Sampo Detailed Consensus >> Group
Last Update: 2021-11-26

Group overview (EURmn)Q4 2020Q4 2021eLowHighMedianFY 2020FY 2021eFY 2022eFY 2023e
- If PBT2852392122562419011,0571,0411,080
- Topdanmark PBT8249296748167305251260
- Hastings PBT-1636264336-16151152164
- Mandatum PBT54725415463154273254253
- Associates PBT-1,030550323916601-7221,18221043
- Holding ex associates PBT-500-2360-3-103-47-34-37
Group PBT-6759477291,3269823802,9211,8741,763
Group net income-8028326141,194846372,3511,3631,237
EPS (EUR p/s)-1.441.511.122.151.550.074.252.542.37
EPS adjusted (EUR p/s)0.650.680.491.040.592.162.992.322.45
- Insurance DPS (EUR p/s)NANANANANA1.601.801.942.02
- Other DPS (EUR p/s)NANANANANA0.102.301.290.71
DPS (EUR p/s)NANANANANA1.704.103.102.74
Buy-backs (EURmn)NANANANANANA3661,385890
Solvency II ratio (%)176211208214211176211NANA
P&C underwriting (EURmn)
Group P&C GWP1,2141,4351,4351,4351,4356,1387,523NANA
Group P&C combined ratio81.586.586.586.586.582.782.383.182.7
If P&C
If GWP9831,1041,0351,2411,0364,8235,1815,3145,442
If net earned premiums1,1421,2311,1741,4531,2094,4844,7744,9235,062
If combined ratio81.383.981.386.584.182.181.682.682.3
If P&C UW profit213188163208190802869854894
If investment result7646185748126207209207
If net income225180158202179706827823853
Hastings total revenueNA220195245220NA8631,0311,168
Hastings operating ratioNANANANANANA82.384.384.7
Hastings live customer policies (mn)NA3.

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.