Valuation Sampo Oyj Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe 06:01:39 2026-09-10 EDT			5-day change	1st Jan Change
105.25 ^SEK	+0.67%		-4.17%	-5.51%

09-09	Aberdeen names former Nordea chair Magnusson as chair	AN
09-09	Victrex ups outlook; Aberdeen names new chair	AN

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	24,818	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-9.74%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	25,997	25,997	25,997
Change	-	12.82%	-11.03%	8.87%	18.16%	-5.45%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	20.7x	15.7x	14.4x
PBR	1.88x	2.8x	2.74x	3x	-	3.19x	2.97x	2.73x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.5x	1.62x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.55x	2.41x	2.28x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.67x	2.52x	2.39x
EV / EBITDA	-	-	-	-	10.4x	17.1x	13.2x	12.3x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	16x	13.4x	12.3x
EV / FCF	18.5x	-	22.2x	-	17.2x	21.2x	17.1x	16.2x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.71%	5.84%	6.17%
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%	4.04%	4.25%	4.47%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4545	0.5982	0.6514
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	83.6%	66.7%	64.5%
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	1,622	1,946	2,117
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,197	1,547	1,658
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	9.402	9.402	9.402
Nbr of stocks (in thousands)	2,734,648	2,572,191	2,508,984	2,691,239	2,661,809	2,639,693	-	-
Announcement Date	2/9/22	2/10/23	2/8/24	2/5/25	2/5/26	-	-	-

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.($)
TOKIO MARINE HOLDINGS, INC.	15.31x	1.74x	-	3.13%	95.27B
THE TRAVELERS COMPANIES, INC.	10.73x	-	-	1.32%	76.52B
THE ALLSTATE CORPORATION	6.76x	-	-	1.71%	64.12B
MS&AD INSURANCE GROUP HOLDINGS, INC.	10.95x	1.11x	-	3.45%	46.43B
AMERICAN INTERNATIONAL GROUP, INC.	11.28x	-	-	2.59%	39.23B
SOMPO HOLDINGS, INC.	10.84x	0.83x	-	3.04%	38.08B
INTACT FINANCIAL CORPORATION	15.39x	1.97x	-	2.28%	32.96B
ARCH CAPITAL GROUP LTD.	9.11x	2.31x	-	0.17%	32.66B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.44x	-	-	0.96%	31.87B
Average	10.98x	1.59x		2.07%	50.79B
Weighted average by Cap.	11.27x	1.59x		2.18%