Valuation Orient Insurance

Stocks

Market Closed - Dubai FM Other stock markets 06:00:20 2018-10-24 EDT			5-day change	1st Jan Change
66.30 ^AED	-.--%		-.--%	-49.98%

05-12	Orient Insurance Resumes Trading in Dubai	MT
05-11	Orient Insurance Books Higher Q1 Net Profit, Insurance Revenue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	662.8	662.8	662.8	662.8	662.8	662.8
Change	-	0%	0%	0%	0%	0%
Enterprise Value (EV) ¹	300.5	-89.11	262.9	179.5	-74.76	-4.727
Change	-	-129.65%	395.02%	-31.73%	-141.66%	93.68%
P/E	1.6x	1.45x	1.3x	1.07x	0.93x	0.81x
PBR	0.2x	0.18x	0.17x	0.15x	0.13x	0.11x
PEG	-	0.1x	0.1x	0.1x	0.1x	0.1x
Capitalization / Revenue	0.42x	0.36x	0.33x	0.1x	0.08x	0.07x
EV / Revenue	0.19x	-0.05x	0.13x	0.03x	-0.01x	-0x
EV / EBITDA	0.67x	-0.18x	0.48x	0.27x	-0.09x	-0x
EV / EBIT	0.68x	-0.19x	0.49x	0.27x	-0.09x	-0.01x
EV / FCF	1.59x	-0.26x	1.51x	-0.7x	0.04x	-0.01x
FCF Yield	63%	-391%	66.2%	-143%	2,286%	-19,612%
Dividend per Share ²	40	50	60	60	80	100
Rate of return	30.2%	37.7%	45.3%	45.3%	60.4%	75.4%
EPS ²	82.85	91.6	102.1	123.8	142.2	164.2
Distribution rate	48.3%	54.6%	58.8%	48.5%	56.3%	60.9%
Net sales ¹	1,591	1,846	2,016	6,739	8,088	9,749
EBITDA ¹	449.9	482.5	542.8	668.3	806.2	951.4
EBIT ¹	443.4	473.8	535.9	660.9	797.8	934.8
Net income ¹	414.2	458	510.6	619.2	710.8	821
Net Debt ¹	-362.2	-751.9	-399.9	-483.3	-737.5	-667.5
Reference price ²	132.55	132.55	132.55	132.55	132.55	132.55
Nbr of stocks (in thousands)	5,000	5,000	5,000	5,000	5,000	5,000
Announcement Date	2/15/21	2/9/22	2/28/23	3/8/24	3/17/25	3/16/26

¹AED in Million²AED

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORIENT INSURANCE	-	-	-	-	180M
TOKIO MARINE HOLDINGS, INC.	16.11x	1.69x	-	3.26%	87.57B
THE TRAVELERS COMPANIES, INC.	12.19x	-	-	1.4%	72.79B
THE ALLSTATE CORPORATION	9.03x	-	-	1.73%	64.44B
AMERICAN INTERNATIONAL GROUP, INC.	11.57x	-	-	2.46%	42.09B
MS&AD INSURANCE GROUP HOLDINGS, INC.	10.41x	1.05x	-	3.54%	40.79B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.75x	-	-	0.9%	39.31B
INTACT FINANCIAL CORPORATION	18.07x	2.26x	-	1.98%	37.19B
SOMPO HOLDINGS, INC.	11.26x	0.84x	-	2.56%	36.71B
ARCH CAPITAL GROUP LTD.	10.12x	2.4x	-	0.2%	35.56B
Average	11.95x	1.65x		2%	45.66B
Weighted average by Cap.	12.23x	1.64x		2.09%