|
End-of-day quote
Taiwan S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 23.45 TWD | -0.21% |
|
-0.21% | -3.89% |
| 09/09 | Aberdeen names former Nordea chair Magnusson as chair | AN |
| 09/09 | Victrex ups outlook; Aberdeen names new chair | AN |
Company Valuation: Sampo Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,638 | 10,999 | 9,640 | 10,586 | 10,204 | 8,876 |
| Change | - | 14.13% | -12.36% | 9.81% | -3.61% | -13.01% |
| Enterprise Value (EV) 1 | 9,684 | 11,206 | 11,132 | 13,624 | 14,917 | 15,047 |
| Change | - | 15.71% | -0.66% | 22.39% | 9.49% | 0.87% |
| P/E | 5.4x | 6.66x | 14.6x | 14.6x | 13.4x | 14.4x |
| PBR | 1.24x | 1.31x | 1.2x | 1.3x | 1.19x | 1.03x |
| PEG | - | -0.97x | -0.2x | 1.4x | 2.98x | -0.8x |
| Capitalization / Revenue | 1.26x | 1.24x | 1.08x | 1.19x | 1.07x | 0.98x |
| EV / Revenue | 1.26x | 1.26x | 1.25x | 1.53x | 1.57x | 1.66x |
| EV / EBITDA | 14.5x | 14.9x | 15.2x | 16.8x | 18x | 21.8x |
| EV / EBIT | 18.4x | 18.8x | 19.7x | 22.4x | 22.7x | 33.4x |
| EV / FCF | 213x | -20.4x | -30.5x | -22.1x | -17.1x | -41.2x |
| FCF Yield | 0.47% | -4.9% | -3.28% | -4.52% | -5.85% | -2.43% |
| Dividend per Share 2 | 2.5 | 2.7 | 1.5 | 1.5 | 1.5 | 1.5 |
| Rate of return | 9.6% | 9.03% | 5.66% | 5.15% | 5.35% | 6.15% |
| EPS 2 | 4.82 | 4.49 | 1.81 | 2 | 2.09 | 1.7 |
| Distribution rate | 51.9% | 60.1% | 82.9% | 75% | 71.8% | 88.2% |
| Net sales 1 | 7,670 | 8,905 | 8,936 | 8,889 | 9,494 | 9,050 |
| EBITDA 1 | 668.6 | 752.4 | 732 | 813 | 829.4 | 691.7 |
| EBIT 1 | 527.3 | 594.7 | 564.3 | 609.5 | 657.3 | 450.5 |
| Net income 1 | 1,796 | 1,668 | 661.2 | 727.8 | 761.7 | 618.4 |
| Net Debt 1 | 46.59 | 206.6 | 1,492 | 3,039 | 4,714 | 6,171 |
| Reference price 2 | 26.05 | 29.90 | 26.50 | 29.10 | 28.05 | 24.40 |
| Nbr of stocks (in thousands) | 3,69,968 | 3,67,868 | 3,63,768 | 3,63,768 | 3,63,768 | 3,63,768 |
| Announcement Date | 31/03/21 | 29/03/22 | 15/03/23 | 15/03/24 | 17/03/25 | 16/03/26 |
1TWD in Million2TWD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 27Cr | |
| 14.11x | 1.37x | 11.08x | 5.2% | 10TCr | |
| 10.12x | 0.53x | 5.31x | 5.65% | 2.73TCr | |
| 26.46x | 2.91x | 16x | 1.21% | 2.27TCr | |
| 48.72x | 3.78x | 33.12x | 0.68% | 1.16TCr | |
| 15.96x | 1.23x | 7.23x | 2.61% | 679.04Cr | |
| 14.68x | 1.24x | 10.88x | 6.01% | 455.89Cr | |
| 16.16x | 0.64x | 5.6x | 4.99% | 361.39Cr | |
| 28.84x | 2.23x | 13.81x | 1.38% | 318.08Cr | |
| 13.24x | 0.62x | 4.7x | 3.09% | 308.53Cr | |
| Average | 20.92x | 1.62x | 11.97x | 3.42% | 1.87TCr | |
| Weighted average by Cap. | 17.54x | 1.56x | 11.90x | 4.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1604 Stock
- Valuation Sampo Corporation
Select your edition
All financial news and data tailored to specific country editions
