Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 19:00:00 17/07/2026 +03			After hours 20:25:07
9.696 ^EUR	+1.49%		9.720	+0.25%

07-15	Morgan Stanley Starts Sampo Coverage with Equalweight Rating	MT
07-14	Morgan Stanley initiates coverage of Sampo and Gjensidige	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	25,262	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-8.13%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	26,441	26,441	26,441
Change	-	12.82%	-11.03%	8.87%	18.16%	-3.84%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	21x	16.1x	14.9x
PBR	1.88x	2.8x	2.74x	3x	-	3.08x	2.9x	2.65x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.5x	1.85x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.6x	2.47x	2.33x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.72x	2.58x	2.44x
EV / EBITDA	-	-	-	-	10.4x	16.9x	13.6x	12.7x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	16.7x	14x	12.9x
EV / FCF	18.5x	-	22.2x	-	17.2x	21.6x	17.4x	16.5x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.63%	5.74%	6.07%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.3793	0.3993	0.42
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	3.97%	4.18%	4.4%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4542	0.5936	0.6413
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	83.5%	67.3%	65.5%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,713	10,243	10,831
EBITDA ¹	-	-	-	-	2,647	1,562	1,939	2,088
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,584	1,892	2,057
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,205	1,535	1,637
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	9.554	9.554	9.554
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	2/9/22 A	2/10/23 A	2/8/24 A	2/5/25 A	2/5/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAMPO OYJ	21.04x	2.72x	16.93x	3.97%	28.9B
TOKIO MARINE HOLDINGS, INC.	13.87x	1.68x	-	3.24%	86.62B
THE TRAVELERS COMPANIES, INC.	11.86x	-	-	1.42%	71.84B
THE ALLSTATE CORPORATION	8.76x	-	-	1.77%	62.26B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.73x	1.01x	-	3.76%	40.66B
AMERICAN INTERNATIONAL GROUP, INC.	10.9x	-	-	2.51%	41.37B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.43x	-	-	0.93%	37.97B
INTACT FINANCIAL CORPORATION	18.3x	2.22x	-	2.01%	36.98B
SOMPO HOLDINGS, INC.	11.23x	0.83x	-	2.57%	36.28B
ARCH CAPITAL GROUP LTD.	9.94x	2.38x	-	0.2%	34.81B
Average	12.41x	1.81x	16.93x	2.24%	47.77B
Weighted average by Cap.	12.15x	1.74x	16.93x	2.25%