 | 5.4 |
P/B | 2.3 | 1.1 | 0.3 | 0.8 | 1.2 | 1.0 | 0.9 | 0.7 |
P/S | 1.3 | 0.7 | 0.2 | 0.6 | 0.9 | 0.9 | 0.9 | 0.9 |
Dividend yield | ||||||||
Equity ratio | 32.2 % | 37.5 % | 37.9 % | 42.5 % | 49.9 % | 54.7 % | 69.7 % | 73.1 % |
Gearing ratio | 131.0 % | 98.8 % | 115.8 % | 68.4 % | 36.0 % | 5.4 % | -23.7 % | -46.0 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 120.4 | 109.9 | 109.3 | 406.8 | 84.5 | 132.0 | 126.5 | 124.1 | 467.1 |
EBITDA | 52.8 | 37.1 | 43.5 | 139.8 | 17.1 | 56.6 | 53.0 | 42.6 | 169.3 |
EBIT | 33.8 | 17.4 | 25.2 | 66.7 | -1.2 | 36.6 | 33.0 | 22.6 | 91.0 |
Profit before taxes | 18.8 | 11.3 | 17.7 | 30.0 | -11.3 | 32.1 | 28.5 | 18.1 | 67.4 |
Net income | 17.1 | 11.3 | 17.7 | 27.2 | -11.3 | 31.5 | 27.8 | 17.5 | 65.5 |
ShowingAll content types
Bulletin from Sotkamo Silver AB Annual General Meeting (AGM) on 23 April 2024
Sotkamo Silver’s January-March 2024 Interim Report to be published on 30 April 2024
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