Valuation Sampo Oyj

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 17:00:00 10/07/2026 BST			5-day change	1st Jan Change
9.600 ^EUR	-0.21%		+2.76%	-7.07%

07-10	Carnegie Spin-Off fell 1.07 percent in June, sold holdings in Alleima and Vestum	FW
07-09	Goldman Sachs 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	25,384	-	-
Change	-	4.22%	-20.86%	6.64%	29.72%	-7.68%	-	-
Enterprise Value (EV)	21,295	24,025	21,375	23,271	27,496	25,384	25,384	25,384
Change	-	12.82%	-11.03%	8.87%	18.16%	-7.68%	0%	0%
P/E	9.52x	18.1x	15.1x	17.5x	14x	20.6x	16.2x	15x
PBR	1.88x	2.8x	2.74x	3x	-	3.07x	2.88x	2.62x
PEG	-	-0.4x	-5.8x	-1.2x	0.2x	-0.6x	0.6x	1.88x
Capitalization / Revenue	5.05x	5.02x	2.68x	2.57x	3.03x	2.62x	2.48x	2.35x
EV / Revenue	0x	0x	0x	0x	0x	2.62x	2.48x	2.35x
EV / EBITDA	-	-	-	-	0x	16.3x	13.1x	12.2x
EV / EBIT	0x	0x	0x	0x	0x	16.1x	13.3x	12.1x
EV / FCF	0x	-	0x	-	0x	20.7x	16.7x	15.8x
FCF Yield	4.79%	-	4.86%	-	5.8%	4.82%	5.98%	6.32%
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%	3.97%	4.16%	4.38%
EPS ²	0.926	0.538	0.524	0.45	0.74	0.4663	0.5932	0.6406
Distribution rate	45.4%	66.9%	61.1%	75.6%	48.6%	81.8%	67.3%	65.6%
Net sales ¹	4,772	5,002	7,412	8,249	9,078	9,695	10,223	10,801
EBITDA ¹	-	-	-	-	2,647	1,562	1,939	2,088
EBIT ¹	3,171	1,863	1,481	1,559	2,436	1,580	1,914	2,095
Net income ¹	2,567	1,427	1,323	1,154	1,998	1,238	1,534	1,634
Net Debt	-2,803	-1,090	1,499	2,075	-	-	-	-
Reference price ²	8.812	9.764	7.922	7.876	10.330	9.600	9.600	9.600
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAMPO OYJ	20.59x	-	-	3.97%	29.02B
TOKIO MARINE HOLDINGS, INC.	13.9x	1.68x	-	3.23%	87.22B
THE TRAVELERS COMPANIES, INC.	12.09x	-	-	1.41%	72.07B
THE ALLSTATE CORPORATION	9.11x	-	-	1.72%	64.77B
AMERICAN INTERNATIONAL GROUP, INC.	11.08x	-	-	2.47%	41.98B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.46x	0.98x	-	3.87%	39.78B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.45x	-	-	0.92%	38.34B
INTACT FINANCIAL CORPORATION	17.99x	2.22x	-	2%	36.77B
SOMPO HOLDINGS, INC.	11.07x	0.82x	-	2.61%	35.91B
ARCH CAPITAL GROUP LTD.	10.04x	2.4x	-	0.2%	35.17B
Average	12.38x	1.62x		2.24%	48.1B
Weighted average by Cap.	12.16x	1.62x		2.24%