Financials Samsung Fire & Marine Insurance Co., Ltd.

Equities

A000810

KR7000810002

Property & Casualty Insurance

End-of-day quote Korea S.E. 18:00:00 2024-04-25 EDT 5-day change 1st Jan Change
311,500 KRW +4.01% Intraday chart for Samsung Fire & Marine Insurance Co., Ltd. +12.25% +18.44%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 10,143,273 7,851,220 8,471,630 8,375,886 13,060,732 - -
Enterprise Value (EV) 1 10,143,273 7,851,220 8,471,630 8,375,886 13,060,732 13,060,732 13,060,732
P/E ratio 17 x 10.6 x 8.17 x 7.45 x 6.39 x 6.04 x 5.69 x
Yield 3.49% 4.69% 5.94% 6.9% 5.81% 6.38% 7.12%
Capitalization / Revenue 0.56 x 0.43 x 0.46 x 0.45 x 0.94 x 1.04 x 0.71 x
EV / Revenue 0.56 x 0.43 x 0.46 x 0.45 x 0.94 x 1.04 x 0.71 x
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.68 x 0.52 x 0.56 x - 0.78 x 0.72 x 0.69 x
Nbr of stocks (in thousands) 42,510 42,510 42,510 42,510 42,510 - -
Reference price 2 243,500 187,500 202,000 200,000 311,500 311,500 311,500
Announcement Date 20-01-30 21-01-28 22-01-27 23-01-30 - - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 18,003 18,440 18,539 18,685 13,875 12,593 18,325
EBITDA - - - - - - -
EBIT 1 834.3 1,132 1,550 1,672 2,677 2,877 2,923
Operating Margin 4.63% 6.14% 8.36% 8.95% 19.29% 22.84% 15.95%
Earnings before Tax (EBT) 1 819 1,049 1,474 1,537 2,708 2,919 2,887
Net income 1 609.2 766.8 1,093 1,141 2,002 2,141 2,212
Net margin 3.38% 4.16% 5.89% 6.11% 14.43% 17% 12.07%
EPS 2 14,331 17,643 24,734 26,850 48,786 51,606 54,707
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 8,500 8,800 12,000 13,800 18,106 19,874 22,175
Announcement Date 20-01-30 21-01-28 22-01-27 23-01-30 - - -
1KRW in Billions2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 4,674 4,666 4,885 4,628 4,705 4,709 5,143 - - 3,565 3,623 3,703 3,673 -
EBITDA - - - - - - - - - - - - - -
EBIT 1 397.5 105.1 585.2 490.1 416.1 180.6 809 759.1 573.8 808.3 779.5 694.3 427.1 -
Operating Margin 8.5% 2.25% 11.98% 10.59% 8.84% 3.84% 15.73% - - 22.67% 21.51% 18.75% 11.63% -
Earnings before Tax (EBT) 1 377.7 85.66 560.2 468.4 385.8 122.4 815.9 769.3 558.8 787.4 806.3 752.7 428.6 827.8
Net income 1 278.1 70.35 409.1 340.8 282.7 108.8 580.1 602.3 403.2 601.8 560.4 533.6 258.4 597.3
Net margin 5.95% 1.51% 8.37% 7.36% 6.01% 2.31% 11.28% - - 16.88% 15.47% 14.41% 7.03% -
EPS 2 6,543 1,227 9,623 8,018 6,649 2,560 13,647 14,218 9,485 14,151 14,131 12,982 6,282 14,998
Dividend per Share 2 - 12,000 - - - 13,800 - - - - - - 19,400 -
Announcement Date 21-11-12 22-01-27 22-05-11 22-08-11 22-11-10 23-01-30 23-05-15 23-08-14 23-11-12 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 4.6% 4.93% 6.91% 8.71% 12.3% 12.3% 12.4%
ROA (Net income/ Total Assets) 0.75% 0.85% 0.88% 1.27% 2.29% 2.42% 2.35%
Assets 1 81,699 90,275 124,157 90,121 87,518 88,298 94,056
Book Value Per Share 2 356,715 359,579 363,848 - 397,936 433,005 452,154
Cash Flow per Share - 37,258 11,902 - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 20-01-30 21-01-28 22-01-27 23-01-30 - - -
1KRW in Billions2KRW
Estimates
  1. Stock Market
  2. Equities
  3. A000810 Stock
  4. Financials Samsung Fire & Marine Insurance Co., Ltd.