Sampo Oyj (SAMPO)

Basic

  • Market Cap

    €19.82B

  • EV

    €21.67B

  • Shares Out

    501.8M

  • Revenue

    €8,027M

  • Employees

    13,492

Margins

  • Gross

    39.39%

  • EBITDA

    17.35%

  • Operating

    15.72%

  • Pre-Tax

    13.95%

  • Net

    4.01%

  • FCF

    21.09%

Returns (5Yr Avg)

  • ROA

    1.77%

  • ROE

    10.85%

  • ROCE

    4.45%

  • ROIC

    2.54%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €43.99

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €15.74

  • Earnings (Dil)

    €0.63

  • FCF

    €3.32

  • Book Value

    €13.52

Growth (CAGR)

  • Rev 3Yr

    -4.82%

  • Rev 5Yr

    -2.07%

  • Rev 10Yr

    2.07%

  • Dil EPS 3Yr

    -11.78%

  • Dil EPS 5Yr

    -13.03%

  • Dil EPS 10Yr

    -5.38%

  • Rev Fwd 2Yr

    5.62%

  • EBITDA Fwd 2Yr

    133.45%

  • EPS Fwd 2Yr

    2.41%

  • EPS LT Growth Est

    13%

Dividends

  • Yield

    —

  • Payout

    121.11%

  • DPS

    €1.8

  • DPS Growth 3Yr

    6.27%

  • DPS Growth 5Yr

    -7.09%

  • DPS Growth 10Yr

    2.92%

  • DPS Growth Fwd 2Yr

    2.69%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Premiums and Annuity Revenues

7,907.0

8,749.0

8,375.0

9,411.0

9,732.0

9,890.0

Total Interest And Dividend Income

327.0

606.0

947.0

723.0

191.0

-710.0

Gain (Loss) on Sale of Investments, Total

-493.0

1,722.0

-703.0

3,805.0

-1,704.0

-1,417.0

Other Revenues, Total

—

—

117.0

231.0

250.0

264.0

Total Revenues

7,741.0

11,077.0

8,736.0

14,170.0

8,469.0

8,027.0

Total Revenues % Chg.

-1.3%

43.1%

-21.1%

62.2%

-40.2%

-24.9%

Policy Benefits

5,100.0

8,385.0

6,997.0

9,362.0

4,672.0

4,865.0

Selling General & Admin Expenses, Total

135.0

117.0

107.0

158.0

161.0

179.0

Salaries And Other Employee Benefits

845.0

879.0

946.0

1,125.0

1,173.0

1,173.0

Other Operating Expenses

255.0

500.0

615.0

612.0

471.0

548.0

Total Operating Expenses

6,335.0

9,881.0

8,665.0

11,257.0

6,477.0

6,765.0

Operating Income

1,406.0

1,196.0

71.0

2,913.0

1,992.0

1,262.0

Interest Expense, Total

-18.0

-13.0

-112.0

-146.0

-119.0

-105.0

Income (Loss) on Equity Invest.

647.0

321.0

451.0

401.0

-6.0

-32.0

Currency Exchange Gains (Loss)

61.0

28.0

-22.0

4.0

2.0

2.0

Other Non Operating Income (Expenses)

1.0

-1.0

-1.0

-1.0

-1.0

-2.0

EBT, Excl. Unusual Items

2,097.0

1,531.0

387.0

3,171.0

1,868.0

1,125.0

Total Merger & Related Restructuring Charges

—

—

—

—

—

—

Gain (Loss) on Sale of Assets

1.0

4.0

—

—

—

—

Other Unusual Items

-3.0

6.0

-8.0

—

-5.0

-5.0

EBT, Incl. Unusual Items

2,095.0

1,541.0

379.0

3,171.0

1,863.0

1,120.0

Income Tax Expense

317.0

304.0

267.0

423.0

322.0

241.0

Earnings From Continuing Operations

1,778.0

1,237.0

112.0

2,748.0

1,541.0

879.0

Earnings Of Discontinued Operations

—

—

—

—

—

-436.0

Minority Interest

-91.0

-107.0

-75.0

-181.0

-114.0

-121.0

Net Income

1,687.0

1,130.0

37.0

2,567.0

1,427.0

322.0

Net Income to Common Incl Extra Items

1,687.0

1,130.0

37.0

2,567.0

1,427.0

322.0

Net Income to Common Excl. Extra Items

1,687.0

1,130.0

37.0

2,567.0

1,427.0

758.0

Total Shares Outstanding

555.4

555.4

555.4

546.8

514.4

501.8

Weighted Avg. Shares Outstanding

555.4

555.4

555.4

554.3

530.3

510.0

Weighted Avg. Shares Outstanding Dil

555.4

555.4

555.4

554.3

530.3

510.0

EPS

3.0

2.0

0.1

4.6

2.7

0.6

EPS Diluted

3.0

2.0

0.1

4.6

2.7

0.6

EBITDA

1,465.0

1,250.0

168.0

3,076.0

2,139.0

1,393.0