Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki 00:00:00 03/10/2026 HKT			5-day change	1st Jan Change
8.810 ^EUR	-0.23%		-0.18%	-14.71%

09-27	Certain Shares of NOBA Bank Group AB are subject to a Lock-Up Agreement Ending on 27-SEP-2026.	CI
09-25	Stockholm market breaks gloomy trend with Friday gain	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	23,165	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-15.75%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	24,344	24,344	24,344
Change	-	12.82%	-11.03%	8.87%	18.16%	-11.46%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	19.4x	14.7x	13.5x
PBR	1.88x	2.8x	2.74x	3x	-	2.96x	2.74x	2.52x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.5x	1.49x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.39x	2.26x	2.14x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.51x	2.37x	2.25x
EV / EBITDA	-	-	-	-	10.4x	16.4x	12.4x	11.5x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	15.1x	12.5x	11.5x
EV / FCF	18.5x	-	22.2x	-	17.2x	19.9x	16x	15.2x
FCF Yield	5.42%	-	4.51%	-	5.8%	5.03%	6.24%	6.59%
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%	4.31%	4.53%	4.77%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4541	0.5981	0.6523
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	83.7%	66.8%	64.4%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,681	10,267	10,842
EBITDA ¹	-	-	-	-	2,647	1,484	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,617	1,946	2,117
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,196	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	8.810	8.810	8.810
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMPO OYJ	19.4x	2.51x	16.4x	4.31%	26.07B
PROGRESSIVE CORPORATION	11.29x	-	-	4.38%	122B
TOKIO MARINE HOLDINGS, INC.	15.47x	1.69x	-	3.23%	91.69B
THE TRAVELERS COMPANIES, INC.	10.53x	-	-	1.34%	75.17B
THE ALLSTATE CORPORATION	5.97x	-	-	1.94%	56.57B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.91x	0.6x	-	5.63%	48.31B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.04x	0.57x	-	5.47%	44.96B
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.33x	1.07x	-	3.59%	43.65B
AMERICAN INTERNATIONAL GROUP, INC.	11.2x	-	-	2.59%	39.18B
SOMPO HOLDINGS, INC.	10.54x	0.8x	-	3.09%	36.77B
Average	10.77x	1.21x	16.40x	3.56%	58.46B
Weighted average by Cap.	10.78x	1.20x	16.40x	3.5%