Valuation Sampo Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 10:30:00 18/02/2026 pm IST			5-day change	1st Jan Change
9.048 ^EUR	+0.47%		+1.03%	-12.41%

16/02	Sampo Oyj, 2025 Pre Recorded Earnings Call, Feb 05, 2026
16/02	Carnegie Spin-Off Down 0.47 Percent in January – Several New Holdings Added to Portfolio	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,199	24,098	25,115	19,876	21,196	24,029	24,029	-
Change	-	25.52%	4.22%	-20.86%	6.64%	13.36%	0%	-
Enterprise Value (EV)	21,772	21,295	24,025	21,375	23,271	24,029	24,029	24,029
Change	-	-2.19%	12.82%	-11.03%	8.87%	3.25%	0%	0%
P/E ratio	494x	9.52x	18.1x	15.1x	17.5x	14x	16.5x	15.4x
PBR	1.68x	1.88x	2.8x	2.74x	3x	3.05x	2.84x	2.65x
PEG	-	0x	-0.4x	-5.8x	-1.2x	0.2x	-0.7x	2.03x
Capitalization / Revenue	4.28x	5.05x	5.02x	2.68x	2.57x	3.03x	2.48x	2.35x
EV / Revenue	0x	0x	0x	0x	0x	2.66x	2.48x	2.35x
EV / EBITDA	0x	-	-	-	-	9.76x	14.1x	12.8x
EV / EBIT	0x	0x	0x	0x	0x	10.9x	14x	12.8x
EV / FCF	0x	0x	-	0x	-	17.1x	18.6x	15.8x
FCF Yield	3.11%	4.79%	-	4.86%	-	5.8%	5.39%	6.33%
Dividend per Share ²	0.34	0.42	0.36	0.32	0.34	0.36	0.377	0.399
Rate of return	4.92%	4.77%	3.69%	4.04%	4.32%	3.48%	4.17%	4.41%
EPS ²	0.014	0.926	0.538	0.524	0.45	0.74	0.5471	0.5886
Distribution rate	2,429%	45.4%	66.9%	61.1%	75.6%	48.6%	68.9%	67.8%
Net sales ¹	4,484	4,772	5,002	7,412	8,249	9,078	9,694	10,222
EBITDA ¹	380	-	-	-	-	2,647	1,705	1,883
EBIT ¹	380	3,171	1,863	1,481	1,559	2,436	1,713	1,874
Net income ¹	37	2,567	1,427	1,323	1,154	1,998	1,439	1,521
Net Debt	2,573	-2,803	-1,090	1,499	2,075	-	-	-
Reference price ²	6.914	8.812	9.764	7.922	7.876	9.048	9.048	9.048
Nbr of stocks (in thousands)	27,76,759	27,34,648	25,72,191	25,08,984	26,91,239	26,55,675	26,55,675	-
Announcement Date	11/02/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMPO OYJ	12.5x	-	-	4.17%	2.83TCr
TOKIO MARINE HOLDINGS, INC.	12.04x	1.54x	-	3.4%	7.74TCr
THE TRAVELERS COMPANIES, INC.	11.01x	-	-	1.53%	6.47TCr
THE ALLSTATE CORPORATION	7x	-	-	1.87%	5.52TCr
AMERICAN INTERNATIONAL GROUP, INC.	11.01x	-	-	2.42%	4.26TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.9x	1.04x	-	3.7%	4.04TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.39x	-	-	0.89%	3.8TCr
ARCH CAPITAL GROUP LTD.	8.96x	2.28x	-	4.05%	3.53TCr
SOMPO HOLDINGS, INC.	9.61x	1.08x	-	2.58%	3.43TCr
INTACT FINANCIAL CORPORATION	15.88x	1.98x	-	2.22%	3.41TCr
Average	10.63x	1.58x		2.68%	4.5TCr
Weighted average by Cap.	10.57x	1.56x		2.61%