Valuation Protector Forsikring ASA

Stocks

Real-time Oslo Bors Other stock markets 03:09:15 03/07/2026 pm IST			5-day change	1st Jan Change
506.00 ^NOK	+2.47%		+5.84%	-3.53%

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	40,738	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-5.57%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	40,738	40,738	40,738
Change	-	16.07%	43.11%	58.41%	83.64%	-5.57%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	20.3x	17.6x	16.6x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.21x	4.42x	4x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1.2x	2.68x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.71x	2.44x	2.21x
EV / Revenue	0x	0x	-	0x	0x	2.71x	2.44x	2.21x
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%	3.44%	3.38%	3.63%
EPS ²	14.96	10.2	18.3	18.7	31.7	24.34	28.06	29.8
Distribution rate	66.8%	-	-	-	44.2%	69.8%	59.4%	60.1%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,018	16,726	18,442
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,072	2,397	2,568
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	493.80	493.80	493.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROTECTOR FORSIKRING ASA	20.29x	-	-	3.44%	414.11Cr
ALLIANZ SE	13.65x	-	-	4.37%	18TCr
CHUBB LIMITED	13.89x	3.14x	11.7x	1.11%	14TCr
ZURICH INSURANCE GROUP LTD	15.61x	-	-	5.29%	11TCr
MARSH & MCLENNAN COMPANIES	20.76x	3.65x	12.77x	2.09%	8.63TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.38x	1.47x	-	1.74%	3.78TCr
HELVETIA BALOISE HOLDING AG	-429.06x	1.33x	-	3.9%	2.6TCr
PRINCIPAL FINANCIAL GROUP, INC.	12.1x	-	-	2.97%	2.39TCr
UNIPOL ASSICURAZIONI S.P.A.	12.99x	-	-	4.5%	2.14TCr
ASR NEDERLAND N.V.	10.86x	-	-	5.57%	1.56TCr
Average	-29.85x	2.40x	12.23x	3.5%	6.49TCr
Weighted average by Cap.	-3.07x	2.91x	12.11x	3.33%