Stock IDIN I.D.I. INSURANCE COMPANY LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials I.D.I. Insurance Company Ltd.

Equities

IDIN

IL0011295016

Multiline Insurance & Brokers

Market Closed - TEL AVIV STOCK EXCHANGE
Other stock markets
 08:49:49 2024-05-12 EDT 		5-day change 1st Jan Change
11,600 ILa +0.43% Intraday chart for I.D.I. Insurance Company Ltd. +3.48% +19.01%
2023 I.D.I. Insurance Company Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI
2023 I.D.I. Insurance Company Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 3,507 2,812 1,849 1,429 1,666 1,115
Enterprise Value (EV) 1 3,413 2,901 2,088 1,660 1,701 1,421
P/E ratio 17.1 x 15.2 x 9.04 x 6.89 x 8.29 x 13.2 x
Yield - - 5.95% 7.7% 6.61% 3.59%
Capitalization / Revenue 1.52 x 1.17 x 0.79 x 0.67 x 0.79 x 0.51 x
EV / Revenue 1.48 x 1.2 x 0.89 x 0.78 x 0.8 x 0.66 x
EV / EBITDA 10.1 x 9.3 x 6.62 x 4.67 x 5.8 x 12.3 x
EV / FCF 20.3 x 30.4 x -96 x 87.3 x 12 x -7.79 x
FCF Yield 4.92% 3.29% -1.04% 1.14% 8.34% -12.8%
Price to Book 6.45 x 5.36 x 2.89 x 1.75 x 1.93 x 1.3 x
Nbr of stocks (in thousands) 14,675 14,675 14,675 14,675 14,675 14,675
Reference price 2 239.0 191.6 126.0 97.35 113.5 76.00
Announcement Date 3/7/18 3/24/19 3/29/20 3/21/21 3/29/22 3/26/23
1ILS in Million2ILS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,300 2,410 2,337 2,124 2,118 2,166
EBITDA 1 338.5 311.9 315.2 355.1 293.2 115.4
EBIT 1 324.3 297.5 299 340 279.3 102.3
Operating Margin 14.1% 12.34% 12.79% 16.01% 13.19% 4.72%
Earnings before Tax (EBT) 1 315.6 279.6 299.8 314.3 301.1 112.8
Net income 1 205.4 184.7 204.5 207.3 201.2 84.44
Net margin 8.93% 7.66% 8.75% 9.76% 9.5% 3.9%
EPS 2 13.99 12.59 13.94 14.13 13.69 5.750
Free Cash Flow 1 167.8 95.29 -21.74 19 141.8 -182.4
FCF margin 7.3% 3.95% -0.93% 0.89% 6.69% -8.42%
FCF Conversion (EBITDA) 49.57% 30.55% - 5.35% 48.37% -
FCF Conversion (Net income) 81.7% 51.58% - 9.17% 70.48% -
Dividend per Share - - 7.500 7.496 7.507 2.726
Announcement Date 3/7/18 3/24/19 3/29/20 3/21/21 3/29/22 3/26/23
1ILS in Million2ILS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 89.1 239 231 34.9 305
Net Cash position 1 94.3 - - - - -
Leverage (Debt/EBITDA) - 0.2858 x 0.7588 x 0.6509 x 0.1191 x 2.646 x
Free Cash Flow 1 168 95.3 -21.7 19 142 -182
ROE (net income / shareholders' equity) 38.1% 34.6% 35.1% 28.5% 24% 9.83%
ROA (Net income/ Total Assets) 4.67% 3.79% 3.39% 3.58% 2.82% 1.02%
Assets 1 4,402 4,873 6,032 5,785 7,130 8,257
Book Value Per Share 2 37.10 35.80 43.70 55.50 58.80 58.30
Cash Flow per Share 2 30.40 29.40 25.50 23.70 47.50 16.80
Capex 1 19 16.8 16.8 9.92 11.2 7.07
Capex / Sales 0.83% 0.7% 0.72% 0.47% 0.53% 0.33%
Announcement Date 3/7/18 3/24/19 3/29/20 3/21/21 3/29/22 3/26/23
1ILS in Million2ILS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
I.D.I. INSURANCE COMPANY LTD. Stock I.D.I. Insurance Company Ltd.
+19.01% 457M
CHUBB LIMITED Stock Chubb Limited
+12.48% 103B
MARSH & MCLENNAN COMPANIES Stock Marsh & McLennan Companies
+8.54% 101B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+3.53% 72.63B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC. Stock Hartford Financial Services Group (The), Inc.
+25.81% 30.13B
TALANX AG Stock Talanx AG
+7.04% 19.39B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
+0.09% 12.65B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+11.57% 11.33B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+13.82% 11.05B
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED Stock ICICI Lombard General Insurance Company Limited
+18.59% 9.8B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. IDIN Stock
  4. Financials I.D.I. Insurance Company Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW