Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 08:15:00 08/07/2026 pm IST			5-day change	1st Jan Change
506.00 ^NOK	-0.30%		+5.15%	-3.44%

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	41,745	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-3.24%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	41,745	41,745	41,745
Change	-	16.07%	43.11%	58.41%	83.64%	-3.24%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	21.1x	18x	16.9x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.38x	4.54x	4.1x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1x	2.71x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.76x	2.49x	2.25x
EV / Revenue	0x	0x	-	0x	0x	2.76x	2.49x	2.25x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	16.67	17.92
Rate of return	9.23%	-	-	-	2.67%	3.36%	3.29%	3.54%
EPS ²	14.96	10.2	18.3	18.7	31.7	24.04	28.16	29.92
Distribution rate	66.8%	-	-	-	44.2%	70.7%	59.2%	59.9%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,135	16,778	18,526
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	1,953	2,281	2,451
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	506.00	506.00	506.00
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	21.07x	-	-	3.35%	427.48Cr
ALLIANZ SE	13.79x	-	-	4.33%	18TCr
CHUBB LIMITED	13.82x	3.12x	11.64x	1.12%	14TCr
ZURICH INSURANCE GROUP LTD	15.81x	-	-	5.23%	11TCr
MARSH & MCLENNAN COMPANIES	20.7x	3.64x	12.74x	2.1%	8.6TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.52x	1.48x	-	1.72%	3.83TCr
HELVETIA BALOISE HOLDING AG	-432.72x	1.34x	-	3.87%	2.61TCr
PRINCIPAL FINANCIAL GROUP, INC.	12.32x	-	-	2.92%	2.44TCr
UNIPOL ASSICURAZIONI S.P.A.	12.82x	-	-	4.56%	2.11TCr
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	9.93x	-	-	7.17%	1.57TCr
Average	-30.20x	2.40x	12.19x	3.64%	6.51TCr
Weighted average by Cap.	-3.18x	2.90x	12.06x	3.35%