HANWHA LIFE INSURANCE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,000 KRW | +2.04% |
|
+0.33% | +6.01% |
| 14/05 | Transcript : Hanwha Life Insurance Co., Ltd., Q1 2024 Earnings Call, May 14, 2024 | |
| 03/04 | Russia, Novatek working on gas carriers issue for Arctic LNG 2, TASS cites minister | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,35,711 | 18,33,392 | 22,05,330 | 21,26,434 | 22,54,171 | - | - |
| Enterprise Value (EV) 2 | 1,736 | 1,833 | 2,205 | 2,137 | 2,753 | 2,753 | 2,753 |
| P/E ratio | 62.4 x | 18.3 x | 7.02 x | 3.69 x | 3.49 x | 3.07 x | 2.83 x |
| Yield | 1.3% | 1.23% | - | 5.3% | 5.38% | 7% | 7.67% |
| Capitalization / Revenue | 18,34,95,866 x | 18,22,77,864 x | 21,79,72,289 x | 16,08,37,820 x | - | - | - |
| EV / Revenue | 18,34,95,866 x | 18,22,77,864 x | 21,79,72,289 x | 16,16,16,595 x | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.14 x | 0.15 x | 0.22 x | 0.22 x | 0.19 x | 0.19 x | 0.18 x |
| Nbr of stocks (in thousands) | 7,51,390 | 7,51,390 | 7,51,390 | 7,51,390 | 7,51,390 | - | - |
| Reference price 3 | 2,310 | 2,440 | 2,935 | 2,830 | 3,000 | 3,000 | 3,000 |
| Announcement Date | 07/02/20 | 29/01/21 | 09/02/22 | 21/02/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 9,459 | 10,058 | 10,117 | - | 13,221 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | -139.5 | 147.8 | 243.4 | 31.9 | 666.1 | 892.6 | 1,004 | 1,114 |
| Operating Margin | -1.47% | 1.47% | 2.41% | - | 5.04% | - | - | - |
| Earnings before Tax (EBT) 1 | 112.9 | 241.2 | 559 | 432.6 | 753.4 | 894.4 | 1,025 | 1,142 |
| Net income 1 | 114.6 | 196.9 | 410.6 | 354.3 | 616.3 | 671.1 | 760.8 | 863.4 |
| Net margin | 1.21% | 1.96% | 4.06% | - | 4.66% | - | - | - |
| EPS 2 | 37.00 | 133.0 | 418.0 | - | 766.0 | 860.0 | 976.2 | 1,059 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 30.00 | 30.00 | - | - | 150.0 | 161.2 | 210.0 | 230.0 |
| Announcement Date | 07/02/20 | 29/01/21 | 09/02/22 | 08/02/23 | 21/02/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 2,558 | 2,472 | 2,674 | 7,303 | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -7.148 | -58.15 | 148.3 | 34.32 | -92.56 | 375.7 | -79.79 | 4.854 | 161.1 | 219.3 | 234.8 | 161.2 |
| Operating Margin | -0.28% | -2.35% | 5.55% | 0.47% | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 77.15 | 65.75 | 72.54 | 104.1 | 190.2 | - | -79.98 | 82.54 | 219.6 | 223.1 | 237.8 | 164.9 |
| Net income 1 | 56.63 | 50.87 | 55.86 | 88.46 | 159.2 | 356.9 | -40.8 | 38.37 | 175.5 | 166.2 | 177.8 | 121.8 |
| Net margin | 2.21% | 2.06% | 2.09% | 1.21% | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 09/02/22 | 29/04/22 | 29/07/22 | 31/10/22 | 08/02/23 | 12/05/23 | 14/11/23 | 21/02/24 | 14/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 10.3 | 498 | 498 | 498 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 1.05% | 1.64% | 3.84% | - | 4.54% | 5.6% | 6.19% | 6.61% |
| ROA (Net income/ Total Assets) | 0.1% | 0.16% | 0.32% | - | 0.53% | 0.57% | 0.63% | 0.67% |
| Assets 1 | 1,18,066 | 1,24,622 | 1,28,518 | - | 1,15,513 | 1,18,554 | 1,19,875 | 1,29,441 |
| Book Value Per Share 2 | 16,048 | 15,964 | 13,537 | - | 13,111 | 15,626 | 16,042 | 17,075 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 07/02/20 | 29/01/21 | 09/02/22 | 08/02/23 | 21/02/24 | - | - | - |
1KRW in Billions2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +6.01% | 1.59B | |
| +3.66% | 71.57B | |
| +8.25% | 50.66B | |
| +6.14% | 50.39B | |
| +24.42% | 47.42B | |
| +13.00% | 42.13B | |
| +21.91% | 38.53B | |
| +17.16% | 33.26B | |
| -2.39% | 28.37B | |
| -9.01% | 26.99B |
- Stock Market
- Equities
- A088350 Stock
- Financials Hanwha Life Insurance Co., Ltd.
