Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 20:00:00 30/06/2026 +04			After hours 22:47:31
9.194 ^EUR	+0.44%		9.212	+0.20%

06-25	Kepler Cheuvreux Kicks Off Sampo Coverage at Buy	MT
06-22	Delphi Nordic rose 3.55% in May, TGS a new holding	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	24,310	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-11.59%	-	-
Enterprise Value (EV)	21,295	24,025	21,375	23,271	27,496	24,310	24,310	24,310
Change	-	12.82%	-11.03%	8.87%	18.16%	-11.59%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	19.9x	15.5x	14.4x
PBR	1.88x	2.8x	2.74x	3x	-	2.94x	2.75x	2.55x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.5x	1.8x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.51x	2.38x	2.26x
EV / Revenue	0x	0x	0x	0x	0x	2.51x	2.38x	2.26x
EV / EBITDA	-	-	-	-	0x	15.6x	12.5x	11.6x
EV / EBIT	0x	0x	0x	0x	0x	15.4x	12.8x	11.8x
EV / FCF	0x	-	0x	-	0x	19.9x	16x	15.1x
FCF Yield	4.79%	-	4.86%	-	5.8%	5.03%	6.24%	6.6%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.3814	0.3993	0.42
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	4.17%	4.36%	4.59%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.46	0.5902	0.6375
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	82.9%	67.7%	65.9%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,684	10,195	10,765
EBITDA ¹	-	-	-	-	2,647	1,562	1,939	2,088
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,576	1,896	2,058
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,218	1,526	1,622
Net Debt	-2,803	-1,090	1,499	2,075	-	-	-	-
Reference price ²	8.812	9.764	7.922	7.876	10.330	9.154	9.154	9.154
Nbr of stocks (in thousands)	2,734,648	2,572,191	2,508,984	2,691,239	2,661,809	2,644,121	-	-
Announcement Date	09/02/22	10/02/23	08/02/24	05/02/25	05/02/26	-	-	-

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	19.9x	-	-	4.17%	27.64B
TOKIO MARINE HOLDINGS, INC.	19.4x	1.66x	-	3%	83.85B
THE TRAVELERS COMPANIES, INC.	11.84x	-	-	1.44%	70.57B
THE ALLSTATE CORPORATION	8.71x	-	-	1.79%	62.14B
AMERICAN INTERNATIONAL GROUP, INC.	10.95x	-	-	2.61%	39.83B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.42x	-	-	0.94%	37.82B
MS&AD INSURANCE GROUP HOLDINGS, INC.	8.68x	0.95x	-	4.03%	38.17B
INTACT FINANCIAL CORPORATION	17.69x	2.21x	-	2.02%	36.39B
ARCH CAPITAL GROUP LTD.	9.71x	2.26x	-	0.2%	34.12B
SOMPO HOLDINGS, INC.	10.55x	0.78x	-	2.74%	34.24B
Average	12.58x	1.57x		2.29%	46.48B
Weighted average by Cap.	12.86x	1.58x		2.25%