Sampo

42,93EUR -0,12 %
25.086 investorer følger denne virksomhed

Sampo is active in the insurance industry. Today, businesses are conducted on the basis of the parent company Sampo Plc and the subsidiaries IF Skadeförsäkring and Mandatum Life, each specializing in administration, non-life insurance, and risk insurance. The customers are found among private sector as well as corporate customers, with the Nordic and Baltic as primary markets. The group was originally founded in 1909 and is headquartered in Helsinki.

P/E (23e)
17,75
EV/EBIT (23e)
12,09
P/B (23e)
2,43
Udbytteafkast, % (23e)
6,75 %
Kursmål
47.00 EUR
Anbefaling
Reducer
Opdateret
10.5.2023
NASDAQ Helsinki
SAMPO
Daglig lav / høj pris
42,89 / 43,18 EUR
Markedsværdi
21,94 mia. EUR
Aktieomsætning
1,93 mio. EUR
Volumen
45 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning8.748,008.412,009.746,008.267,008.216,688.654,919.013,499.328,97
vækst-%10,62 %-3,84 %15,86 %-15,18 %-0,61 %5,33 %4,14 %3,50 %
EBITDA1.541,40380,003.172,001.924,001.476,411.585,181.658,871.668,22
EBIT (adj.)1.541,401.541,002.190,001.786,001.476,411.585,181.658,871.668,22
EBIT1.541,40380,003.172,001.924,001.476,411.585,181.658,871.668,22
Overskud før skat1.541,40380,003.172,001.924,001.476,411.585,181.658,871.668,22
Netto indkomst1.130,4038,002.568,002.107,001.229,111.354,401.421,151.433,49
EPS (adj.)2,032,152,863,712,422,732,892,92
vækst-%-24,13 %6,07 %32,81 %29,77 %-34,87 %12,76 %6,07 %0,87 %
Udbytte1,501,704,092,602,902,002,102,63
Udbytte ratio73,69 %2.484,47 %87,30 %63,46 %118,51 %72,53 %72,58 %90,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%17,62 %4,52 %32,55 %23,27 %17,97 %18,32 %18,40 %17,88 %
EBIT-% (adj.)17,62 %18,32 %22,47 %21,60 %17,97 %18,32 %18,40 %17,88 %
EBIT-%17,62 %4,52 %32,55 %23,27 %17,97 %18,32 %18,40 %17,88 %
ROE9,31 %0,33 %21,22 %19,37 %13,79 %15,37 %15,83 %15,25 %
ROI8,79 %2,20 %18,13 %14,07 %15,56 %16,89 %17,37 %16,73 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)38,9134,5744,0648,8242,9342,9342,9342,93
Aktier556,55556,55548,01514,50502,48491,37491,37491,37
Markedsværdi21.655,4419.240,0024.145,4125.117,7921.571,2921.094,3021.094,3021.094,30
Enterprise value23.772,4421.645,0023.672,4122.044,7917.851,3617.646,0417.352,7917.083,39
EV/S2,722,572,432,672,172,041,931,83
EV/EBITDA15,4256,967,4611,4612,0911,1310,4610,24
EV/EBIT (adj.)15,4214,0510,8112,3412,0911,1310,4610,24
EV/EBIT15,4256,967,4611,4612,0911,1310,4610,24
P/E (adj.)19,1616,0515,4013,1517,7515,7414,8414,72
P/E19,16506,329,5112,2917,7515,7414,8414,72
P/B1,821,691,892,802,432,412,292,20
P/S2,482,292,483,042,632,442,342,26
Udbytteprocent3,85 %4,91 %9,29 %5,32 %6,75 %4,66 %4,89 %6,12 %
Equity ratio24,15 %21,68 %22,05 %22,70 %22,50 %22,31 %23,12 %23,85 %
Gearing ratio16,88 %19,62 %-3,51 %-32,20 %-39,43 %-36,95 %-38,29 %-39,42 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning2.771,001.848,001.785,008.267,001.969,002.077,982.135,242.034,468.216,68
EBITDA844,00341,0047,001.924,00359,40363,88382,37370,761.476,41
EBIT844,00341,0047,001.924,00359,40363,88382,37370,761.476,41
Overskud før skat844,00341,0047,001.924,00359,40363,88382,37370,761.476,41
Netto indkomst563,00241,00530,002.107,00270,60311,62325,83321,061.229,11
Sampo's new website launched

Selskabsmeddelelse31.05.2023