HYUNDAI MARINE & FIRE INSURANCE CO., LTD. Financials Hyundai Marine & Fire Insurance Co., Ltd.
Equities
A001450
KR7001450006
Property & Casualty Insurance
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31,600 KRW | +1.94% |
|
+8.40% | +1.94% |
| Apr. 23 | HD Hyundai Marine Solution set to price shares at top of range in $538 mln IPO, sources say | RE |
| Mar. 26 | South Korea's HD Hyundai Marine plans IPO raising up to $554 million | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,148,870 | 1,806,680 | 2,309,307 | 2,430,850 | 2,477,898 | - | - |
| Enterprise Value (EV) 1 | 2,148,870 | 1,806,680 | 2,309,307 | 2,430,850 | 2,477,898 | 2,477,898 | 2,477,898 |
| P/E ratio | 9.21 x | 6.26 x | 4.25 x | 3.06 x | 2.57 x | 2.33 x | 2.19 x |
| Yield | 3.27% | 4.4% | 6.67% | - | 8.19% | 9.33% | 10.6% |
| Capitalization / Revenue | 0.16 x | 0.13 x | - | - | 3.42 x | 3.43 x | - |
| EV / Revenue | 0.16 x | 0.13 x | - | - | 3.42 x | 3.43 x | - |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.48 x | 0.38 x | - | - | 0.37 x | 0.33 x | 0.3 x |
| Nbr of stocks (in thousands) | 79,735 | 79,415 | 78,415 | 78,415 | 78,414 | - | - |
| Reference price 2 | 26,950 | 22,750 | 29,450 | 31,000 | 31,600 | 31,600 | 31,600 |
| Announcement Date | 2/6/20 | 2/10/21 | 2/2/23 | 2/8/24 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13,456 | 14,388 | - | - | - | 725 | 722 | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 383.2 | 479 | 644.9 | 822.9 | 1,026 | 1,377 | 1,513 | 1,584 |
| Operating Margin | 2.85% | 3.33% | - | - | - | 189.92% | 209.49% | - |
| Earnings before Tax (EBT) 1 | 348.3 | 444.7 | 605.3 | 768.4 | 997.7 | 1,336 | 1,484 | 1,590 |
| Net income 1 | 250.4 | 306.1 | 438.4 | 560.9 | 805.7 | 990.8 | 1,098 | 1,168 |
| Net margin | 1.86% | 2.13% | - | - | - | 136.66% | 152.05% | - |
| EPS 2 | 2,926 | 3,632 | - | 6,925 | 10,134 | 12,297 | 13,588 | 14,456 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 880.0 | 1,000 | - | 1,965 | - | 2,587 | 2,947 | 3,343 |
| Announcement Date | 2/6/20 | 2/10/21 | 2/10/22 | 2/2/23 | 2/8/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 3,401 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 202.4 | 74.5 | 224.9 | 284.5 | 192.7 | 120.9 | 443.1 | 337.3 | 396.3 | -42.77 | 378.1 | 380.9 | 365.2 | 284.7 | - |
| Operating Margin | 5.95% | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 191 | 68.14 | 213.1 | 273.6 | 177.6 | 104.1 | 435.3 | 329.7 | 389.6 | -49.34 | 349.8 | 376.7 | 364 | 289.5 | 318.9 |
| Net income 1 | 138.6 | 50.68 | 151.2 | 200.1 | 127.1 | 82.4 | 333.6 | 244.4 | 289.4 | 19.37 | 264.8 | 274.6 | 266.7 | 213.8 | 236.9 |
| Net margin | 4.08% | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | - | - | - | 2,498 | 1,567 | 986.0 | 4,199 | 3,062 | 3,660 | 247.0 | 3,388 | 3,348 | 3,200 | 2,612 | 3,021 |
| Dividend per Share 2 | - | - | - | - | - | 1,965 | - | - | - | - | - | - | - | 2,265 | - |
| Announcement Date | 11/12/21 | 2/10/22 | 5/12/22 | 8/11/22 | 11/10/22 | 2/2/23 | 5/12/23 | 8/14/23 | 11/14/23 | 2/8/24 | - | - | - | - | - |
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) | 5.83% | 6.64% | - | 12.5% | - | 14.6% | 14.4% | 14.4% |
| ROA (Net income/ Total Assets) | 0.56% | 0.65% | - | 1.08% | - | 2.21% | 2.31% | 2.4% |
| Assets 1 | 44,769 | 47,317 | - | 51,950 | - | 44,758 | 47,562 | 48,667 |
| Book Value Per Share 2 | 56,155 | 59,692 | - | - | - | 84,997 | 96,975 | 106,317 |
| Cash Flow per Share | - | 17,143 | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 2/6/20 | 2/10/21 | 2/10/22 | 2/2/23 | 2/8/24 | - | - | - |
1KRW in Billions2KRW
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
B
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.94% | 1.8B | |
| +11.15% | 85.6M |
- Stock Market
- Equities
- A001450 Stock
- Financials Hyundai Marine & Fire Insurance Co., Ltd.
