Sampo Oyj Website

Sampo Oyj

HLSE-SAMPO

Basic

  • Market Cap

    €19.78B

  • EV

    €21.57B

  • Shares Out

    499.63M

  • Revenue

    €8,679M

  • Employees

    13,973

Margins

  • Gross

    39.84%

  • EBITDA

    21.19%

  • Operating

    19.66%

  • Pre-Tax

    18.27%

  • Net

    16.07%

  • FCF

    8.16%

Returns (5Yr Avg)

  • ROA

    2.82%

  • ROTA

    15.9%

  • ROE

    12.51%

  • ROCE

    4.48%

  • ROIC

    3.2%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    €43.12

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    €1,481M

  • Net Debt

    €1,352M

  • Debt/Equity

    0.36

  • EBIT/Interest

    17.23

Growth (CAGR)

  • Rev 3Yr

    -10.06%

  • Rev 5Yr

    -0.67%

  • Rev 10Yr

    3.09%

  • Dil EPS 3Yr

    64.19%

  • Dil EPS 5Yr

    -1.94%

  • Dil EPS 10Yr

    0.43%

  • Rev Fwd 2Yr

    -9.59%

  • EBITDA Fwd 2Yr

    133.45%

  • EPS Fwd 2Yr

    13.21%

  • EPS LT Growth Est

    13%

Dividends

  • Yield

  • Payout

    68.75%

  • DPS

    €1.6

  • DPS Growth 3Yr

    -2%

  • DPS Growth 5Yr

    -10.9%

  • DPS Growth 10Yr

    -0.31%

  • DPS Growth Fwd 2Yr

    9.49%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Premiums and Annuity Revenues

8,749

8,375

9,411

7,168

7,412

7,678

Total Interest And Dividend Income

606

947

723

1,242

95

227

Gain (Loss) on Sale of Investments, Total

1,722

-703

3,805

-174

488

497

Other Revenues, Total

117

231

350

277

277

Total Revenues

11,077

8,736

14,170

8,586

8,272

8,679

Total Revenues % Chg.

43.1%

-21.1%

62.2%

-39.4%

-3.7%

5.6%

Policy Benefits

8,385

6,997

9,362

4,868

4,953

5,221

Selling General & Admin Expenses, Total

117

107

158

1,239

1,266

1,284

Salaries And Other Employee Benefits

879

946

1,125

Other Operating Expenses

500

615

612

436

457

468

Total Operating Expenses

9,881

8,665

11,257

6,543

6,676

6,973

Operating Income

1,196

71

2,913

2,043

1,596

1,706

Interest Expense, Total

-13

-112

-146

-93

-95

-99

Income (Loss) on Equity Invest.

321

451

401

-10

1

1

Currency Exchange Gains (Loss)

28

-22

4

Other Non Operating Income (Expenses)

-1

-1

-1

-15

-21

-22

EBT, Excl. Unusual Items

1,531

387

3,171

1,925

1,481

1,586

Total Merger & Related Restructuring Charges

Gain (Loss) on Sale of Assets

4

Other Unusual Items

6

-8

EBT, Incl. Unusual Items

1,541

379

3,171

1,925

1,481

1,586

Income Tax Expense

304

267

423

366

339

344

Earnings From Continuing Operations

1,237

112

2,748

1,559

1,142

1,242

Earnings Of Discontinued Operations

681

251

223

Minority Interest

-107

-75

-181

-133

-70

-70

Net Income

1,130

37

2,567

2,107

1,323

1,395

Net Income to Common Incl Extra Items

1,130

37

2,567

2,107

1,323

1,395

Net Income to Common Excl. Extra Items

1,130

37

2,567

1,426

1,072

1,172

Total Shares Outstanding

555.4

555.4

546.8

514.4

501.8

501.8

Weighted Avg. Shares Outstanding

555.4

555.4

554.3

530.3

505.9

503.6

Weighted Avg. Shares Outstanding Dil

555.4

555.4

554.3

530.3

505.9

503.6

EPS

2

0.1

4.6

4

2.6

2.8

EPS Diluted

2

0.1

4.6

4

2.6

2.8

EBITDA

1,250

168

3,076

2,179

1,722

1,839

Effective Tax Rate

19.7%

70.4%

13.3%

19%

22.9%

21.7%