Valuation Sampo Oyj

Stocks

Real-time Estimate Tradegate 11:30:23 20/08/26 pm AEST			5-day change	1st Jan Change
9.564 ^EUR	-0.06%		-0.58%	-7.51%

18/08	Altor sells the rest of its stake in Mandatum, the discount came to 3.5 percent	FW
13/08	Sampo Kept at Buy as Berenberg Notes 'Overall Good' Q2 Results; Price Target Up	MT

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	25,262	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-8.13%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	26,441	26,441	26,441
Change	-	12.82%	-11.03%	8.87%	18.16%	-3.84%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	20.7x	16x	14.7x
PBR	1.88x	2.8x	2.74x	3x	-	3.43x	3.21x	2.96x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.6x	0.5x	1.65x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.59x	2.45x	2.32x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.71x	2.56x	2.43x
EV / EBITDA	-	-	-	-	10.4x	17.4x	13.5x	12.5x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	16.3x	13.6x	12.5x
EV / FCF	18.5x	-	22.2x	-	17.2x	21.6x	17.4x	16.5x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.63%	5.74%	6.07%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.38	0.3993	0.42
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	3.97%	4.17%	4.39%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4619	0.5982	0.6514
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	82.3%	66.8%	64.5%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,746	10,319	10,900
EBITDA ¹	-	-	-	-	2,647	1,519	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,621	1,939	2,117
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,208	1,548	1,658
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	9.570	9.570	9.570
Nbr of stocks (in thousands)	2,734,648	2,572,191	2,508,984	2,691,239	2,661,809	2,639,693	-	-
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	20.72x	2.71x	17.41x	3.97%	29.45B
TOKIO MARINE HOLDINGS, INC.	14.12x	1.64x	-	3.36%	86.8B
THE TRAVELERS COMPANIES, INC.	10.6x	-	-	1.33%	75.55B
THE ALLSTATE CORPORATION	7.59x	-	-	1.66%	65.68B
MS&AD INSURANCE GROUP HOLDINGS, INC.	10.66x	1.09x	-	3.51%	44.2B
AMERICAN INTERNATIONAL GROUP, INC.	11.19x	-	-	2.57%	39.58B
SOMPO HOLDINGS, INC.	11.25x	0.83x	-	3.04%	36.96B
ARCH CAPITAL GROUP LTD.	9.34x	2.36x	-	0.2%	33.48B
INTACT FINANCIAL CORPORATION	15.87x	2.03x	-	2.21%	33.95B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.59x	-	-	0.95%	32.43B
Average	11.99x	1.78x	17.41x	2.28%	47.81B
Weighted average by Cap.	11.70x	1.70x	17.41x	2.3%