Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 08:15:00 13/07/2026 pm IST			5-day change	1st Jan Change
495.80 ^NOK	+0.49%		-3.16%	-5.38%

02/07	Simplicity Norden rose 2.5% in June, policy rates unchanged	FW
10/06	Odin Norden gains 0.83 percent in May - BioMar spun off from Schouw	FW

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	40,904	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-5.19%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	40,904	40,904	40,904
Change	-	16.07%	43.11%	58.41%	83.64%	-5.19%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19.6x	17.3x	16.3x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.34x	4.48x	4.04x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-1x	1.3x	2.57x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.7x	2.42x	2.19x
EV / Revenue	0x	0x	-	0x	0x	2.7x	2.42x	2.19x
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%	3.43%	3.53%	3.7%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.59	30.4
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	2,092	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	495.80	495.80	495.80
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	02/02/22	01/02/23	31/01/24	29/01/25	28/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROTECTOR FORSIKRING ASA	19.79x	-	-	3.45%	417.01Cr
ALLIANZ SE	13.74x	-	-	4.34%	18TCr
CHUBB LIMITED	13.4x	3.03x	11.31x	1.15%	13TCr
ZURICH INSURANCE GROUP LTD	16.29x	-	-	5.24%	11TCr
MARSH & MCLENNAN COMPANIES	20.74x	3.64x	12.77x	2.13%	8.61TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.39x	1.48x	-	1.73%	3.8TCr
HELVETIA BALOISE HOLDING AG	-435.57x	1.35x	-	3.84%	2.63TCr
PRINCIPAL FINANCIAL GROUP, INC.	12.22x	-	-	2.95%	2.42TCr
UNIPOL ASSICURAZIONI S.P.A.	13.14x	-	-	4.45%	2.17TCr
ASR NEDERLAND N.V.	10.87x	-	-	5.47%	1.59TCr
Average	-30.50x	2.38x	12.04x	3.48%	6.46TCr
Weighted average by Cap.	-3.52x	2.85x	11.87x	3.34%