Financials American International Group CINNOBER BOAT

Equities

0OAL

US0268747849

Property & Casualty Insurance

Delayed CINNOBER BOAT 5-day change 1st Jan Change
- USD -.--% Intraday chart for American International Group -.--% -.--%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 44,655 32,617 47,211 46,986 47,563 52,085 - -
Enterprise Value (EV) 1 44,655 32,617 47,211 46,986 67,795 56,512 49,289 48,564
P/E ratio 13.7 x -5.5 x 5.26 x 4.86 x 13.6 x 12.7 x 9.89 x 9.1 x
Yield 2.49% 3.38% 2.25% 2.02% 2.07% 1.95% 2.14% 2.18%
Capitalization / Revenue 0.9 x 0.75 x 0.91 x 0.83 x 1.02 x 1.05 x 0.98 x 0.94 x
EV / Revenue 0.9 x 0.75 x 0.91 x 0.83 x 1.45 x 1.14 x 0.93 x 0.87 x
EV / EBITDA - - - - - 5.58 x 4.56 x 4.21 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.69 x 0.5 x 0.71 x 1.17 x 1.04 x 1.4 x 1.15 x 1.03 x
Nbr of stocks (in thousands) 869,952 861,526 830,298 742,980 702,040 663,668 - -
Reference price 2 51.33 37.86 56.86 63.24 67.75 78.48 78.48 78.48
Announcement Date 2/12/20 2/16/21 2/16/22 2/15/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 49,746 43,736 52,057 56,437 46,802 49,516 52,919 55,530
EBITDA 1 - - - - - 10,128 10,801 11,538
EBIT 1 6,704 4,460 7,225 6,265 8,537 9,431 11,055 11,532
Operating Margin 13.48% 10.2% 13.88% 11.1% 18.24% 19.05% 20.89% 20.77%
Earnings before Tax (EBT) 1 5,287 -7,293 12,099 14,282 3,858 6,950 7,398 8,446
Net income 1 3,326 -5,973 9,359 10,247 3,614 3,947 4,836 5,018
Net margin 6.69% -13.66% 17.98% 18.16% 7.72% 7.97% 9.14% 9.04%
EPS 2 3.740 -6.880 10.82 13.01 4.980 6.197 7.934 8.626
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.280 1.280 1.280 1.280 1.400 1.531 1.676 1.711
Announcement Date 2/12/20 2/16/21 2/16/22 2/15/23 2/13/24 - - -
1USD in Million2USD
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 14,087 15,808 14,441 14,602 11,586 10,984 13,218 12,774 9,826 - 11,289 12,235 12,514 7,012 -
EBITDA - - - - - - - - - - - - - - -
EBIT 1 2,127 1,777 - 1,007 1,856 1,950 2,168 1,647 2,266 - 2,536 2,470 2,622 - -
Operating Margin 15.1% 11.24% - 6.9% 16.02% 17.75% 16.4% 12.89% 23.06% - 22.46% 20.18% 20.96% - -
Earnings before Tax (EBT) 1 5,048 5,835 - - 279 -231 1,867 3,568 -1,346 2,051 1,618 1,506 1,402 1,088 1,430
Net income 1 3,739 4,253 3,028 2,702 264 23 1,493 2,020 86 1,194 1,244 1,007 1,181 805 1,133
Net margin 26.54% 26.9% 20.97% 18.5% 2.28% 0.21% 11.3% 15.81% 0.88% - 11.02% 8.23% 9.44% 11.48% -
EPS 2 4.380 5.150 3.780 3.500 0.3500 0.0300 2.030 2.810 0.1200 1.750 1.844 1.549 1.747 1.873 2.105
Dividend per Share 2 0.3200 0.3200 0.3200 0.3200 0.3200 0.3200 0.3600 0.3600 0.3600 0.4000 0.3890 0.3890 0.3890 0.4075 0.4412
Announcement Date 2/16/22 5/3/22 8/8/22 11/1/22 2/15/23 5/4/23 8/1/23 11/1/23 2/13/24 5/1/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 20,232 4,427 - -
Net Cash position 1 - - - - - - 2,796 3,521
Leverage (Debt/EBITDA) - - - - - 0.4371 x - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 8.3% 4.4% 8.6% 6.5% 9% 10.6% 10.7% 10.7%
ROA (Net income/ Total Assets) 0.65% 0.4% 1.58% 1.83% 0.93% 1.3% 1.25% 1%
Assets 1 508,524 -1,493,250 591,294 561,387 389,818 303,637 386,898 501,809
Book Value Per Share 2 74.90 76.50 80.00 53.80 65.10 56.20 68.20 76.40
Cash Flow per Share - 1.190 - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/12/20 2/16/21 2/16/22 2/15/23 2/13/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
20
Last Close Price
78.48 USD
Average target price
82.95 USD
Spread / Average Target
+5.70%
Consensus
  1. Stock Market
  2. Equities
  3. AIG Stock
  4. 0OAL Stock
  5. Financials American International Group