Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 02:00:00 06/08/26 am AEST			After hours 03:35:23 am
9.528 ^EUR	+1.21%		9.547	+0.20%

04/08	JP Morgan cuts recommendations for Sampo and Tryg	FW
04/08	JP Morgan downgrades Sampo to neutral (overweight), price target €10.50 - BN	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	24,892	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-9.47%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	26,071	26,071	26,071
Change	-	12.82%	-11.03%	8.87%	18.16%	-5.19%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	20.6x	15.8x	14.6x
PBR	1.88x	2.8x	2.74x	3x	-	3.03x	2.85x	2.61x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.5x	1.82x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.56x	2.43x	2.3x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.69x	2.54x	2.41x
EV / EBITDA	-	-	-	-	10.4x	16.7x	13.4x	12.5x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	16.3x	13.8x	12.7x
EV / FCF	18.5x	-	22.2x	-	17.2x	21.3x	17.2x	16.2x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.69%	5.82%	6.16%
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%	4.04%	4.24%	4.47%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4575	0.5948	0.6426
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	83.1%	67.1%	65.5%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,708	10,252	10,805
EBITDA ¹	-	-	-	-	2,647	1,562	1,939	2,088
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,598	1,892	2,056
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,200	1,536	1,639
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	9.414	9.414	9.414
Nbr of stocks (in thousands)	2,734,648	2,572,191	2,508,984	2,691,239	2,661,809	2,644,121	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMPO OYJ	20.58x	2.69x	16.69x	4.04%	28.67B
TOKIO MARINE HOLDINGS, INC.	14.08x	1.89x	-	3.19%	90.6B
THE TRAVELERS COMPANIES, INC.	11.03x	-	-	1.28%	78.66B
THE ALLSTATE CORPORATION	9.25x	-	-	1.64%	67.59B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.85x	1.07x	-	3.62%	43.56B
AMERICAN INTERNATIONAL GROUP, INC.	11.25x	-	-	2.47%	42.06B
SOMPO HOLDINGS, INC.	13.13x	0.86x	-	2.5%	38.5B
INTACT FINANCIAL CORPORATION	16.88x	2.15x	-	2.08%	35.5B
FAIRFAX FINANCIAL HOLDINGS LIMITED	9.15x	-	-	0.9%	34.17B
ARCH CAPITAL GROUP LTD.	9.5x	2.39x	-	0.2%	33.8B
Average	12.47x	1.84x	16.69x	2.19%	49.31B
Weighted average by Cap.	12.17x	1.79x	16.69x	2.2%