Valuation Sampo Oyj

Stocks

Real-time Estimate Tradegate 23:38:37 03/09/2026 HKT			5-day change	1st Jan Change
9.738 ^EUR	-0.18%		-0.37%	-5.48%

08-31	Eight stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange	FW
08-18	Altor sells the rest of its stake in Mandatum, the discount came to 3.5 percent	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	25,753	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-6.34%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	26,932	26,932	26,932
Change	-	12.82%	-11.03%	8.87%	18.16%	-2.05%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	21.3x	16.3x	15x
PBR	1.88x	2.8x	2.74x	3x	-	3.31x	3.08x	2.83x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.6x	0.5x	1.69x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.64x	2.5x	2.36x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.76x	2.61x	2.47x
EV / EBITDA	-	-	-	-	10.4x	17.7x	13.7x	12.8x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	16.6x	13.8x	12.7x
EV / FCF	18.5x	-	22.2x	-	17.2x	22x	17.7x	16.8x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.54%	5.64%	5.96%
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%	3.9%	4.09%	4.31%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4579	0.5982	0.6514
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	83%	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	1,622	1,946	2,117
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,197	1,547	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	9.756	9.756	9.756
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAMPO OYJ	21.12x	2.76x	17.73x	3.9%	29.85B
TOKIO MARINE HOLDINGS, INC.	15.5x	1.76x	-	3.1%	93.11B
THE TRAVELERS COMPANIES, INC.	10.71x	-	-	1.32%	76.38B
THE ALLSTATE CORPORATION	7.31x	-	-	1.67%	65.58B
MS&AD INSURANCE GROUP HOLDINGS, INC.	11.26x	1.14x	-	3.32%	46.65B
AMERICAN INTERNATIONAL GROUP, INC.	11.26x	-	-	2.56%	39.81B
SOMPO HOLDINGS, INC.	11.52x	0.8x	-	2.94%	38.49B
INTACT FINANCIAL CORPORATION	16.18x	2.06x	-	2.17%	34.58B
ARCH CAPITAL GROUP LTD.	9.31x	2.35x	-	0.17%	33.37B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.84x	-	-	0.92%	33.36B
Average	12.30x	1.81x	17.73x	2.21%	49.12B
Weighted average by Cap.	12.12x	1.74x	17.73x	2.23%