|
Real-time Estimate
Tradegate
23:37:04 09/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 9.836 EUR | +0.57% |
|
+3.71% | -4.74% |
| 11-06 | PriorNilsson Sverige Aktiv fell 0.9 percent in October, industrial stocks weighed | FW |
| 11-05 | BofA names Sampo its Nordic favorite in the insurance sector | FW |
Company Valuation: Sampo Oyj
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 | 25,603 | - | - |
| Change | - | 4.22% | -20.86% | 6.64% | 29.72% | -6.89% | - | - |
| Enterprise Value (EV) 1 | 21,295 | 24,025 | 21,375 | 23,271 | 27,496 | 26,782 | 26,782 | 26,782 |
| Change | - | 12.82% | -11.03% | 8.87% | 18.16% | -2.6% | 0% | 0% |
| P/E | 9.52x | 18.1x | 15.1x | 17.5x | 14x | 23.2x | 16.1x | 14.9x |
| PBR | 1.88x | 2.8x | 2.74x | 3x | - | 3.5x | 3.3x | 3.05x |
| PEG | - | -0.4x | -5.8x | -1.2x | 0.2x | -0.5x | 0.4x | 1.81x |
| Capitalization / Revenue | 5.05x | 5.02x | 2.68x | 2.57x | 3.03x | 2.62x | 2.47x | 2.34x |
| EV / Revenue | 4.46x | 4.8x | 2.88x | 2.82x | 3.03x | 2.75x | 2.59x | 2.45x |
| EV / EBITDA | - | - | - | - | 10.4x | 18x | 13.6x | 12.7x |
| EV / EBIT | 6.72x | 12.9x | 14.4x | 14.9x | 11.3x | 18.6x | 13.5x | 12.4x |
| EV / FCF | 18.5x | - | 22.2x | - | 17.2x | 21.9x | 17.6x | 16.7x |
| FCF Yield | 5.42% | - | 4.51% | - | 5.8% | 4.57% | 5.67% | 5.99% |
| Dividend per Share 2 | 0.42 | 0.36 | 0.32 | 0.34 | 0.36 | 0.3821 | 0.4007 | 0.4223 |
| Rate of return | 4.77% | 3.69% | 4.04% | 4.32% | 3.48% | 3.91% | 4.1% | 4.32% |
| EPS 2 | 0.926 | 0.538 | 0.524 | 0.45 | 0.74 | 0.4215 | 0.6071 | 0.6572 |
| Distribution rate | 45.4% | 66.9% | 61.1% | 75.6% | 48.6% | 90.7% | 66% | 64.3% |
| Net sales 1 | 4,772 | 5,002 | 7,412 | 8,249 | 9,078 | 9,754 | 10,354 | 10,924 |
| EBITDA 1 | - | - | - | - | 2,647 | 1,484 | 1,964 | 2,108 |
| EBIT 1 | 3,171 | 1,863 | 1,481 | 1,559 | 2,436 | 1,441 | 1,989 | 2,167 |
| Net income 1 | 2,567 | 1,427 | 1,323 | 1,154 | 1,998 | 1,115 | 1,568 | 1,671 |
| 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 | 9.780 | 9.780 | 9.780 |
| Nbr of stocks (in thousands) | 2,734,648 | 2,572,191 | 2,508,984 | 2,691,239 | 2,661,809 | 2,617,848 | - | - |
| Announcement Date | 9/2/22 | 10/2/23 | 8/2/24 | 5/2/25 | 5/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.2x | 2.75x | 18.05x | 3.91% | 28.55B | |
| 12.24x | - | - | 4.25% | 132B | |
| 16.31x | 2.01x | - | 2.9% | 103B | |
| 10.91x | - | - | 1.23% | 80.99B | |
| 6.7x | - | - | 1.7% | 63.05B | |
| 8.42x | 0.62x | - | 4.72% | 48.94B | |
| 11.52x | 1.14x | - | 3.48% | 44.88B | |
| 4.58x | 0.56x | - | 5.12% | 44.56B | |
| 10.2x | - | - | 0.83% | 42.37B | |
| 11.62x | - | - | 2.5% | 40.31B | |
| Average | 11.57x | 1.42x | 18.05x | 3.06% | 62.82B | |
| Weighted average by Cap. | 11.61x | 1.45x | 18.05x | 3.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAMPO Stock
- Valuation Sampo Oyj
Select your edition
All financial news and data tailored to specific country editions
