Sampo
40.1 EUR +0.88%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.
Latest research
Extensive report
Analyst
![Kasper Mellas Kasper Mellas](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Kasper_Mellas.jpg)
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 | 8,336.3 | 8,800.4 | 9,122.0 | 9,425.2 |
growth-% | -3.8 % | 15.9 % | -25.4 % | 3.7 % | 10.6 % | 5.6 % | 3.7 % | 3.3 % |
EBITDA | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,675.3 | 1,671.8 | 1,763.4 | 1,859.9 |
EBIT (adj.) | 1,541.0 | 2,190.0 | 1,786.0 | 1,480.8 | 1,750.3 | 1,746.8 | 1,763.4 | 1,859.9 |
EBIT | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,675.3 | 1,671.8 | 1,763.4 | 1,859.9 |
Profit before taxes | 380.0 | 3,172.0 | 1,924.0 | 1,480.8 | 1,675.3 | 1,671.8 | 1,763.4 | 1,859.9 |
Net income | 38.0 | 2,568.0 | 2,107.0 | 1,322.8 | 1,241.3 | 1,304.0 | 1,375.4 | 1,450.7 |
EPS (adj.) | 2.15 | 2.86 | 3.71 | 2.60 | 2.40 | 2.56 | 2.55 | 2.69 |
growth-% | 6.1 % | 32.8 % | 29.8 % | -29.9 % | -7.9 % | 6.8 % | -0.3 % | 5.5 % |
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 % | 88.4 % | 86.7 % | 82.2 % | 81.6 % |
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 % | 20.1 % | 19.0 % | 19.3 % | 19.7 % |
EBIT-% (adj.) | 18.3 % | 22.5 % | 24.6 % | 19.7 % | 21.0 % | 19.8 % | 19.3 % | 19.7 % |
EBIT-% | 4.5 % | 32.5 % | 26.5 % | 19.7 % | 20.1 % | 19.0 % | 19.3 % | 19.7 % |
ROE | 0.3 % | 21.2 % | 18.8 % | 15.7 % | 16.7 % | 16.9 % | 17.3 % | 17.7 % |
ROI | 2.2 % | 18.1 % | 12.4 % | 12.4 % | 15.4 % | 14.9 % | 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) | 31.45 | 40.08 | 44.41 | 39.61 | 40.10 | 40.10 | 40.10 | 40.10 |
Shares | 556.6 | 548.0 | 514.5 | 502.0 | 549.0 | 538.5 | 538.5 | 538.5 |
Market cap | 17,503.0 | 21,965.4 | 22,849.9 | 19,884.1 | 22,013.9 | 21,591.8 | 21,591.8 | 21,591.8 |
Enterprise value | 19,908.0 | 21,492.4 | 23,624.9 | 21,383.1 | 23,015.0 | 22,540.4 | 22,413.7 | 22,207.1 |
EV/S | 2.4 | 2.2 | 3.3 | 2.8 | 2.8 | 2.6 | 2.5 | 2.4 |
EV/EBITDA | 52.4 | 6.8 | 12.3 | 14.4 | 13.7 | 13.5 | 12.7 | 11.9 |
EV/EBIT (adj.) | 12.9 | 9.8 | 13.2 | 14.4 | 13.1 | 12.9 | 12.7 | 11.9 |
EV/EBIT | 52.4 | 6.8 | 12.3 | 14.4 | 13.7 | 13.5 | 12.7 | 11.9 |
P/E (adj.) | 14.6 | 14.0 | 12.0 | 15.2 | 16.7 | 15.7 | 15.7 | 14.9 |
P/E | 460.6 | 8.7 | 11.2 | 15.2 | 17.7 | 16.6 | 15.7 | 14.9 |
P/B | 1.5 | 1.7 | 2.4 | 2.7 | 2.9 | 2.8 | 2.7 | 2.6 |
P/S | 2.1 | 2.3 | 3.1 | 2.6 | 2.6 | 2.5 | 2.4 | 2.3 |
Dividend yield | 5.4 % | 10.2 % | 5.9 % | 4.5 % | 5.0 % | 5.2 % | 5.2 % | 5.5 % |
Equity ratio | 21.7 % | 22.1 % | 26.0 % | 31.7 % | 32.4 % | 32.9 % | 33.6 % | 34.6 % |
Gearing ratio | 19.6 % | -3.5 % | 7.6 % | 19.5 % | 12.5 % | 11.5 % | 9.7 % | 7.0 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,820.0 | 1,881.0 | 2,035.0 | 7,535.0 | 2,020.0 | 2,069.8 | 2,113.6 | 2,133.0 | 8,336.3 |
EBITDA | 362.9 | 389.7 | 368.8 | 1,480.8 | 465.0 | 405.1 | 406.1 | 399.2 | 1,675.3 |
EBIT | 362.9 | 389.7 | 368.8 | 1,480.8 | 465.0 | 405.1 | 406.1 | 399.2 | 1,675.3 |
Profit before taxes | 362.9 | 389.7 | 368.8 | 1,480.8 | 465.0 | 405.1 | 406.1 | 399.2 | 1,675.3 |
Net income | 306.2 | 363.2 | 382.8 | 1,322.8 | 343.0 | 293.1 | 293.9 | 311.3 | 1,241.3 |
Login required
This content is only available for logged in users
Sampo plc’s share buybacks 26 June 2024
Sampo plc’s share buybacks 25 June 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Sampo plc’s share buybacks 24 June 2024
Sampo plc’s share buybacks 20 June 2024
Topdanmark shareholder 1832 Asset Management intends to accept Sampo’s public exchange offer
Sampo plc’s share buybacks 19 June 2024
Sampo plc’s share buybacks 18 June 2024
Sampo: The stalemate is finally resolved
![Recommended public exchange offer to the shareholders of Topdanmark – Q&A](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/d67dbd52-f25a-47c1-b47a-14e3f3ec6feb.png)
Recommended public exchange offer to the shareholders of Topdanmark – Q&A
Sampo plc: Notice of the Extraordinary General Meeting
Sampo to deploy EUR 800 million of capital through a new share buyback programme and potential squeeze-out of Topdanmark minority shares
Inside information: Sampo announces a recommended best and final public exchange offer to the shareholders of Topdanmark
![Sampo - Video review on Q1/2024 results](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/f197e312-5f3f-44c1-819b-023c984695ed.png)
Sampo - Video review on Q1/2024 results
Sampo finalises the sale of its Saxo Bank stake to Mandatum
Weather conditions hit profitability as predicted
![Sampo Oyj, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/6565b5fb-b330-41b4-82fe-f46b4a034b15.png)
Sampo Oyj, Q1, 2024
![Sampo Q1’24: Let’s talk about the weather](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/6928eb60-fadc-4327-9cdd-0aab363b290f.png)
Sampo Q1’24: Let’s talk about the weather
![Sampo: January-March 2024 results – Q&A](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/6b6682d2-e4df-4fad-959a-b5f2fcf44818.png)