Stock PSI INSURANCE GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Insurance Group Limited

Equities

PSI

AU000000PSI6

Multiline Insurance & Brokers

Market Closed - Australian S.E.
Other stock markets
 02:10:41 2024-05-02 EDT 		5-day change 1st Jan Change
5.22 AUD 0.00% Intraday chart for Insurance Group Limited -0.76% +11.78%
03-22 PSC Insurance Group to Release Certain Shares from Escrow MT
03-13 Australia's PSC Insurance says in buyout talks RE

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 636.8 729 1,134 1,445 1,956 1,902 - -
Enterprise Value (EV) 1 560.9 861.6 1,263 1,526 2,099 2,051 2,046 2,044
P/E ratio - - 27.4 x - 34.4 x 27.2 x 24.9 x 22.5 x
Yield 3.2% 3.54% 2.97% 2.9% 2.45% 2.84% 3.1% 3.32%
Capitalization / Revenue 5.02 x 4.13 x 5.47 x 5.68 x 6.55 x 5.52 x 5.07 x 4.74 x
EV / Revenue 4.42 x 4.88 x 6.09 x 6 x 7.03 x 5.95 x 5.45 x 5.09 x
EV / EBITDA 13 x 14.9 x 17.5 x 16.3 x 18.9 x 16 x 14.6 x 13.6 x
EV / FCF - - 30.1 x 22.5 x 25.8 x 25.8 x 20.1 x 19.9 x
FCF Yield - - 3.32% 4.44% 3.88% 3.87% 4.98% 5.03%
Price to Book - - 3.28 x 3.55 x 4.31 x 3.86 x 3.75 x 3.59 x
Nbr of stocks (in thousands) 245,876 287,019 321,182 348,955 355,684 364,405 - -
Reference price 2 2.590 2.540 3.530 4.140 5.500 5.220 5.220 5.220
Announcement Date 19-08-21 20-08-23 21-08-22 22-08-23 23-08-22 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 126.9 176.7 207.2 254.3 298.6 344.7 375.3 401.7
EBITDA 1 43.3 57.7 72 93.5 111 128 139.9 150.1
EBIT 1 40.35 46.38 57.01 78.85 94.2 112.8 123.4 132.5
Operating Margin 31.81% 26.25% 27.51% 31.01% 31.55% 32.74% 32.87% 33%
Earnings before Tax (EBT) 1 36.84 25.27 58.19 44.37 79.7 96.2 105.6 116.2
Net income 1 24.69 17.89 40.45 26.66 56.4 67.71 75.06 83.09
Net margin 19.47% 10.12% 19.52% 10.48% 18.89% 19.64% 20% 20.69%
EPS 2 - - 0.1290 - 0.1597 0.1921 0.2100 0.2318
Free Cash Flow 1 - - 41.95 67.8 81.44 79.33 102 102.8
FCF margin - - 20.24% 26.66% 27.27% 23.02% 27.18% 25.59%
FCF Conversion (EBITDA) - - 58.26% 72.52% 73.37% 61.96% 72.93% 68.49%
FCF Conversion (Net income) - - 103.71% 254.35% 144.4% 117.17% 135.9% 123.72%
Dividend per Share 2 0.0830 0.0900 0.1050 0.1200 0.1350 0.1482 0.1620 0.1732
Announcement Date 19-08-21 20-08-23 21-08-22 22-08-23 23-08-22 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2023 S1 2024 S1 2024 S2 2025 S1 2026 S1
Net sales 1 73.86 102.8 93.8 - 159 185.4 169.6 181.6
EBITDA 1 18.7 39 28.7 - 54.2 72.4 60.1 64.8
EBIT 1 14.37 31.4 - - 48.7 62.4 - -
Operating Margin 19.45% 30.54% - - 30.63% 33.67% - -
Earnings before Tax (EBT) 1 11.76 13.51 - - 42.6 55.9 - -
Net income 1 8.408 9.479 13.65 21.32 29.8 40 31.3 34.5
Net margin 11.38% 9.22% 14.55% - 18.74% 21.58% 18.46% 19%
EPS 2 0.0310 - - 0.0610 - 0.1070 - -
Dividend per Share 2 0.0350 0.0550 0.0400 - 0.0570 0.0845 0.0650 0.0700
Announcement Date 20-02-19 20-08-23 21-02-21 23-02-21 24-02-20 - - -
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 133 129 80.9 142 148 144 142
Net Cash position 1 75.9 - - - - - - -
Leverage (Debt/EBITDA) - 2.297 x 1.79 x 0.8649 x 1.282 x 1.159 x 1.03 x 0.9429 x
Free Cash Flow 1 - - 41.9 67.8 81.4 79.3 102 103
ROE (net income / shareholders' equity) 16.8% 9.16% 15.6% 17% 13.1% 16.3% 17% 17.6%
ROA (Net income/ Total Assets) 3.43% 3.48% 5.92% - 5.48% 6.37% 9.69% 10.3%
Assets 1 719.9 514.2 683.2 - 1,029 1,063 775 806.1
Book Value Per Share 2 - - 1.080 1.170 1.280 1.350 1.390 1.460
Cash Flow per Share 2 0.0800 0.1000 0.1400 0.2000 0.2300 0.2700 0.3300 0.3000
Capex 1 1.88 2.14 2.7 1.26 1.29 2.32 2.96 3.12
Capex / Sales 1.48% 1.21% 1.3% 0.5% 0.43% 0.67% 0.79% 0.78%
Announcement Date 19-08-21 20-08-23 21-08-22 22-08-23 23-08-22 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Insurance Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
5.22 AUD
Average target price
5.656 AUD
Spread / Average Target
+8.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Insurance Brokers

1st Jan change Capi.
INSURANCE GROUP LIMITED Stock Insurance Group Limited
+11.78% 1.24B
AON PLC Stock Aon plc
-2.48% 61.71B
ARTHUR J. GALLAGHER & CO. Stock Arthur J. Gallagher & Co.
+6.19% 52.18B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY Stock Willis Towers Watson Public Limited Company
+5.60% 26.04B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A. Stock Caixa Seguridade Participações S.A.
+21.40% 9.07B
RYAN SPECIALTY HOLDINGS, INC. Stock Ryan Specialty Holdings, Inc.
+21.90% 6.22B
STEADFAST GROUP LIMITED Stock Steadfast Group Limited
-3.44% 4.02B
AUB GROUP LIMITED Stock AUB Group Limited
+1.62% 2B
BRP GROUP, INC. Stock BRP Group, Inc.
+14.32% 1.81B
GOOSEHEAD INSURANCE, INC Stock Goosehead Insurance, Inc
-21.42% 1.5B
Insurance Brokers
  1. Stock Market
  2. Equities
  3. PSI Stock
  4. Financials Insurance Group Limited