Valuation Sampo Oyj

Stocks

Real-time Estimate Tradegate 04:56:53 29/10/2026 pm IST			5-day change	1st Jan Change
9.444 ^EUR	+1.07%		+2.49%	-8.50%

27/10	Sampo Upgraded to Buy as BofA Notes 'Attractive' Valuation; Price Objective Up	MT
27/10	Bank of America Upgrades Sampo to Buy, Raises PT	MT

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	24,569	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-10.65%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	25,748	25,748	25,748
Change	-	12.82%	-11.03%	8.87%	18.16%	-6.36%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	22.7x	15.5x	14.3x
PBR	1.88x	2.8x	2.74x	3x	-	3.2x	3.01x	2.78x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.3x	1.69x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.52x	2.38x	2.25x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.64x	2.49x	2.36x
EV / EBITDA	-	-	-	-	10.4x	17.4x	13.1x	12.2x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	18x	13.4x	12.3x
EV / FCF	18.5x	-	22.2x	-	17.2x	21x	17x	16x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.75%	5.9%	6.23%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.38	0.3993	0.4207
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	4.07%	4.27%	4.5%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4124	0.6019	0.6528
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	92.1%	66.3%	64.4%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,751	10,335	10,918
EBITDA ¹	-	-	-	-	2,647	1,484	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,428	1,922	2,098
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,086	1,557	1,659
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	9.344	9.344	9.344
Nbr of stocks (in thousands)	27,34,648	25,72,191	25,08,984	26,91,239	26,61,809	26,29,422	-	-
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	22.66x	2.64x	17.35x	4.07%	2.74TCr
PROGRESSIVE CORPORATION	12.14x	-	-	4.13%	13TCr
TOKIO MARINE HOLDINGS, INC.	16.1x	1.84x	-	2.95%	10TCr
THE TRAVELERS COMPANIES, INC.	10.88x	-	-	1.23%	8.08TCr
THE ALLSTATE CORPORATION	6.66x	-	-	1.74%	6.33TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.31x	1.14x	-	3.29%	4.75TCr
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7x	0.57x	-	5.53%	4.43TCr
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.95x	0.56x	-	5.85%	4.46TCr
AMERICAN INTERNATIONAL GROUP, INC.	11.18x	-	-	2.43%	4.18TCr
SOMPO HOLDINGS, INC.	11.31x	0.87x	-	2.89%	3.89TCr
Average	11.42x	1.27x	17.35x	3.41%	6.19TCr
Weighted average by Cap.	11.46x	1.30x	17.35x	3.28%