Valuation Insurance Australia Group Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:40:29 10/07/2026 am IST			5-day change	1st Jan Change
8.190 ^AUD	-0.24%		-0.12%	+2.63%

22/06	Insurance Australia Group Invests in Modular Building Firm Spacecube; Shares Gain 3%	MT
18/06	Inflation, Natural Disasters, Taxes Drive Cost of Australian Home Insurance, Jefferies Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,689	10,735	13,905	16,909	21,340	19,107	-	-
Change	-	-15.4%	29.53%	21.61%	26.21%	-10.47%	-	-
Enterprise Value (EV) ¹	14,935	12,969	16,067	19,215	23,193	14,935	14,708	14,585
Change	-	-13.17%	23.89%	19.6%	20.7%	-35.61%	-1.52%	-0.84%
P/E	-29x	32.7x	17.7x	19.7x	16.1x	19x	16.8x	16.2x
PBR	2.04x	1.74x	2.09x	2.54x	2.91x	2.61x	2.53x	2.45x
PEG	-	-0x	0x	1.6x	0.3x	-0.8x	1.2x	4.52x
Capitalization / Revenue	1.71x	1.36x	1.67x	1.83x	2.14x	1.76x	1.71x	1.65x
EV / Revenue	2.01x	1.64x	1.93x	2.08x	2.32x	1.38x	1.31x	1.26x
EV / EBITDA	11.7x	16.6x	16.3x	11.7x	11.8x	8.19x	7.53x	7.09x
EV / EBIT	14.8x	22.1x	20x	13.4x	13.3x	8.67x	7.83x	7.51x
EV / FCF	-	-	-	10.7x	17.2x	21x	10.7x	10.2x
FCF Yield	-	-	-	9.37%	5.83%	4.76%	9.36%	9.81%
Dividend per Share ²	0.2	0.11	0.15	0.27	0.31	0.3064	0.3436	0.363
Rate of return	3.88%	2.52%	2.63%	3.78%	3.43%	3.74%	4.2%	4.43%
EPS ²	-0.1782	0.1333	0.322	0.3624	0.5614	0.4304	0.4885	0.506
Distribution rate	-112%	82.5%	46.6%	74.5%	55.2%	71.2%	70.3%	71.7%
Net sales ¹	7,420	7,909	8,326	9,244	9,984	10,842	11,192	11,558
EBITDA ¹	1,274	782	988	1,638	1,963	1,823	1,954	2,059
EBIT ¹	1,007	586	803	1,438	1,743	1,722	1,879	1,943
Net income ¹	-427	347	832	898	1,359	1,042	1,157	1,195
Net Debt ¹	2,246	2,234	2,162	2,306	1,853	-4,172	-4,399	-4,522
Reference price ²	5.160	4.360	5.700	7.140	9.030	8.190	8.190	8.190
Nbr of stocks (in thousands)	24,59,100	24,62,100	24,39,422	23,68,239	23,63,284	23,32,965	-	-
Announcement Date	10/08/21	11/08/22	20/08/23	20/08/24	12/08/25	-	-	-

¹AUD in Million²AUD

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.($)
INSURANCE AUSTRALIA GROUP LIMITED	19.08x	1.38x	8.22x	3.73%	1.33TCr
TOKIO MARINE HOLDINGS, INC.	14.38x	2.01x	-	3.15%	8.97TCr
THE TRAVELERS COMPANIES, INC.	12.03x	-	-	1.42%	7.18TCr
THE ALLSTATE CORPORATION	9x	-	-	1.74%	6.4TCr
AMERICAN INTERNATIONAL GROUP, INC.	11.07x	-	-	2.47%	4.19TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.07x	1x	-	3.76%	4.03TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.59x	-	-	0.92%	3.86TCr
INTACT FINANCIAL CORPORATION	17.96x	2.24x	-	1.99%	3.7TCr
SOMPO HOLDINGS, INC.	11.28x	0.84x	-	2.56%	3.65TCr
ARCH CAPITAL GROUP LTD.	10.11x	2.4x	-	0.2%	3.54TCr
Average	12.26x	1.64x	8.22x	2.19%	4.68TCr
Weighted average by Cap.	11.91x	1.73x	8.22x	2.16%