Projected Income Statement: The New India Assurance Company Limited

Forecast Balance Sheet: The New India Assurance Company Limited

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - 98,691 - - -
Change - - - - - - - -
Announcement Date 07/06/21 23/05/22 29/05/23 22/05/24 19/05/25 11/05/26 - -
Estimates

Cash Flow Forecast: The New India Assurance Company Limited

Fiscal Period: March 2020 2021 2022 2023 2024 2025
CAPEX 1 999.9 989.2 1,169 978 695.6 1,158
Change - -1.07% 18.17% -16.33% -28.88% 66.55%
Free Cash Flow (FCF) 1 64,974 66,157 29,451 45,052 43,694 29,839
Change - 1.82% -55.48% 52.98% -3.01% -31.71%
Announcement Date 06/10/20 06/09/21 05/09/22 31/08/23 31/08/24 02/09/25
1INR in Million
Estimates

Forecast Financial Ratios: The New India Assurance Company Limited

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - - - - - - -
EBT Margin (%) - 6.18% 0.48% 3.21% 3.33% 2.33% 2.59% 3.18% 4.46%
Net margin (%) - 4.89% 0.48% 2.71% 2.58% 2.21% 2.84% 2.88% 3.56%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - - - - - - - - -
ROE - - - - - 4.66% 4.2% 5.5% 6.4%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - 0.3 - - 1.8 - - -
Change - - - - - - - - -
Book Value Per Share 1 - 235.3 241.8 236 275.7 268.1 244.2 249.6 266.8
Change - - 2.78% -2.41% 16.83% -2.76% -8.92% 2.21% 6.89%
EPS 1 - 9.95 1.18 6.36 6.77 6.29 8.57 8.4 12
Change - - -88.14% 438.98% 6.45% -7.09% 36.25% 20% 42.86%
Nbr of stocks (in thousands) - 16,48,000 16,48,000 16,48,000 16,48,000 16,48,000 16,48,000 16,48,000 16,48,000
Announcement Date - 07/06/21 23/05/22 29/05/23 22/05/24 19/05/25 11/05/26 - -
1INR
Estimates
2026 2027 *
P/E Ratio 13.7x 17.9x
PBR 0.62x 0.6x
EV / Sales 0.41x 0.47x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
150.19INR
Average target price
170.33INR
Spread / Average Target
+13.41%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. NIACL Stock
  4. Financials The New India Assurance Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!