Valuation MS&AD Insurance Group Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 14/01/2026 pm IST			5-day change	1st Jan Change
3,956.00 ^JPY	+1.23%		+3.07%	+7.41%

07/01	Rakuten Medical, Inc. announced that it has received $100 million in funding from a group of investors	CI
06/01	Tranche Update on MS&AD Insurance Group Holdings, Inc.'s Equity Buyback Plan announced on November 19, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,13,639	21,77,752	21,93,722	42,97,959	48,73,847	58,88,460	-	-
Change	-	20.08%	0.73%	95.92%	13.4%	20.82%	-	-
Enterprise Value (EV) ¹	26,22,732	29,60,654	21,93,722	50,13,004	54,64,412	66,78,650	66,78,650	66,78,650
Change	-	12.88%	-25.9%	128.52%	9%	22.22%	0%	0%
P/E ratio	12.7x	8.38x	13.7x	11.7x	7.24x	9.31x	9.15x	8.78x
PBR	0.59x	0.67x	0.73x	0.96x	1.22x	1.45x	1.42x	1.37x
PEG	-	0.1x	-0.4x	0x	0.1x	-2.03x	5.36x	2.1x
Capitalization / Revenue	0.37x	0.42x	0.42x	0.65x	0.73x	0.86x	0.84x	0.81x
EV / Revenue	0.54x	0.58x	0.42x	0.76x	0.82x	0.98x	0.95x	0.92x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	51.67	60	66.67	90	145	155	164.8	174.5
Rate of return	4.77%	4.52%	4.87%	3.32%	4.5%	3.92%	4.17%	4.41%
EPS ²	85.26	158.2	99.93	231.8	445.5	425.1	432.4	450.5
Distribution rate	60.6%	37.9%	66.7%	38.8%	32.5%	36.5%	38.1%	38.7%
Net sales ¹	48,92,244	51,32,042	52,51,271	65,72,889	66,60,813	68,28,100	70,37,300	72,48,875
EBITDA	-	-	-	-	-	-	-	-
EBIT	2,01,727	3,70,027	2,35,456	4,62,263	-	-	-	-
Net income ¹	1,44,398	2,62,799	1,61,530	3,69,266	6,91,657	6,44,430	6,25,903	6,33,616
Net Debt ¹	8,09,093	7,82,902	-	7,15,045	5,90,565	7,90,190	7,90,190	7,90,190
Reference price ²	1,083.00	1,326.00	1,368.67	2,711.00	3,225.00	3,956.00	3,956.00	3,956.00
Nbr of stocks (in thousands)	16,74,644	16,42,347	16,02,817	15,85,378	15,11,270	14,88,488	-	-
Announcement Date	20/05/21	20/05/22	19/05/23	20/05/24	20/05/25	-	-	-

¹JPY in Million²JPY

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.($)
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.19x	0.97x	-	3.97%	3.65TCr
TOKIO MARINE HOLDINGS, INC.	11.79x	-	-	3.53%	7.12TCr
THE TRAVELERS COMPANIES, INC.	11.1x	-	-	1.61%	6.05TCr
THE ALLSTATE CORPORATION	6.3x	-	-	2.01%	5.17TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	9.4x	-	-	0.83%	4.03TCr
AMERICAN INTERNATIONAL GROUP, INC.	12.04x	-	-	2.41%	3.9TCr
INTACT FINANCIAL CORPORATION	15.81x	2.16x	-	1.98%	3.46TCr
ARCH CAPITAL GROUP LTD.	8.26x	2.1x	-	4.41%	3.28TCr
SOMPO HOLDINGS, INC.	9.59x	1.1x	-	2.65%	3.25TCr
SAMPO OYJ	14.21x	-	-	3.83%	3.06TCr
Average	10.77x	1.58x		2.72%	4.3TCr
Weighted average by Cap.	10.67x	1.57x		2.65%