|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.80 TWD | +1.28% |
|
+3.25% | -2.46% |
| 07-03 | 15 stocks have so far today set new 52-week highs on the Stockholm Stock Exchange | FW |
| 07-02 | Sampo Names New Head of Investor Relations | 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) | 369,968 | 367,868 | 363,768 | 363,768 | 363,768 | 363,768 |
| Announcement Date | 3/31/21 | 3/29/22 | 3/15/23 | 3/15/24 | 3/17/25 | 3/16/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 267M | |
| 12.71x | 1.13x | 9.83x | 5.68% | 86.31B | |
| 9.6x | 0.52x | 5.31x | 5.89% | 26.71B | |
| 26.6x | 2.88x | 16.07x | 1.17% | 21.44B | |
| 57.72x | 4.09x | 40.38x | - | 11.03B | |
| 16.47x | 1.22x | 7.52x | 2.65% | 6.64B | |
| 15.02x | 1.34x | 11.33x | 6.29% | 4.92B | |
| 33.87x | 2.54x | 16.59x | 1.2% | 3.2B | |
| 13.9x | 0.67x | 5.06x | 2.95% | 3.08B | |
| 13.39x | 0.59x | 5.11x | 5.67% | 3.06B | |
| Average | 22.14x | 1.66x | 13.02x | 3.94% | 16.67B | |
| Weighted average by Cap. | 17.65x | 1.47x | 11.84x | 4.84% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
