Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki 20:00:00 28/10/2026 +03			After hours 23:59:58
9.344 ^EUR	-0.55%		9.249	-1.02%

10-27	Sampo Upgraded to Buy as BofA Notes 'Attractive' Valuation; Price Objective Up	MT
10-27	Bank of America Upgrades Sampo to Buy, Raises PT	MT

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	24,569	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-10.65%	-	-
Enterprise Value (EV) ¹	21,295	24,025	21,375	23,271	27,496	25,748	25,748	25,748
Change	-	12.82%	-11.03%	8.87%	18.16%	-6.36%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	22.7x	15.5x	14.3x
PBR	1.88x	2.8x	2.74x	3x	-	3.2x	3.01x	2.78x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.5x	0.3x	1.69x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.52x	2.38x	2.25x
EV / Revenue	4.46x	4.8x	2.88x	2.82x	3.03x	2.64x	2.49x	2.36x
EV / EBITDA	-	-	-	-	10.4x	17.4x	13.1x	12.2x
EV / EBIT	6.72x	12.9x	14.4x	14.9x	11.3x	18x	13.4x	12.3x
EV / FCF	18.5x	-	22.2x	-	17.2x	21x	17x	16x
FCF Yield	5.42%	-	4.51%	-	5.8%	4.75%	5.9%	6.23%
Dividend per Share ²	0.42	0.36	0.32	0.34	0.36	0.38	0.3993	0.4207
Rate of return	4.77%	3.69%	4.04%	4.32%	3.48%	4.07%	4.27%	4.5%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4124	0.6019	0.6528
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	92.1%	66.3%	64.4%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,751	10,335	10,918
EBITDA ¹	-	-	-	-	2,647	1,484	1,964	2,108
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,428	1,922	2,098
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,086	1,557	1,659
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	9.344	9.344	9.344
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 A	2/10/23 A	2/8/24 A	2/5/25 A	2/5/26 A	-	-	-