Sotkamo Silver
1.068
SEK
+2.69 %
SOSI
NGM Main Regulated
Metals & Mining
Basic Materials
5,400 following
+2.69%
-14.42%
+21.23%
-45.01%
+34.68%
+50.63%
-25.21%
-63.78%
-99.24%
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)
11.78
EV/EBIT (adj.) (24e)
6.18
P/B (24e)
0.99
Dividend yield-% (24e)
-
Target price
1.30 SEK
Recommendation
Reduce
Updated
27.10.2024
NGM Main Regulated
SOSI
Daily low / high price
1.04 / 1.08
SEK
Market cap
305.61M SEK
Turnover
297.61K SEK
Volume
279K
Business risk
Valuation risk
Current
Previous
Analyst
Aapeli Pursimo
Analyst
Financial calendar
Annual report
14.02.2025
General meeting
24.04.2025
Interim report
29.04.2025
Interim report
31.07.2025
Interim report
23.10.2025
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 % |
| Fennia Group | 0.8 % | 0.8 % |
| Jouni Aatos Mikael Heikkilä | 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 | 1.07 | 1.07 | 1.07 | 1.07 |
| 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 | 305.2 | 305.2 | 305.2 | 305.2 |
| Enterprise value | 843.2 | 560.6 | 370.4 | 429.4 | 451.5 | 337.9 | 221.5 | 100.6 |
| EV/S | 2.3 | 1.5 | 1.0 | 1.1 | 1.0 | 0.7 | 0.5 | 0.2 |
| EV/EBITDA | 11.5 | 6.1 | 7.0 | 3.1 | 3.0 | 1.7 | 1.4 | 0.7 |
| EV/EBIT (adj.) | - | 79.0 | - | 6.4 | 6.2 | 2.9 | 2.8 | 1.6 |
| EV/EBIT | - | 79.0 | - | 6.4 | 6.2 | 2.9 | 2.8 | 1.6 |
| P/E (adj.) | - | - | - | 8.3 | 11.8 | 3.1 | 4.3 | 5.4 |
| P/E | - | - | - | 8.3 | 11.8 | 3.1 | 4.3 | 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 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
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools