Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-01 am EDT			5-day change	1st Jan Change
474.40 ^NOK	-0.71%		-2.67%	-9.47%

Jul. 23	Trimco Group (UK) Limited completed the acquisition of Nilörngruppen AB (OM:NIL B) from AB Traction (OM:TRAC B), Protector Forsikring ASA (OB:PROT), Kavaljer Fonder, Krister Magnusson, and others.	CI
Jul. 10	Protector Forsikring ASA, Q2 2026 Earnings Call, Jul 10, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,928	10,363	14,830	23,493	43,142	39,138	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-9.28%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	39,138	39,138	39,138
Change	-	16.07%	43.11%	58.41%	83.64%	-9.28%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	18.7x	16.6x	15.6x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.11x	4.29x	3.87x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1.3x	2.44x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.58x	2.31x	2.1x
EV / Revenue	0x	0x	-	0x	0x	2.58x	2.31x	2.1x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	17.5	18.33
Rate of return	9.23%	-	-	-	2.67%	3.58%	3.69%	3.86%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.58	30.41
Distribution rate	66.8%	-	-	-	44.2%	67.1%	61.2%	60.3%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,173	16,911	18,679
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,093	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	474.40	474.40	474.40
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	2/2/22	2/1/23	1/31/24	1/29/25	1/28/26	-	-	-

¹NOK in Million²NOK

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.($)
PROTECTOR FORSIKRING ASA	18.86x	-	-	3.56%	4.22B
ALLIANZ SE	14.61x	-	-	4.07%	196B
CHUBB LIMITED	12.61x	2.98x	10.73x	1.18%	131B
ZURICH INSURANCE GROUP LTD	15.33x	-	-	5.55%	109B
MARSH & MCLENNAN COMPANIES	22.06x	3.78x	13.28x	1.97%	90.57B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.73x	1.45x	-	1.78%	37.21B
HELVETIA BALOISE HOLDING AG	-320.33x	1.21x	-	3.83%	26.27B
PRINCIPAL FINANCIAL GROUP, INC.	12.04x	-	-	2.99%	23.59B
UNIPOL ASSICURAZIONI S.P.A.	12.71x	-	-	4.23%	23.51B
AGEAS SA/NV	9.49x	-	-	5.34%	18.35B
Average	-19.29x	2.36x	12.01x	3.45%	66.01B
Weighted average by Cap.	1.48x	2.87x	11.78x	3.32%