Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 12:45:00 01/08/26 am AEST			5-day change	1st Jan Change
491.40 ^NOK	-0.77%		+2.67%	-6.22%

24/07	Trimco Group (UK) Limited completed the acquisition of Nilörngruppen AB (OM:NIL B) from AB Traction (OM:TRAC B), Protector Forsikring ASA (OB:PROT), Kavaljer Fonder, Krister Magnusson, and others.	CI
10/07	Protector Forsikring ASA, Q2 2026 Earnings Call, Jul 10, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,928	10,363	14,830	23,493	43,142	40,854	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-5.3%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	40,854	40,854	40,854
Change	-	16.07%	43.11%	58.41%	83.64%	-5.3%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19.5x	17.3x	16.3x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.34x	4.48x	4.04x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-1x	1.4x	2.55x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.69x	2.42x	2.19x
EV / Revenue	0x	0x	-	0x	0x	2.69x	2.42x	2.19x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	17.5	18.33
Rate of return	9.23%	-	-	-	2.67%	3.43%	3.53%	3.7%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.58	30.41
Distribution rate	66.8%	-	-	-	44.2%	67.1%	61.2%	60.3%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,173	16,911	18,679
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,093	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	495.20	495.20	495.20
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	2/2/22	1/2/23	31/1/24	29/1/25	28/1/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROTECTOR FORSIKRING ASA	19.54x	-	-	3.43%	4.28B
ALLIANZ SE	13.99x	-	-	4.26%	187B
CHUBB LIMITED	13.04x	3.07x	11.32x	1.14%	135B
ZURICH INSURANCE GROUP LTD	15.93x	-	-	5.25%	114B
MARSH & MCLENNAN COMPANIES	22.25x	3.81x	13.38x	1.95%	91.39B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.14x	1.51x	-	1.68%	38.75B
HELVETIA BALOISE HOLDING AG	-439.64x	1.36x	-	3.8%	26.53B
PRINCIPAL FINANCIAL GROUP, INC.	12.66x	-	-	2.9%	24.4B
UNIPOL ASSICURAZIONI S.P.A.	12.88x	-	-	4.4%	22.12B
ASR NEDERLAND N.V.	11.44x	-	-	5.28%	16.6B
Average	-30.78x	2.44x	12.35x	3.41%	65.97B
Weighted average by Cap.	-3.31x	2.94x	12.15x	3.28%