Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki 01:00:00 2026-10-30 pm EDT			After hours 04:59:58 pm
9.508 ^EUR	+0.66%		9.497	-0.12%

08:44am	Noba replaces a nomination committee member ahead of 2027	FW
Oct. 27	Sampo Upgraded to Buy as BofA Notes 'Attractive' Valuation; Price Objective 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	25,001	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-9.08%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	26,180	26,180	26,180
Change	-	12.82%	-11.03%	8.87%	18.16%	-4.79%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	23.5x	15.8x	14.6x
PBR	1.88x	2.8x	2.74x	3x	-	3.27x	3.07x	2.85x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.3x	1.7x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.57x	2.42x	2.29x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.69x	2.53x	2.39x
EV / EBITDA	-	-	-	-	10.4x	17.6x	13.3x	12.4x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	17.8x	13.4x	12.3x
EV / FCF	18.5x	-	22.2x	-	17.2x	21.4x	17.2x	16.3x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.68%	5.8%	6.13%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.38	0.3993	0.4207
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	4%	4.2%	4.42%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4046	0.6014	0.6531
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	93.9%	66.4%	64.4%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,746	10,340	10,935
EBITDA ¹	-	-	-	-	2,647	1,484	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,468	1,959	2,132
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,065	1,556	1,660
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	9.508	9.508	9.508
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	2/9/22	2/10/23	2/8/24	2/5/25	2/5/26	-	-	-

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	23.35x	2.67x	17.53x	4.02%	27.73B
PROGRESSIVE CORPORATION	12.38x	-	-	4.04%	133B
TOKIO MARINE HOLDINGS, INC.	17.49x	1.96x	-	2.93%	102B
THE TRAVELERS COMPANIES, INC.	10.99x	-	-	1.22%	81.62B
THE ALLSTATE CORPORATION	6.81x	-	-	1.7%	64.71B
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.3x	1.19x	-	3.3%	47.51B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.98x	0.57x	-	5.8%	45.74B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.13x	0.58x	-	5.43%	45.1B
AMERICAN INTERNATIONAL GROUP, INC.	11.39x	-	-	2.38%	42.58B
FAIRFAX FINANCIAL HOLDINGS LIMITED	10.31x	-	-	0.86%	39.98B
Average	11.61x	1.39x	17.53x	3.17%	63.07B
Weighted average by Cap.	11.75x	1.43x	17.53x	3.11%