Sampo
38.19 EUR -3.58%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.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 6.6 % | 6.6 % |
Varma Mutual Pension Insurance Company | 4.4 % | 4.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Torbjörn Magnusson | 18.08.2023 | 359,003EUR |
Björn Wahlroos | 04.11.2022 | 27,600,000EUR |
Premium
This content is for our Premium customers only.
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 | 8,331.5 | 8,774.3 | 9,091.7 | 9,423.7 |
growth-% | -3.8 % | 15.9 % | -25.4 % | 3.7 % | 10.6 % | 5.3 % | 3.6 % | 3.7 % |
EBITDA | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,605.8 | 1,692.6 | 1,745.9 | 1,899.8 |
EBIT (adj.) | 1,541.0 | 2,190.0 | 1,786.0 | 1,480.8 | 1,605.8 | 1,692.6 | 1,745.9 | 1,899.8 |
EBIT | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,605.8 | 1,692.6 | 1,745.9 | 1,899.8 |
Profit before taxes | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,605.8 | 1,692.6 | 1,745.9 | 1,899.8 |
Net income | 38.0 | 2,568.0 | 2,107.0 | 1,322.8 | 1,154.9 | 1,219.6 | 1,258.2 | 1,375.2 |
EPS (adj.) | 2.15 | 2.86 | 3.71 | 2.60 | 2.34 | 2.53 | 2.61 | 2.85 |
growth-% | 6.1 % | 32.8 % | 29.8 % | -29.9 % | -10.1 % | 8.1 % | 3.2 % | 9.3 % |
Dividend | 1.70 | 4.09 | 2.60 | 1.80 | 2.00 | 2.10 | 1.90 | 2.57 |
Dividend ratio | 2,484.5 % | 87.3 % | 63.5 % | 68.3 % | 85.2 % | 83.0 % | 72.8 % | 90.0 % |
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 % | 19.3 % | 19.3 % | 19.2 % | 20.2 % |
EBIT-% (adj.) | 18.3 % | 22.5 % | 24.6 % | 19.7 % | 19.3 % | 19.3 % | 19.2 % | 20.2 % |
EBIT-% | 4.5 % | 32.5 % | 26.5 % | 19.7 % | 19.3 % | 19.3 % | 19.2 % | 20.2 % |
ROE | 0.3 % | 21.2 % | 18.8 % | 15.7 % | 15.6 % | 16.0 % | 16.0 % | 16.7 % |
ROI | 2.2 % | 18.1 % | 12.4 % | 12.4 % | 14.8 % | 15.1 % | 15.2 % | 16.3 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 31.45 | 40.08 | 44.41 | 39.61 | 38.19 | 38.19 | 38.19 | 38.19 |
Shares | 556.6 | 548.0 | 514.5 | 502.0 | 492.0 | 482.0 | 482.0 | 482.0 |
Market cap | 17,503.0 | 21,965.4 | 22,849.9 | 19,884.1 | 18,790.5 | 18,408.6 | 18,408.6 | 18,408.6 |
Enterprise value | 19,908.0 | 21,492.4 | 23,624.9 | 21,383.1 | 19,876.8 | 19,407.6 | 19,278.6 | 18,939.9 |
EV/S | 2.4 | 2.2 | 3.3 | 2.8 | 2.4 | 2.2 | 2.1 | 2.0 |
EV/EBITDA | 52.4 | 6.8 | 12.3 | 14.4 | 12.4 | 11.5 | 11.0 | 10.0 |
EV/EBIT (adj.) | 12.9 | 9.8 | 13.2 | 14.4 | 12.4 | 11.5 | 11.0 | 10.0 |
EV/EBIT | 52.4 | 6.8 | 12.3 | 14.4 | 12.4 | 11.5 | 11.0 | 10.0 |
P/E (adj.) | 14.6 | 14.0 | 12.0 | 15.2 | 16.3 | 15.1 | 14.6 | 13.4 |
P/E | 460.6 | 8.7 | 11.2 | 15.2 | 16.3 | 15.1 | 14.6 | 13.4 |
P/B | 1.5 | 1.7 | 2.4 | 2.7 | 2.5 | 2.4 | 2.3 | 2.2 |
P/S | 2.1 | 2.3 | 3.1 | 2.6 | 2.3 | 2.1 | 2.0 | 2.0 |
Dividend yield | 5.4 % | 10.2 % | 5.9 % | 4.5 % | 5.2 % | 5.5 % | 5.0 % | 6.7 % |
Equity ratio | 21.7 % | 22.1 % | 26.0 % | 31.7 % | 32.1 % | 32.7 % | 33.4 % | 35.0 % |
Gearing ratio | 19.6 % | -3.5 % | 7.6 % | 19.5 % | 13.7 % | 12.2 % | 10.3 % | 6.0 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,799.0 | 1,820.0 | 1,881.0 | 2,035.0 | 7,535.0 | 2,038.5 | 2,075.1 | 2,118.6 | 2,099.3 |
EBITDA | 359.4 | 362.9 | 389.7 | 368.8 | 1,480.8 | 385.8 | 407.6 | 409.4 | 402.9 |
EBIT | 359.4 | 362.9 | 389.7 | 368.8 | 1,480.8 | 385.8 | 407.6 | 409.4 | 402.9 |
Profit before taxes | 359.4 | 362.9 | 389.7 | 368.8 | 1,480.8 | 385.8 | 407.6 | 409.4 | 402.9 |
Net income | 270.6 | 306.2 | 363.2 | 382.8 | 1,322.8 | 279.0 | 290.9 | 293.0 | 292.0 |
Login required
This content is only available for logged in users
Sampo Oyj, Q1, 2024
Sampo plc: Notice of the Annual General Meeting
Join Inderes community
Don't miss out - create an account and get all the possible benefits