Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki 03:00:00 09/10/26 am AEDT			After hours 06:44:49 am
8.716 ^EUR	-0.34%		8.784	+0.78%

07/10	Stockholm exchange gains, SEB falls on CEO departure, OMXS30 index up 0.8%	FW
06/10	Broad gains on Stockholm exchange, OMXS30 index rises 1.2%	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,098	25,115	19,876	21,196	27,496	22,997	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-16.36%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	24,176	24,176	24,176
Change	-	12.82%	-11.03%	8.87%	18.16%	-12.08%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	20.4x	14.6x	13.4x
PBR	1.88x	2.8x	2.74x	3x	-	2.97x	2.77x	2.55x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.4x	1.49x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.36x	2.23x	2.11x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.48x	2.34x	2.22x
EV / EBITDA	-	-	-	-	10.4x	16.3x	12.3x	11.5x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	16.4x	12.4x	11.3x
EV / FCF	18.5x	-	22.2x	-	17.2x	19.8x	15.9x	15.1x
FCF Yield	5.42%	-	4.51%	-	5.8%	5.06%	6.28%	6.64%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.38	0.3993	0.4207
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	4.34%	4.57%	4.81%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4281	0.5982	0.6521
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	88.8%	66.8%	64.5%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,744	10,321	10,895
EBITDA ¹	-	-	-	-	2,647	1,484	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,475	1,957	2,131
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,131	1,549	1,661
Net Debt ¹	-2,803	-1,090	1,499	2,075	-	1,179	1,179	1,179
Reference price ²	8.812	9.764	7.922	7.876	10.330	8.746	8.746	8.746
Nbr of stocks (in thousands)	2,734,648	2,572,191	2,508,984	2,691,239	2,661,809	2,629,422	-	-
Announcement Date	9/2/22	10/2/23	8/2/24	5/2/25	5/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAMPO OYJ	20.43x	2.48x	16.29x	4.34%	25.74B
PROGRESSIVE CORPORATION	11.37x	-	-	4.41%	124B
TOKIO MARINE HOLDINGS, INC.	15.73x	1.72x	-	3.18%	92.99B
THE TRAVELERS COMPANIES, INC.	10.48x	-	-	1.34%	75.21B
THE ALLSTATE CORPORATION	5.97x	-	-	1.94%	56.63B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.83x	0.6x	-	5.74%	48.19B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	6.9x	0.56x	-	5.58%	44.07B
MS&AD INSURANCE GROUP HOLDINGS, INC.	11.48x	1.08x	-	3.52%	44.26B
AMERICAN INTERNATIONAL GROUP, INC.	11.28x	-	-	2.57%	39.56B
SOMPO HOLDINGS, INC.	10.6x	0.76x	-	3.07%	36.89B
Average	10.81x	1.20x	16.29x	3.57%	58.8B
Weighted average by Cap.	10.82x	1.21x	16.29x	3.5%