|
End-of-day quote
Taiwan S.E.
18/08/2026
|
5-day change | 1st Jan Change | ||
| 23.10 TWD | 0.00% |
|
-0.65% | -5.33% |
| 18/08 | Altor sells the rest of its stake in Mandatum, the discount came to 3.5 percent | FW |
| 12/08 | Sampo still sees growth across the Nordics - CEO | FW |
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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 26Cr | |
| 13.68x | 1.22x | 10.31x | 5.27% | 9.35TCr | |
| 10.18x | 0.54x | 5.5x | 5.46% | 2.78TCr | |
| 30.08x | 3.33x | 18.28x | 1.06% | 2.58TCr | |
| 48.97x | 3.81x | 33.43x | 0.67% | 1.17TCr | |
| 16.04x | 1.25x | 7.38x | 2.64% | 686.25Cr | |
| 15.39x | 1.32x | 12.24x | 5.52% | 480.16Cr | |
| 16.42x | 0.65x | 5.65x | 4.91% | 366.23Cr | |
| 35.22x | 2.64x | 17.24x | 1.15% | 340.13Cr | |
| 13.89x | 0.66x | 4.82x | 2.93% | 312.79Cr | |
| Average | 22.21x | 1.71x | 12.76x | 3.29% | 1.81TCr | |
| Weighted average by Cap. | 18.36x | 1.59x | 12.08x | 4.18% |
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
