Log in to your Inderes Free account to see all free content on this page.
Sampo
41.84 EUR +1.16%26,388 investors are following this company
Sampo Group is a Nordic property and casualty insurer operating also in the UK and in the Baltics. In the Nordics, Sampo provides insurance services across all countries, customer segments and products. In the UK, the company offers motor and home insurance for private individuals. The Group is made up of If P&C, Topdanmark, Hastings, and the parent company Sampo plc. Sampo was founded in 1909 and it is headquartered in Helsinki, Finland.
P/E (adj.) (24e)
16.94
EV/EBIT (adj.) (24e)
13.17
P/B (24e)
3.01
Dividend yield-% (24e)
4.78 %
Target price
41.00 EUR
Recommendation
Reduce
Updated
7.8.2024
NASDAQ Helsinki
SAMPO
Daily low / high price
41.45 / 41.94
EUR
Market cap
23.01B EUR
Turnover
24.6M EUR
Volume
589K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Kasper Mellas
Analyst
Latest videos
Financial calendar
Interim report
06.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 6.6 % | 6.6 % |
Varma Mutual Pension Insurance Company | 4.4 % | 4.4 % |
Ilmarinen Mutual Pension Insurance Company | 1.2 % | 1.2 % |
Elo Mutual Pension Insurance Company | 0.9 % | 0.9 % |
Oy Lival AB | 0.8 % | 0.8 % |
The State Pension Fund | 0.6 % | 0.6 % |
Nordea Nordic Fund | 0.3 % | 0.3 % |
OP Life Assurance Company Ltd | 0.3 % | 0.3 % |
Svenska litteratursällskapet i Finland r.f. | 0.3 % | 0.3 % |
OMX Helsinki 25 Exchange Traded Fund | 0.2 % | 0.2 % |
Insider Transactions
Insider | Date | Total value |
---|---|---|
Torbjörn Magnusson | 18.08.2023 | 359,003EUR |
Björn Wahlroos | 04.11.2022 | 27,600,000EUR |
Torbjörn Magnusson | 12.08.2022 | 586,583EUR |
Björn Wahlroos | 16.05.2022 | 11,542,175EUR |
Björn Wahlroos | 13.05.2022 | 11,409,050EUR |
Björn Wahlroos | 12.05.2022 | 17,996,360EUR |
Björn Wahlroos | 09.05.2022 | 2,194,970EUR |
Björn Wahlroos | 05.05.2022 | 9,056,220EUR |
Christian Clausen | 05.05.2022 | 683,400EUR |
Patrick Lapveteläinen | 10.02.2022 | 21,280,000PCT |
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 8,412.0 | 9,746.0 | 7,267.0 | 7,535.0 | 8,324.1 | 8,858.9 | 9,233.2 | 9,538.8 |
growth-% | -3.8 % | 15.9 % | -25.4 % | 3.7 % | 10.5 % | 6.4 % | 4.2 % | 3.3 % |
EBITDA | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,743.8 | 1,667.1 | 1,769.3 | 1,863.2 |
EBIT (adj.) | 1,541.0 | 2,190.0 | 1,786.0 | 1,480.8 | 1,818.8 | 1,742.1 | 1,769.3 | 1,863.2 |
EBIT | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,743.8 | 1,667.1 | 1,769.3 | 1,863.2 |
Profit before taxes | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,743.8 | 1,667.1 | 1,769.3 | 1,863.2 |
Net income | 38.0 | 2,568.0 | 2,107.0 | 1,322.8 | 1,282.3 | 1,300.4 | 1,380.0 | 1,453.3 |
EPS (adj.) | 2.15 | 2.86 | 3.71 | 2.60 | 2.47 | 2.55 | 2.62 | 2.76 |
growth-% | 6.1 % | 32.8 % | 29.8 % | -29.9 % | -5.1 % | 3.2 % | 2.7 % | 5.3 % |
Dividend | 1.70 | 4.09 | 2.60 | 1.80 | 2.00 | 2.10 | 2.10 | 2.20 |
Dividend ratio | 2,484.5 % | 87.3 % | 63.5 % | 68.3 % | 85.7 % | 87.1 % | 80.1 % | 79.7 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 4.5 % | 32.5 % | 26.5 % | 19.7 % | 20.9 % | 18.8 % | 19.2 % | 19.5 % |
EBIT-% (adj.) | 18.3 % | 22.5 % | 24.6 % | 19.7 % | 21.8 % | 19.7 % | 19.2 % | 19.5 % |
EBIT-% | 4.5 % | 32.5 % | 26.5 % | 19.7 % | 20.9 % | 18.8 % | 19.2 % | 19.5 % |
ROE | 0.3 % | 21.2 % | 18.8 % | 15.7 % | 17.2 % | 16.8 % | 17.3 % | 17.6 % |
ROI | 2.2 % | 18.1 % | 12.4 % | 12.4 % | 16.1 % | 14.8 % | 15.4 % | 15.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 35.28 | 44.09 | 48.82 | 39.61 | 41.84 | 41.84 | 41.84 | 41.84 |
Shares | 556.6 | 548.0 | 514.5 | 502.0 | 549.4 | 539.4 | 526.8 | 526.8 |
Market cap | 19,635.2 | 24,161.8 | 25,117.8 | 19,884.1 | 22,988.0 | 22,566.5 | 22,039.5 | 22,039.5 |
Enterprise value | 22,040.2 | 23,688.8 | 25,892.8 | 21,383.1 | 23,945.0 | 23,493.3 | 22,850.1 | 22,617.0 |
EV/S | 2.6 | 2.4 | 3.6 | 2.8 | 2.9 | 2.7 | 2.5 | 2.4 |
EV/EBITDA | 58.0 | 7.5 | 13.5 | 14.4 | 13.7 | 14.1 | 12.9 | 12.1 |
EV/EBIT (adj.) | 14.3 | 10.8 | 14.5 | 14.4 | 13.2 | 13.5 | 12.9 | 12.1 |
EV/EBIT | 58.0 | 7.5 | 13.5 | 14.4 | 13.7 | 14.1 | 12.9 | 12.1 |
P/E (adj.) | 16.4 | 15.4 | 13.1 | 15.2 | 16.9 | 16.4 | 16.0 | 15.2 |
P/E | 516.7 | 9.5 | 12.3 | 15.2 | 17.9 | 17.4 | 16.0 | 15.2 |
P/B | 1.7 | 1.9 | 2.6 | 2.7 | 3.0 | 2.9 | 2.7 | 2.6 |
P/S | 2.3 | 2.5 | 3.5 | 2.6 | 2.8 | 2.5 | 2.4 | 2.3 |
Dividend yield | 4.8 % | 9.3 % | 5.3 % | 4.5 % | 4.8 % | 5.0 % | 5.0 % | 5.3 % |
Equity ratio | 21.7 % | 22.1 % | 26.0 % | 31.7 % | 32.6 % | 33.0 % | 33.7 % | 34.8 % |
Gearing ratio | 19.6 % | -3.5 % | 7.6 % | 19.5 % | 11.9 % | 11.2 % | 9.5 % | 6.5 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,881.0 | 2,035.0 | 7,535.0 | 2,020.0 | 2,057.0 | 2,114.2 | 2,132.9 | 8,324.1 | |
EBITDA | 389.7 | 368.8 | 1,480.8 | 465.0 | 443.5 | 415.7 | 419.5 | 1,743.8 | |
EBIT | 389.7 | 368.8 | 1,480.8 | 465.0 | 443.5 | 415.7 | 419.5 | 1,743.8 | |
Profit before taxes | 389.7 | 368.8 | 1,480.8 | 465.0 | 443.5 | 415.7 | 419.5 | 1,743.8 | |
Net income | 363.2 | 382.8 | 1,322.8 | 343.0 | 310.3 | 301.7 | 327.2 | 1,282.3 |
Login required
This content is only available for logged in users
ShowingAll content types
Sampo plc: Managers’ Transactions (Magnusson)
Trading in Sampo on Nasdaq Copenhagen commences today
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio