Sotkamo Silver
1.054
SEK
-0.19 %
SOSI
NGM Main Regulated
Metals & Mining
Basic Materials
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.
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Hexof OY | 7.7 % | 7.7 % |
Esa Juhani Tauriainen | 1.7 % | 1.7 % |
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 | 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 |
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 % | 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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 3.14 | 1.57 | 0.44 | 0.79 | 1.05 | 1.05 | 1.05 | 1.05 |
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 | 301.2 | 301.2 | 301.2 | 301.2 |
Enterprise value | 843.2 | 560.6 | 370.4 | 429.4 | 447.5 | 333.9 | 217.5 | 96.6 |
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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
Sotkamo Silver AB's financial calendar for 2025
SOTKAMO SILVER AB: UPDATED GUIDANCE FOR SILVER PRODUCTION IN 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits