Financials Samsung Fire & Marine Insurance Co., Ltd. Korea S.E.

Equities

A000815

KR7000811000

Property & Casualty Insurance

End-of-day quote Korea S.E. 03:30:00 24/06/2024 am IST 5-day change 1st Jan Change
2,59,000 KRW -3.36% Intraday chart for Samsung Fire & Marine Insurance Co., Ltd. +2.17% +36.32%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,01,43,273 78,51,220 84,71,630 83,75,886 1,09,84,274 1,49,39,755 - -
Enterprise Value (EV) 1 1,01,43,273 78,51,220 84,71,630 83,75,886 1,09,84,274 1,49,39,755 1,49,39,755 1,49,39,755
P/E ratio 17 x 10.6 x 8.17 x 7.45 x 6.37 x 7.06 x 6.69 x 6.26 x
Yield 3.49% 4.69% 5.94% 6.9% 6.08% 5.4% 5.97% 6.67%
Capitalization / Revenue 0.56 x 0.43 x 0.46 x 0.45 x - 0.85 x 0.85 x 0.82 x
EV / Revenue 0.56 x 0.43 x 0.46 x 0.45 x - 0.85 x 0.85 x 0.82 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.68 x 0.52 x 0.56 x - 0.66 x 0.9 x 0.82 x 0.76 x
Nbr of stocks (in thousands) 42,510 42,510 42,510 42,510 42,510 42,510 - -
Reference price 2 2,43,500 1,87,500 2,02,000 2,00,000 2,63,000 3,57,500 3,57,500 3,57,500
Announcement Date 30/01/20 28/01/21 27/01/22 30/01/23 31/01/24 - - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 18,003 18,440 18,539 18,685 - 17,662 17,642 18,249
EBITDA - - - - - - - -
EBIT 1 834.3 1,132 1,550 1,672 2,376 2,783 2,942 3,113
Operating Margin 4.63% 6.14% 8.36% 8.95% - 15.76% 16.68% 17.06%
Earnings before Tax (EBT) 1 819 1,049 1,474 1,537 2,361 2,815 2,998 3,196
Net income 1 609.2 766.8 1,093 1,141 1,755 2,093 2,218 2,376
Net margin 3.38% 4.16% 5.89% 6.11% - 11.85% 12.57% 13.02%
EPS 2 14,331 17,643 24,734 26,850 41,293 50,613 53,462 57,087
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 8,500 8,800 12,000 13,800 16,000 19,305 21,342 23,850
Announcement Date 30/01/20 28/01/21 27/01/22 30/01/23 31/01/24 - - -
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 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 4,666 4,885 4,628 4,705 4,709 5,143 - - - 4,189 3,518 3,591 3,553 3,629 -
EBITDA - - - - - - - - - - - - - - -
EBIT 1 105.1 585.2 490.1 416.1 180.6 809 759.1 573.8 250.8 891.4 792.5 702.1 422.3 973.2 -
Operating Margin 2.25% 11.98% 10.59% 8.84% 3.84% 15.73% - - - 21.28% 22.52% 19.55% 11.88% 26.82% -
Earnings before Tax (EBT) 1 85.66 560.2 468.4 385.8 122.4 815.9 769.3 558.8 215.5 894.7 773.8 703.8 419.1 936.9 867.8
Net income 1 70.35 409.1 340.8 282.7 108.8 580.1 602.3 403.2 167.6 683.9 590 532.4 300 691.6 680.4
Net margin 1.51% 8.37% 7.36% 6.01% 2.31% 11.28% - - - 16.32% 16.77% 14.83% 8.44% 19.06% -
EPS 2 1,227 9,623 8,018 6,649 2,560 13,647 14,218 9,485 3,943 16,087 15,060 13,011 6,485 16,837 17,083
Dividend per Share 2 12,000 - - - 13,800 - - - 16,000 - - - 22,000 - -
Announcement Date 27/01/22 11/05/22 11/08/22 10/11/22 30/01/23 15/05/23 14/08/23 12/11/23 31/01/24 13/05/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 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% 12.5% 12.7% 12.6% 12.7%
ROA (Net income/ Total Assets) 0.75% 0.85% 0.88% 1.27% 2.15% 2.4% 2.41% 2.48%
Assets 1 81,699 90,275 1,24,157 90,121 81,505 87,275 91,827 96,004
Book Value Per Share 2 3,56,715 3,59,579 3,63,848 - 3,99,344 3,97,785 4,36,231 4,72,209
Cash Flow per Share - 37,258 11,902 - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 30/01/20 28/01/21 27/01/22 30/01/23 31/01/24 - - -
1KRW in Billions2KRW
Estimates
  1. Stock Market
  2. Equities
  3. A000810 Stock
  4. A000815 Stock
  5. Financials Samsung Fire & Marine Insurance Co., Ltd.