Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 12:45:00 16/07/26 am AEST			5-day change	1st Jan Change
486.40 ^NOK	+0.08%		-3.87%	-7.18%

02/07	Simplicity Norden rose 2.5% in June, policy rates unchanged	FW
10/06	Odin Norden gains 0.83 percent in May - BioMar spun off from Schouw	FW

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	40,095	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-7.06%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	40,095	40,095	40,095
Change	-	16.07%	43.11%	58.41%	83.64%	-7.06%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19.2x	17x	16x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.23x	4.39x	3.96x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-1x	1.3x	2.52x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.64x	2.37x	2.15x
EV / Revenue	0x	0x	-	0x	0x	2.64x	2.37x	2.15x
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%	3.5%	3.6%	3.77%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.59	30.4
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	2,092	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	486.00	486.00	486.00
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	19.18x	-	-	3.5%	4.15B
ALLIANZ SE	13.73x	-	-	4.35%	181B
CHUBB LIMITED	13.34x	3.02x	11.26x	1.15%	134B
ZURICH INSURANCE GROUP LTD	16.28x	-	-	5.24%	113B
MARSH & MCLENNAN COMPANIES	20.71x	3.64x	12.75x	2.13%	86.02B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.34x	1.47x	-	1.74%	37.87B
HELVETIA BALOISE HOLDING AG	-434.35x	1.35x	-	3.85%	26.17B
PRINCIPAL FINANCIAL GROUP, INC.	12.26x	-	-	2.94%	24.39B
UNIPOL ASSICURAZIONI S.P.A.	12.96x	-	-	4.51%	21.38B
ASR NEDERLAND N.V.	11.05x	-	-	5.38%	16.18B
Average	-30.45x	2.37x	12.00x	3.48%	64.52B
Weighted average by Cap.	-3.46x	2.85x	11.84x	3.35%