Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki 09:30:00 14/08/2026 pm IST			5-day change	1st Jan Change
9.718 ^EUR	+1.12%		+0.96%	-5.92%

13/08	Sampo Kept at Buy as Berenberg Notes 'Overall Good' Q2 Results; Price Target Up	MT
13/08	Ålandsbanken maintains positive view on Sampo	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,098	25,115	19,876	21,196	27,496	25,653	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-6.71%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	26,832	26,832	26,832
Change	-	12.82%	-11.03%	8.87%	18.16%	-2.42%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	21x	16.3x	15x
PBR	1.88x	2.8x	2.74x	3x	-	3.48x	3.26x	3.01x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.6x	0.6x	1.7x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.63x	2.49x	2.35x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.75x	2.6x	2.46x
EV / EBITDA	-	-	-	-	10.4x	17.7x	13.7x	12.7x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	16.6x	13.8x	12.7x
EV / FCF	18.5x	-	22.2x	-	17.2x	21.9x	17.7x	16.7x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.56%	5.66%	5.98%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.38	0.3993	0.42
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	3.91%	4.11%	4.32%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4619	0.5968	0.6493
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	82.3%	66.9%	64.7%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,746	10,319	10,900
EBITDA ¹	-	-	-	-	2,647	1,519	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,621	1,939	2,117
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,208	1,544	1,652
Net Debt ¹	-2,803	-1,090	1,499	2,075	-	1,179	1,179	1,179
Reference price ²	8.812	9.764	7.922	7.876	10.330	9.718	9.718	9.718
Nbr of stocks (in thousands)	27,34,648	25,72,191	25,08,984	26,91,239	26,61,809	26,39,693	-	-
Announcement Date	09/02/22	10/02/23	08/02/24	05/02/25	05/02/26	-	-	-

¹EUR in Million²EUR

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.($)
SAMPO OYJ	21.04x	2.75x	17.66x	3.91%	2.97TCr
TOKIO MARINE HOLDINGS, INC.	16.71x	1.71x	-	3.27%	9TCr
THE TRAVELERS COMPANIES, INC.	10.83x	-	-	1.31%	7.72TCr
THE ALLSTATE CORPORATION	7.64x	-	-	1.65%	6.61TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.62x	1.08x	-	3.52%	4.38TCr
AMERICAN INTERNATIONAL GROUP, INC.	11.33x	-	-	2.54%	4.01TCr
SOMPO HOLDINGS, INC.	11.76x	0.88x	-	2.85%	3.92TCr
INTACT FINANCIAL CORPORATION	15.98x	2.04x	-	2.19%	3.4TCr
ARCH CAPITAL GROUP LTD.	9.35x	2.36x	-	0.2%	3.35TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.76x	-	-	0.94%	3.27TCr
Average	12.30x	1.80x	17.66x	2.24%	4.86TCr
Weighted average by Cap.	12.24x	1.72x	17.66x	2.26%