Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki 12:00:00 2026-09-28 EDT			5-day change	1st Jan Change
8.860 ^EUR	+0.39%		-5.54%	-14.23%

09-26	Certain Shares of NOBA Bank Group AB are subject to a Lock-Up Agreement Ending on 27-SEP-2026.	CI
09-25	Stockholm market breaks gloomy trend with Friday gain	FW

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	23,297	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-15.27%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	24,476	24,476	24,476
Change	-	12.82%	-11.03%	8.87%	18.16%	-10.99%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	19.5x	14.8x	13.6x
PBR	1.88x	2.8x	2.74x	3x	-	3x	2.8x	2.57x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.5x	1.53x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.39x	2.26x	2.14x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.51x	2.37x	2.25x
EV / EBITDA	-	-	-	-	10.4x	16.5x	12.5x	11.6x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	15.1x	12.6x	11.6x
EV / FCF	18.5x	-	22.2x	-	17.2x	20x	16.1x	15.2x
FCF Yield	5.42%	-	4.51%	-	5.8%	5%	6.2%	6.56%
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%	4.29%	4.51%	4.74%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4538	0.5982	0.6514
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	83.7%	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	1,484	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,617	1,946	2,117
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,195	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	8.860	8.860	8.860
Nbr of stocks (in thousands)	2,734,648	2,572,191	2,508,984	2,691,239	2,661,809	2,629,422	-	-
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.($)
SAMPO OYJ	19.44x	2.52x	16.43x	4.31%	26.45B
TOKIO MARINE HOLDINGS, INC.	15.89x	1.9x	-	3.07%	96.49B
THE TRAVELERS COMPANIES, INC.	10.62x	-	-	1.33%	75.72B
THE ALLSTATE CORPORATION	6.07x	-	-	1.91%	57.55B
MS&AD INSURANCE GROUP HOLDINGS, INC.	10.8x	1.11x	-	3.4%	46.07B
SOMPO HOLDINGS, INC.	11.17x	0.8x	-	2.93%	38.92B
AMERICAN INTERNATIONAL GROUP, INC.	11.15x	-	-	2.62%	38.78B
ARCH CAPITAL GROUP LTD.	8.98x	2.27x	-	0.18%	32.17B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.34x	-	-	0.98%	31.46B
INTACT FINANCIAL CORPORATION	14.94x	1.91x	-	2.35%	31.25B
Average	11.74x	1.75x	16.43x	2.31%	47.49B
Weighted average by Cap.	11.76x	1.71x	16.43x	2.32%