Endomines Finland
7.8
EUR
-1.27 %
PAMPALO
NASDAQ Helsinki
Metals & Mining
Basic Materials
3,767 following
-1.27%
-2.5%
-6.02%
+11.43%
+30%
+78.08%
-25.29%
-54.96%
-98.3%
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)
673.16
EV/EBIT (adj.) (24e)
34.33
P/B (24e)
2.36
Dividend yield-% (24e)
-
Target price
7.20 EUR
Recommendation
Reduce
Updated
27.11.2024
NASDAQ Helsinki
PAMPALO
Daily low / high price
7.58 / 7.8
EUR
Market cap
76.4M EUR
Turnover
28.61K EUR
Volume
3.7K
Business risk
Valuation risk
Current
Previous
Analyst
Aapeli Pursimo
Analyst
Latest videos
Financial calendar
Annual report
13.02.2025
General meeting
13.05.2025
Interim report
14.08.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 13.5 | 19.7 | 28.1 | 42.2 | 39.3 | 36.6 |
| growth-% | 150.0 % | 134,900.0 % | 45.9 % | 42.6 % | 50.3 % | -7.0 % | -6.9 % | |
| EBITDA | -11.6 | -6.4 | -0.7 | 5.6 | 14.7 | 11.0 | 8.2 | |
| EBIT (adj.) | -25.1 | -14.7 | -3.0 | 2.7 | 12.2 | 8.4 | 5.7 | |
| EBIT | -25.1 | -14.7 | -3.0 | 2.7 | 12.2 | 8.4 | 5.7 | |
| Profit before taxes | -25.7 | -17.5 | -5.3 | 0.2 | 9.4 | 5.6 | 2.9 | |
| Net income | -25.7 | -17.5 | -5.3 | 0.1 | 9.1 | 5.3 | 2.5 | |
| EPS (adj.) | -0.11 | -1.88 | -0.54 | 0.01 | 0.93 | 0.54 | 0.26 | |
| growth-% | 7,912.4 % | -41.7 % | -52.5 % | |||||
| 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 % | 20.0 % | 34.8 % | 27.9 % | 22.4 % | |
| EBIT-% (adj.) | -251,000.0 % | -109.2 % | -15.2 % | 9.7 % | 28.9 % | 21.5 % | 15.5 % | |
| EBIT-% | -251,000.0 % | -109.2 % | -15.2 % | 9.7 % | 28.9 % | 21.5 % | 15.5 % | |
| ROE | -169.6 % | -52.6 % | -15.5 % | 0.4 % | 24.6 % | 12.0 % | 5.2 % | |
| ROI | -103.7 % | -31.0 % | -6.3 % | 5.3 % | 20.1 % | 12.8 % | 8.6 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 11.30 | 0.27 | 5.00 | 6.00 | 7.80 | 7.80 | 7.80 | 7.80 |
| Shares | 225.8 | 9.3 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | |
| Market cap | 61.9 | 46.4 | 58.8 | 76.4 | 76.4 | 76.4 | 76.4 | |
| Enterprise value | 78.7 | 53.3 | 73.6 | 93.8 | 85.9 | 84.9 | 87.6 | |
| EV/S | - | 7,872.9 | 3.9 | 3.7 | 3.3 | 2.0 | 2.2 | 2.4 |
| EV/EBITDA | - | - | - | - | 16.7 | 5.9 | 7.7 | 10.7 |
| EV/EBIT (adj.) | - | - | - | - | 34.3 | 7.0 | 10.1 | 15.5 |
| EV/EBIT | - | - | - | - | 34.3 | 7.0 | 10.1 | 15.5 |
| P/E (adj.) | - | - | - | - | 673.2 | 8.4 | 14.4 | 30.3 |
| P/E | - | - | - | - | 673.2 | 8.4 | 14.4 | 30.3 |
| P/B | - | 2.0 | 1.3 | 1.8 | 2.4 | 1.8 | 1.6 | 1.5 |
| P/S | - | 6,186.9 | 3.4 | 3.0 | 2.7 | 1.8 | 1.9 | 2.1 |
| Dividend yield | ||||||||
| Equity ratio | 54.8 % | 65.7 % | 54.8 % | 47.6 % | 50.6 % | 55.9 % | 61.8 % | |
| Gearing ratio | 55.6 % | 19.1 % | 46.0 % | 53.8 % | 23.0 % | 18.1 % | 22.7 % |
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 | 15.0 | 28.1 | ||||
| EBITDA | -1.1 | -0.7 | 1.9 | 3.7 | 5.6 | ||||
| EBIT | -2.2 | -3.0 | 0.1 | 2.6 | 2.7 | ||||
| Profit before taxes | -3.5 | -5.3 | -1.0 | 1.2 | 0.2 | ||||
| Net income | -3.5 | -5.3 | -1.0 | 1.1 | 0.1 |
ShowingAll content types
Inside Information, profit warning: Endomines Finland Oyj lowers its 2024 gold production guidance: Gold production is expected to increase by 8–15 % compared to 2023
Endomines has received a Small Miners Exemption permit for the US Grant mining area in Montana
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