|
End-of-day quote
Taiwan S.E.
30/10/2026
|
5-day change | 1st Jan Change | ||
| 23.35 TWD | 0.00% |
|
+0.43% | -4.30% |
| 30/10 | Noba replaces a nomination committee member ahead of 2027 | FW |
| 14/10 | Carnegie Spin-Off fell 2.10 percent in September - positive signals from Coffee Stain and Hoist Finance | FW |
Company Valuation: Sampo Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,638 | 10,999 | 9,640 | 10,586 | 10,204 | 8,876 |
| Change | - | 14.13% | -12.36% | 9.81% | -3.61% | -13.01% |
| Enterprise Value (EV) 1 | 9,684 | 11,206 | 11,132 | 13,624 | 14,917 | 15,047 |
| Change | - | 15.71% | -0.66% | 22.39% | 9.49% | 0.87% |
| P/E | 5.4x | 6.66x | 14.6x | 14.6x | 13.4x | 14.4x |
| PBR | 1.24x | 1.31x | 1.2x | 1.3x | 1.19x | 1.03x |
| PEG | - | -0.97x | -0.2x | 1.4x | 2.98x | -0.8x |
| Capitalization / Revenue | 1.26x | 1.24x | 1.08x | 1.19x | 1.07x | 0.98x |
| EV / Revenue | 1.26x | 1.26x | 1.25x | 1.53x | 1.57x | 1.66x |
| EV / EBITDA | 14.5x | 14.9x | 15.2x | 16.8x | 18x | 21.8x |
| EV / EBIT | 18.4x | 18.8x | 19.7x | 22.4x | 22.7x | 33.4x |
| EV / FCF | 213x | -20.4x | -30.5x | -22.1x | -17.1x | -41.2x |
| FCF Yield | 0.47% | -4.9% | -3.28% | -4.52% | -5.85% | -2.43% |
| Dividend per Share 2 | 2.5 | 2.7 | 1.5 | 1.5 | 1.5 | 1.5 |
| Rate of return | 9.6% | 9.03% | 5.66% | 5.15% | 5.35% | 6.15% |
| EPS 2 | 4.82 | 4.49 | 1.81 | 2 | 2.09 | 1.7 |
| Distribution rate | 51.9% | 60.1% | 82.9% | 75% | 71.8% | 88.2% |
| Net sales 1 | 7,670 | 8,905 | 8,936 | 8,889 | 9,494 | 9,050 |
| EBITDA 1 | 668.6 | 752.4 | 732 | 813 | 829.4 | 691.7 |
| EBIT 1 | 527.3 | 594.7 | 564.3 | 609.5 | 657.3 | 450.5 |
| Net income 1 | 1,796 | 1,668 | 661.2 | 727.8 | 761.7 | 618.4 |
| Net Debt 1 | 46.59 | 206.6 | 1,492 | 3,039 | 4,714 | 6,171 |
| Reference price 2 | 26.05 | 29.90 | 26.50 | 29.10 | 28.05 | 24.40 |
| Nbr of stocks (in thousands) | 369,968 | 367,868 | 363,768 | 363,768 | 363,768 | 363,768 |
| Announcement Date | 31/3/21 | 29/3/22 | 15/3/23 | 15/3/24 | 17/3/25 | 16/3/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 260M | |
| 14.56x | 1.46x | 11.82x | 5.03% | 108B | |
| 8.78x | 1.18x | 6.02x | 6.95% | 32.3B | |
| 34.28x | 3.8x | 20.87x | 0.93% | 29.3B | |
| 10.58x | 0.53x | 5.14x | 5.59% | 26.91B | |
| 49.46x | 3.83x | 33.61x | 0.66% | 11.88B | |
| 25.99x | 4.95x | 17.16x | 2.82% | 7.92B | |
| 17.49x | 1.43x | 8.4x | 2.27% | 7.2B | |
| 10.45x | 1.69x | 6.71x | 3.18% | 5.47B | |
| 16.98x | 1.4x | 12.77x | 5.16% | 5.11B | |
| Average | 20.95x | 2.25x | 13.61x | 3.62% | 23.42B | |
| Weighted average by Cap. | 17.98x | 1.85x | 12.47x | 4.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1604 Stock
- Valuation Sampo Corporation
Select your edition
All financial news and data tailored to specific country editions
