Financials Kuwait Reinsurance Company K.S.C.P.

Equities

KUWAITRE

KW0EQ0300453

Reinsurance

End-of-day quote Kuwait S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.464 KWD 0.00% Intraday chart for Kuwait Reinsurance Company K.S.C.P. 0.00% +20.52%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 34.49 27.92 42.29 60.1 68.61 99.96
Enterprise Value (EV) 1 29.79 23.34 35.22 54.2 63.95 94.84
P/E ratio 10.2 x 5.91 x 8.08 x 9.51 x 8.61 x 9.23 x
Yield 2.56% 3.35% 2.39% 1.81% 2.08% 1.82%
Capitalization / Revenue 0.84 x 0.57 x 0.78 x 0.91 x 0.99 x 1.29 x
EV / Revenue 0.73 x 0.48 x 0.65 x 0.82 x 0.92 x 1.22 x
EV / EBITDA 7.26 x 4.61 x 6.83 x 7.52 x 7.22 x 8.18 x
EV / FCF 6.96 x -3.68 x 2.25 x 2.51 x 5.47 x -8.48 x
FCF Yield 14.4% -27.2% 44.4% 39.8% 18.3% -11.8%
Price to Book 0.71 x 0.52 x 0.74 x 0.95 x 0.99 x 1.25 x
Nbr of stocks (in thousands) 259,854 259,681 259,660 259,660 259,659 259,645
Reference price 2 0.1327 0.1075 0.1629 0.2315 0.2642 0.3850
Announcement Date 2/18/19 2/13/20 2/18/21 2/17/22 2/16/23 2/15/24
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 41.04 48.73 53.93 66.4 69.63 77.51
EBITDA 1 4.104 5.061 5.159 7.212 8.852 11.59
EBIT 1 4.012 4.957 5.046 7.12 8.791 11.53
Operating Margin 9.77% 10.17% 9.36% 10.72% 12.63% 14.88%
Earnings before Tax (EBT) 1 3.408 4.778 5.29 6.389 8.055 10.97
Net income 1 3.371 4.727 5.234 6.317 7.97 10.83
Net margin 8.21% 9.7% 9.71% 9.51% 11.45% 13.98%
EPS 2 0.0130 0.0182 0.0202 0.0243 0.0307 0.0417
Free Cash Flow 1 4.279 -6.341 15.65 21.58 11.69 -11.18
FCF margin 10.42% -13.01% 29.02% 32.5% 16.79% -14.43%
FCF Conversion (EBITDA) 104.25% - 303.39% 299.28% 132.03% -
FCF Conversion (Net income) 126.94% - 299.03% 341.65% 146.64% -
Dividend per Share 2 0.003400 0.003600 0.003900 0.004200 0.005500 0.007000
Announcement Date 2/18/19 2/13/20 2/18/21 2/17/22 2/16/23 2/15/24
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4.7 4.58 7.07 5.9 4.65 5.12
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 4.28 -6.34 15.7 21.6 11.7 -11.2
ROE (net income / shareholders' equity) 7.14% 9.26% 9.5% 10.5% 12% 14.4%
ROA (Net income/ Total Assets) 2.04% 2.22% 2.03% 2.52% 2.71% 4.01%
Assets 1 165.2 212.8 257.8 250.4 293.9 270.3
Book Value Per Share 2 0.1900 0.2100 0.2200 0.2400 0.2700 0.3100
Cash Flow per Share 2 0.0200 0.0200 0.0300 0.0200 0.0200 0.0200
Capex 1 0.05 0.05 0.09 0 0.02 0.03
Capex / Sales 0.11% 0.1% 0.17% 0.01% 0.03% 0.04%
Announcement Date 2/18/19 2/13/20 2/18/21 2/17/22 2/16/23 2/15/24
1KWD in Million2KWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. KUWAITRE Stock
  4. Financials Kuwait Reinsurance Company K.S.C.P.