Sampo
39,57EUR +0,16%25.706 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 (23e)
16,63
EV/EBIT (adj.) (23e)
14,34
P/B (23e)
2,65
Udbytteafkast, % (23e)
5,3 %
Kursmål
39.00 EUR
Anbefaling
Reducer
Opdateret
8.11.2023
NASDAQ Helsinki
SAMPO
Daglig lav / høj pris
39,465 / 39,745
EUR
Markedsværdi
19,93 mia. EUR
Aktieomsætning
13,84 mio. EUR
Volumen
349 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Seneste analyser
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

Sauli Vilén
Business lead research, analyst

Kasper Mellas
Analytiker
Seneste videoer
Finanskalender
Årsrapport
08.02.2024
Generalforsamling
25.04.2024
Delårsrapport
07.05.2024
Delårsrapport
07.08.2024
Delårsrapport
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 % |
Premium
Not activated
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
Not activated
This content is for our Premium customers only.
Resultatopgørelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 8.748,00 | 8.412,00 | 9.746,00 | 8.267,00 | 7.467,63 | 8.202,33 | 8.526,16 | 8.802,86 |
vækst-% | 10,62 % | -3,84 % | 15,86 % | -15,18 % | -9,67 % | 9,84 % | 3,95 % | 3,25 % |
EBITDA | 1.541,40 | 380,00 | 3.172,00 | 1.924,00 | 1.498,33 | 1.616,05 | 1.686,24 | 1.707,03 |
EBIT (adj.) | 1.541,40 | 1.541,00 | 2.190,00 | 1.786,00 | 1.498,33 | 1.616,05 | 1.686,24 | 1.707,03 |
EBIT | 1.541,40 | 380,00 | 3.172,00 | 1.924,00 | 1.498,33 | 1.616,05 | 1.686,24 | 1.707,03 |
Overskud før skat | 1.541,40 | 380,00 | 3.172,00 | 1.924,00 | 1.498,33 | 1.616,05 | 1.686,24 | 1.707,03 |
Netto indkomst | 1.130,40 | 38,00 | 2.568,00 | 2.107,00 | 1.208,87 | 1.153,42 | 1.214,06 | 1.227,23 |
EPS (adj.) | 2,03 | 2,15 | 2,86 | 3,71 | 2,38 | 2,33 | 2,48 | 2,51 |
vækst-% | -24,13 % | 6,07 % | 32,81 % | 29,77 % | -35,92 % | -2,18 % | 6,56 % | 1,09 % |
Udbytte | 1,50 | 1,70 | 4,09 | 2,60 | 2,10 | 2,20 | 1,80 | 1,90 |
Udbytte ratio | 73,69 % | 2.484,47 % | 87,30 % | 63,46 % | 87,17 % | 93,33 % | 72,55 % | 75,75 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17,62 % | 4,52 % | 32,55 % | 23,27 % | 20,06 % | 19,70 % | 19,78 % | 19,39 % |
EBIT-% (adj.) | 17,62 % | 18,32 % | 22,47 % | 21,60 % | 20,06 % | 19,70 % | 19,78 % | 19,39 % |
EBIT-% | 17,62 % | 4,52 % | 32,55 % | 23,27 % | 20,06 % | 19,70 % | 19,78 % | 19,39 % |
ROE | 9,31 % | 0,33 % | 21,22 % | 18,81 % | 14,13 % | 15,30 % | 15,85 % | 15,53 % |
ROI | 8,79 % | 2,20 % | 18,13 % | 12,38 % | 11,95 % | 13,45 % | 13,68 % | 13,63 % |
Værdiansættelse
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 35,40 | 31,45 | 40,08 | 44,41 | 39,57 | 39,57 | 39,57 | 39,57 |
Aktier | 556,55 | 556,55 | 548,01 | 514,50 | 502,00 | 489,50 | 489,50 | 489,50 |
Markedsværdi | 19.700,27 | 17.503,00 | 21.965,42 | 22.849,89 | 19.864,26 | 19.369,63 | 19.369,63 | 19.369,63 |
Enterprise value | 21.817,27 | 19.908,00 | 21.492,42 | 23.624,89 | 21.487,45 | 21.092,82 | 21.064,47 | 20.816,86 |
EV/S | 2,49 | 2,37 | 2,21 | 2,86 | 2,88 | 2,57 | 2,47 | 2,36 |
EV/EBITDA | 14,15 | 52,39 | 6,78 | 12,28 | 14,34 | 13,05 | 12,49 | 12,19 |
EV/EBIT (adj.) | 14,15 | 12,92 | 9,81 | 13,23 | 14,34 | 13,05 | 12,49 | 12,19 |
EV/EBIT | 14,15 | 52,39 | 6,78 | 12,28 | 14,34 | 13,05 | 12,49 | 12,19 |
P/E (adj.) | 17,43 | 14,60 | 14,01 | 11,96 | 16,63 | 17,00 | 15,95 | 15,78 |
P/E | 17,43 | 460,60 | 8,65 | 11,18 | 16,63 | 17,00 | 15,95 | 15,78 |
P/B | 1,65 | 1,53 | 1,72 | 2,38 | 2,65 | 2,55 | 2,51 | 2,40 |
P/S | 2,25 | 2,08 | 2,25 | 2,76 | 2,66 | 2,36 | 2,27 | 2,20 |
Udbytteprocent | 4,23 % | 5,39 % | 10,21 % | 5,85 % | 5,30 % | 5,56 % | 4,55 % | 4,80 % |
Equity ratio | 24,15 % | 21,68 % | 22,05 % | 25,96 % | 34,22 % | 34,04 % | 34,32 % | 35,50 % |
Gearing ratio | 16,88 % | 19,62 % | -3,51 % | 7,61 % | 20,44 % | 21,43 % | 20,73 % | 16,98 % |
Kvartalsdata
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 1.785,00 | 8.267,00 | 1.799,00 | 1.820,00 | 1.881,00 | 1.967,63 | 7.467,63 | ||
EBITDA | 47,00 | 1.924,00 | 359,40 | 362,90 | 389,70 | 386,33 | 1.498,33 | ||
EBIT | 47,00 | 1.924,00 | 359,40 | 362,90 | 389,70 | 386,33 | 1.498,33 | ||
Overskud før skat | 47,00 | 1.924,00 | 359,40 | 362,90 | 389,70 | 386,33 | 1.498,33 | ||
Netto indkomst | 530,00 | 2.107,00 | 270,60 | 306,16 | 363,24 | 268,87 | 1.208,87 |
ViserAlle indholdstyper