Valuation Sompo Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 05/06/2026 pm IST			5-day change	1st Jan Change
5,898.00 ^JPY	+2.15%		-1.01%	+10.53%

04/06	Sompo Holdings, Inc. - Special Call
03/06	Japan's Megabanks, Insurers Race to Unload Cross-Shareholdings as Stocks Rally	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,05,734	18,43,528	17,49,354	31,50,271	42,70,277	52,62,449	-	-
Change	-	22.43%	-5.11%	80.08%	35.55%	23.23%	-	-
Enterprise Value (EV) ¹	9,66,340	12,12,378	9,68,459	26,01,275	49,61,672	49,77,151	46,87,996	46,64,671
Change	-	25.46%	-20.12%	168.6%	90.74%	0.31%	-0.48%	-0.5%
P/E ratio	10.7x	8.35x	19.4x	7.6x	10.4x	8.58x	9.94x	9.07x
PBR	0.75x	0.91x	0.94x	1.1x	1.49x	1.04x	1.3x	0.95x
PEG	-	0.1x	-0.3x	0x	2.63x	0.1x	0.4x	0.95x
Capitalization / Revenue	0.39x	0.44x	0.38x	0.64x	0.78x	1x	0.83x	0.86x
EV / Revenue	0.25x	0.29x	0.21x	0.53x	0.91x	0.93x	0.74x	0.76x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	56.67	70	86.67	100	132	150	170	190
Rate of return	4.01%	3.9%	4.95%	3.13%	2.92%	2.5%	2.88%	3.22%
EPS ²	132.5	214.7	90.21	419.8	436.4	701	593.3	650
Distribution rate	42.8%	32.6%	96.1%	23.8%	30.2%	21.4%	28.7%	29.2%
Net sales ¹	38,46,323	41,67,400	46,07,100	49,33,646	54,53,769	53,72,000	63,23,624	61,38,237
EBITDA	-	-	-	-	-	-	-	-
EBIT	1,94,937	3,40,280	-	-	57,10,616	62,97,567	-	-
Net income ¹	1,42,482	2,24,800	91,100	4,16,054	4,22,927	6,40,000	4,66,100	4,94,800
Net Debt ¹	-5,39,394	-6,31,150	-7,80,895	-5,48,996	6,91,395	-3,86,972	-5,74,453	-5,97,778
Reference price ²	1,414.00	1,793.67	1,750.67	3,190.00	4,521.00	5,898.00	5,898.00	5,898.00
Nbr of stocks (in thousands)	10,64,876	10,27,799	9,99,250	9,87,546	9,44,543	8,92,243	-	-
Announcement Date	20/05/21	20/05/22	19/05/23	20/05/24	20/05/25	20/05/26	-	-

¹JPY in Million²JPY

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.($)
SOMPO HOLDINGS, INC.	9.39x	0.86x	-	2.6%	3.22TCr
TOKIO MARINE HOLDINGS, INC.	18.57x	1.59x	-	3.13%	8.13TCr
THE TRAVELERS COMPANIES, INC.	10.47x	-	-	1.63%	6.24TCr
THE ALLSTATE CORPORATION	7.65x	-	-	2.05%	5.43TCr
AMERICAN INTERNATIONAL GROUP, INC.	10.71x	-	-	2.66%	3.89TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.18x	0.96x	-	3.95%	3.85TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	7.85x	-	-	0.98%	3.64TCr
INTACT FINANCIAL CORPORATION	16.42x	2.06x	-	2.18%	3.45TCr
ARCH CAPITAL GROUP LTD.	8.77x	2.05x	-	0.23%	3.07TCr
SAMPO OYJ	19.16x	-	-	4.31%	2.73TCr
Average	11.82x	1.50x		2.37%	4.37TCr
Weighted average by Cap.	12.13x	1.51x		2.39%