Copyright © Inderes 2011 - present. All rights reserved.

Sampo

40,67 EUR -0,64%
26.302 investorer følger denne virksomhed

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)
16,46
EV/EBIT (adj.) (24e)
12,81
P/B (24e)
2,92
Udbytteafkast, % (24e)
4,92 %
Kursmål
41.00 EUR
Anbefaling
Reducer
Opdateret
7.8.2024
NASDAQ Helsinki
SAMPO
Daglig lav / høj pris
40,48 / 40,92 EUR
Markedsværdi
20,41 mia. EUR
Aktieomsætning
17,69 mio. EUR
Volumen
435 t
Business risk
Valuation risk
Current
Previous

Seneste analyser

Sampo: Forsikring betaler sig
09.08.2024
Sampo: Dødvandet er endelig overstået
09.08.2024
Weather conditions hit profitability as predicted
08.05.2024

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 report

Analytiker

Kasper Mellas
Kasper Mellas
Analytiker

Seneste videoer

Sampo – Q&A with Head of Investor Relations Sami Taipalus
02.09.2024
Sampo Analyst Day 2024
30.08.2024
Sampo: A walkthrough of the investment case and exchange offer
23.08.2024

Finanskalender

Delårsrapport
06.11.2024

Større aktionærer
Kilde: Millistream Market Data AB

EjerKapitalStemmer
Solidium Oy6,6 %6,6 %
Varma Mutual Pension Insurance Company4,4 %4,4 %
Ilmarinen Mutual Pension Insurance Company1,2 %1,2 %
Elo Mutual Pension Insurance Company0,9 %0,9 %
Oy Lival AB0,8 %0,8 %
The State Pension Fund0,6 %0,6 %
Nordea Nordic Fund0,3 %0,3 %
OP Life Assurance Company Ltd0,3 %0,3 %
Svenska litteratursällskapet i Finland r.f.0,3 %0,3 %
OMX Helsinki 25 Exchange Traded Fund0,2 %0,2 %

Insider transaktioner

InsiderDateTotal value
Torbjörn Magnusson18.08.2023359.003EUR
Björn Wahlroos04.11.202227.600.000EUR
Torbjörn Magnusson12.08.2022586.583EUR
Björn Wahlroos16.05.202211.542.175EUR
Björn Wahlroos13.05.202211.409.050EUR
Björn Wahlroos12.05.202217.996.360EUR
Björn Wahlroos09.05.20222.194.970EUR
Björn Wahlroos05.05.20229.056.220EUR
Christian Clausen05.05.2022683.400EUR
Patrick Lapveteläinen10.02.202221.280.000PCT

Resultatopgørelse

20202021202220232024e2025e2026e2027e
Omsætning8.412,09.746,07.267,07.535,08.324,18.858,99.233,29.538,8
vækst-%-3,8 %15,9 %-25,4 %3,7 %10,5 %6,4 %4,2 %3,3 %
EBITDA380,03.172,01.924,01.480,81.743,81.667,11.769,31.863,2
EBIT (adj.)1.541,02.190,01.786,01.480,81.818,81.742,11.769,31.863,2
EBIT380,03.172,01.924,01.480,81.743,81.667,11.769,31.863,2
Overskud før skat380,03.172,01.924,01.480,81.743,81.667,11.769,31.863,2
Netto indkomst38,02.568,02.107,01.322,81.282,31.300,41.380,01.453,3
EPS (adj.)2,152,863,712,602,472,552,622,76
vækst-%6,1 %32,8 %29,8 %-29,9 %-5,1 %3,2 %2,7 %5,3 %
Udbytte1,704,092,601,802,002,102,102,20
Udbytte ratio2.484,5 %87,3 %63,5 %68,3 %85,7 %87,1 %80,1 %79,7 %

Lønsomhed og afkast på kapital

20202021202220232024e2025e2026e2027e
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 %
ROE0,3 %21,2 %18,8 %15,7 %17,2 %16,8 %17,3 %17,6 %
ROI2,2 %18,1 %12,4 %12,4 %16,1 %14,8 %15,4 %15,9 %

Værdiansættelse

20202021202220232024e2025e2026e2027e
Aktiekurs (EUR)35,2844,0948,8239,6140,6740,6740,6740,67
Aktier556,6548,0514,5502,0549,4539,4526,8526,8
Markedsværdi19.635,224.161,825.117,819.884,122.345,221.935,421.423,221.423,2
Enterprise value22.040,223.688,825.892,821.383,123.302,222.862,222.233,822.000,7
EV/S2,62,43,62,82,82,62,42,3
EV/EBITDA58,07,513,514,413,413,712,611,8
EV/EBIT (adj.)14,310,814,514,412,813,112,611,8
EV/EBIT58,07,513,514,413,413,712,611,8
P/E (adj.)16,415,413,115,216,515,915,514,7
P/E516,79,512,315,217,416,915,514,7
P/B1,71,92,62,72,92,82,62,5
P/S2,32,53,52,62,72,52,32,2
Udbytteprocent4,8 %9,3 %5,3 %4,5 %4,9 %5,2 %5,2 %5,4 %
Equity ratio21,7 %22,1 %26,0 %31,7 %32,6 %33,0 %33,7 %34,8 %
Gearing ratio19,6 %-3,5 %7,6 %19,5 %11,9 %11,2 %9,5 %6,5 %

Kvartalsdata

Q3/23Q4/232023Q1/24Q2/24Q3/24eQ4/24e2024eQ1/25e
Omsætning1.881,02.035,07.535,02.020,02.057,02.114,22.132,98.324,1
EBITDA389,7368,81.480,8465,0443,5415,7419,51.743,8
EBIT389,7368,81.480,8465,0443,5415,7419,51.743,8
Overskud før skat389,7368,81.480,8465,0443,5415,7419,51.743,8
Netto indkomst363,2382,81.322,8343,0310,3301,7327,21.282,3
Login in to make your own estimates and see other investors estimates.
ViserAlle indholdstyper

Join Inderes community

Don't miss out - create an account and get all the possible benefits

Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Create account