Stock 8766 TOKIO MARINE HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tokio Marine Holdings, Inc.

Equities

8766

JP3910660004

Property & Casualty Insurance

Market Closed - Japan Exchange
Other stock markets
 11:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
4,902 JPY +1.98% Intraday chart for Tokio Marine Holdings, Inc. +5.69% +38.91%
19/04 Two units of Tokio Marine Holdings Exit California Property Insurance Market MT
03/04 Tranche Update on Tokio Marine Holdings, Inc.'s Equity Buyback Plan announced on November 17, 2023. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 38,28,813 34,58,669 36,50,120 48,57,727 49,87,844 96,83,689 - -
Enterprise Value (EV) 1 38,28,813 34,58,669 36,50,120 53,85,964 41,15,851 96,83,689 96,83,689 96,83,689
P/E ratio 14 x 13.4 x 22.7 x 11.6 x 13.6 x 14.6 x 14 x 13 x
Yield 4.66% 4.55% 4.46% 3.58% 3.93% 2.47% 2.93% 3.4%
Capitalization / Revenue 0.7 x 0.63 x 0.67 x 0.83 x 0.75 x 1.38 x 1.29 x 1.32 x
EV / Revenue 0.7 x 0.63 x 0.67 x 0.83 x 0.75 x 1.38 x 1.29 x 1.32 x
EV / EBITDA - - - - - - - -
EV / FCF 42,12,847 x 36,33,991 x 35,10,406 x 48,66,175 x 57,93,930 x - - -
FCF Yield 0% 0% 0% 0% 0% - - -
Price to Book 1.06 x 1.02 x 1 x 1.2 x 1.4 x 2.14 x 2.03 x 1.92 x
Nbr of stocks (in thousands) 21,42,193 20,96,163 20,79,841 20,44,498 19,58,321 19,75,457 - -
Reference price 2 1,787 1,650 1,755 2,376 2,547 4,902 4,902 4,902
Announcement Date 20/05/19 20/05/20 20/05/21 20/05/22 19/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 54,76,720 54,65,432 54,61,195 58,63,770 66,48,600 70,14,567 75,24,580 73,16,325
EBITDA - - - - - - - -
EBIT 1 - 3,93,467 2,95,291 5,88,473 6,42,877 8,22,267 7,81,910 8,28,825
Operating Margin - 7.2% 5.41% 10.04% 9.67% 11.72% 10.39% 11.33%
Earnings before Tax (EBT) 1 3,85,733 3,54,127 2,43,174 5,54,272 5,29,358 8,30,029 8,87,984 9,63,560
Net income 1 2,74,579 2,59,763 1,61,801 4,20,484 3,76,447 6,57,750 6,80,349 7,29,328
Net margin 5.01% 4.75% 2.96% 7.17% 5.66% 9.38% 9.04% 9.97%
EPS 2 127.7 123.2 77.38 204.5 187.3 336.8 349.4 377.8
Free Cash Flow 9,08,842 9,51,755 10,39,800 9,98,264 8,60,874 - - -
FCF margin 16.59% 17.41% 19.04% 17.02% 12.95% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 330.99% 366.39% 642.64% 237.41% 228.68% - - -
Dividend per Share 2 83.33 75.00 78.33 85.00 100.0 120.9 143.5 166.7
Announcement Date 20/05/19 20/05/20 20/05/21 20/05/22 19/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3
Net sales 1 27,43,021 27,43,719 14,30,192 28,85,617 14,86,533 14,91,620 16,28,749 17,78,855 34,07,604 18,04,443 14,36,553 18,22,527 - 37,44,117 18,90,528
EBITDA - - - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 1,51,816 92,528 - 3,63,999 1,28,017 - 1,63,038 - 1,27,672 2,38,026 1,63,660 1,68,567 - 2,73,344 3,06,252
Net income 1 1,16,611 62,393 1,09,551 2,69,278 1,04,841 46,365 1,24,555 -38,038 86,517 1,84,917 1,05,013 1,27,950 77,055 2,05,005 3,12,477
Net margin 4.25% 2.27% 7.66% 9.33% 7.05% 3.11% 7.65% -2.14% 2.54% 10.25% 7.31% 7.02% - 5.48% 16.53%
EPS 2 55.16 29.79 - 130.0 51.34 23.16 61.51 -55.98 128.6 91.91 52.57 64.37 39.01 103.4 157.9
Dividend per Share 2 43.33 45.00 - 40.00 - 45.00 - 50.00 150.0 - 50.00 - 60.50 60.50 -
Announcement Date 19/11/19 19/11/20 19/11/21 19/11/21 14/02/22 20/05/22 05/08/22 18/11/22 18/11/22 14/02/23 19/05/23 07/08/23 17/11/23 17/11/23 14/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - 5,28,237 - - - -
Net Cash position - - - - 8,71,993 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 9,08,842 9,51,755 10,39,800 9,98,264 8,60,874 - - -
ROE (net income / shareholders' equity) 7.4% 7.5% 4.6% 10.9% 9.8% 16.2% 14.7% 14.7%
ROA (Net income/ Total Assets) 1.83% 1.52% 1.05% 2.14% 1.83% 2.7% 2.7% 2.85%
Assets 1 1,49,91,374 1,70,53,209 1,54,74,168 1,96,42,085 2,05,23,771 2,43,61,103 2,51,98,117 2,55,90,471
Book Value Per Share 2 1,686 1,611 1,762 1,977 1,824 2,291 2,413 2,550
Cash Flow per Share 155.0 152.0 116.0 248.0 243.0 - - -
Capex 36,595 45,868 1,38,073 1,03,976 1,46,708 - - -
Capex / Sales 0.67% 0.84% 2.53% 1.77% 2.21% - - -
Announcement Date 20/05/19 20/05/20 20/05/21 20/05/22 19/05/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Tokio Marine Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
4,902 JPY
Average target price
4,705 JPY
Spread / Average Target
-4.03%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Property & Casualty Insurance

1st Jan change Capi.
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+38.91% 61.52B
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+11.79% 50.24B
THE TRAVELERS COMPANIES Stock The Travelers Companies
+11.76% 48.88B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+21.15% 44.86B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+22.86% 33.96B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+11.08% 29.23B
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+50.11% 27.95B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+23.36% 24.78B
W.R. BERKLEY CORPORATION Stock W.R. Berkley Corporation
+9.42% 20.56B
SAMPO OYJ Stock Sampo Oyj
-3.05% 20.38B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. 8766 Stock
  4. Financials Tokio Marine Holdings, Inc.