Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2026-06-12 EDT			After hours 15:59:59
9.014 ^EUR	-0.31%		9.027	+0.14%

06-11	Carnegie Strategifond gains 0.99 percent in May: invests in bonds from Sobi, Thule, Tele2, and Tieto	FW
06-11	Carnegie Spin-Off gains 4.33 percent in May: increases positions in Medicover, Hexagon, and Epiroc	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	23,930	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-12.97%	-	-
Enterprise Value (EV)	21,295	24,025	21,375	23,271	27,496	23,930	23,930	23,930
Change	-	12.82%	-11.03%	8.87%	18.16%	-12.97%	0%	0%
P/E Ratio	9.52x	18.1x	15.1x	17.5x	14x	19.5x	15.3x	14.1x
PBR	1.88x	2.8x	2.74x	3x	-	2.9x	2.71x	2.51x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.6x	1.71x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.47x	2.35x	2.22x
EV / Revenue	0x	0x	0x	0x	0x	2.47x	2.35x	2.22x
EV / EBITDA	-	-	-	-	0x	15.3x	12.3x	11.5x
EV / EBIT	0x	0x	0x	0x	0x	15.4x	12.5x	11.4x
EV / FCF	0x	-	0x	-	0x	19.6x	15.8x	14.9x
FCF Yield	4.79%	-	4.86%	-	5.8%	5.11%	6.34%	6.71%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.3815	0.3992	0.42
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	4.23%	4.43%	4.66%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4622	0.5903	0.6388
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	82.5%	67.6%	65.7%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,679	10,190	10,756
EBITDA ¹	-	-	-	-	2,647	1,562	1,939	2,088
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,554	1,921	2,090
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,223	1,525	1,620
Net Debt	-2,803	-1,090	1,499	2,075	-	-	-	-
Reference price ²	8.812	9.764	7.922	7.876	10.330	9.014	9.014	9.014
Nbr of stocks (in thousands)	2,734,648	2,572,191	2,508,984	2,691,239	2,661,809	2,654,770	-	-
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	19.56x	-	-	4.22%	27.66B
TOKIO MARINE HOLDINGS, INC.	19.81x	1.69x	-	2.93%	86.43B
THE TRAVELERS COMPANIES, INC.	10.84x	-	-	1.58%	64.62B
THE ALLSTATE CORPORATION	7.92x	-	-	1.97%	56.52B
MS&AD INSURANCE GROUP HOLDINGS, INC.	10.13x	1.02x	-	3.7%	41.16B
AMERICAN INTERNATIONAL GROUP, INC.	10.98x	-	-	2.6%	39.94B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.1x	-	-	0.95%	37.51B
INTACT FINANCIAL CORPORATION	17.23x	2.16x	-	2.07%	35.97B
SOMPO HOLDINGS, INC.	10.04x	0.92x	-	2.43%	34.33B
ARCH CAPITAL GROUP LTD.	9.02x	2.11x	-	0.22%	31.71B
Average	12.36x	1.58x		2.27%	45.58B
Weighted average by Cap.	12.75x	1.59x		2.28%