Stock INSURE INDARA INSURANCE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Indara Insurance

Equities

INSURE

TH0217010006

Property & Casualty Insurance

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
109 THB -0.46% Intraday chart for Indara Insurance 0.00% -12.80%
Apr. 26 Indara Insurance Public Company Limited Approves Appointment of Suchart Uahwatanasakul as Director and an Independent Director CI
Feb. 20 Indara Insurance Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 390 380 440 370 2,270 1,250
Enterprise Value (EV) 1 325.2 345.9 388 304 874.8 398.9
P/E ratio -8.27 x -114 x -20.2 x 26.3 x 3.22 x 6.4 x
Yield - - - - - -
Capitalization / Revenue 0.75 x 0.88 x 1.42 x 1.13 x 0.73 x 0.44 x
EV / Revenue 0.63 x 0.8 x 1.25 x 0.93 x 0.28 x 0.14 x
EV / EBITDA -11.2 x -193 x -19.6 x 29.4 x 1.22 x 1.56 x
EV / FCF -9.42 x -20.3 x 13.2 x 3.49 x 0.22 x -0.34 x
FCF Yield -10.6% -4.93% 7.58% 28.7% 452% -291%
Price to Book 2.23 x 2.23 x 2.88 x 2.17 x 2.46 x 1.12 x
Nbr of stocks (in thousands) 10,000 10,000 10,000 10,000 10,000 10,000
Reference price 2 39.00 38.00 44.00 37.00 227.0 125.0
Announcement Date 2/21/19 2/20/20 2/19/21 2/18/22 2/27/23 2/20/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 518.1 431 310.2 327.8 3,103 2,818
EBITDA 1 -28.95 -1.794 -19.76 10.36 716.2 255.3
EBIT 1 -30.61 -2.618 -20.46 9.87 715.8 254.8
Operating Margin -5.91% -0.61% -6.6% 3.01% 23.07% 9.04%
Earnings before Tax (EBT) 1 -56.78 -2.618 -20.84 9.581 715.1 254.2
Net income 1 -47.18 -3.332 -21.81 14.07 704.4 195.2
Net margin -9.11% -0.77% -7.03% 4.29% 22.7% 6.93%
EPS 2 -4.718 -0.3332 -2.181 1.407 70.44 19.52
Free Cash Flow 1 -34.53 -17.06 29.41 87.22 3,951 -1,162
FCF margin -6.67% -3.96% 9.48% 26.61% 127.34% -41.22%
FCF Conversion (EBITDA) - - - 842.24% 551.67% -
FCF Conversion (Net income) - - - 619.68% 560.9% -
Dividend per Share - - - - - -
Announcement Date 2/21/19 2/20/20 2/19/21 2/18/22 2/27/23 2/20/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 64.8 34.1 52 66 1,395 851
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -34.5 -17.1 29.4 87.2 3,951 -1,162
ROE (net income / shareholders' equity) -23.7% -1.93% -13.5% 8.7% 129% 19.2%
ROA (Net income/ Total Assets) -1.91% -0.19% -1.67% 0.85% 8.01% 1.62%
Assets 1 2,473 1,774 1,309 1,654 8,796 12,055
Book Value Per Share 2 17.50 17.10 15.30 17.10 92.30 111.0
Cash Flow per Share 2 6.480 3.410 6.340 7.190 141.0 86.00
Capex 1 0.97 1.26 0.1 0.1 0.71 0.14
Capex / Sales 0.19% 0.29% 0.03% 0.03% 0.02% 0.01%
Announcement Date 2/21/19 2/20/20 2/19/21 2/18/22 2/27/23 2/20/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Property & Casualty Insurance

1st Jan change Capi.
INDARA INSURANCE Stock Indara Insurance
-12.80% 29.66M
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+43.10% 64.49B
THE TRAVELERS COMPANIES Stock The Travelers Companies
+12.14% 49.09B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+20.46% 44.64B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+27.25% 35.57B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+13.22% 29.74B
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+53.14% 29.18B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+25.04% 25.38B
W.R. BERKLEY CORPORATION Stock W.R. Berkley Corporation
+11.28% 21.19B
MARKEL GROUP INC. Stock Markel Group Inc.
+11.44% 20.67B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. INSURE Stock
  4. Financials Indara Insurance