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

Financials Thaivivat Insurance

Equities

TVH

THB447010000

Life & Health 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
8.3 THB -1.19% Intraday chart for Thaivivat Insurance -1.19% +1.22%
Apr. 24 Thaivivat Holdings Public Company Limited Approves Dividend for the Year 2023, Payable on May 20, 2024 CI
Mar. 29 Thaivivat Holdings Public Company Limited Announces Chief Accountant Changes CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,139 1,273 1,212 8,257 3,636 2,458
Enterprise Value (EV) 1 909.5 1,047 883 7,514 3,334 2,232
P/E ratio 10.2 x 11.2 x 15.6 x 17.5 x 17.6 x 8.85 x
Yield 5.32% 4.76% 5% 2.57% 2.42% 4.76%
Capitalization / Revenue 0.35 x 0.33 x 0.26 x 1.43 x 0.57 x 0.35 x
EV / Revenue 0.28 x 0.27 x 0.19 x 1.31 x 0.52 x 0.32 x
EV / EBITDA 5.7 x 6.49 x 7.16 x 12.2 x 11.8 x 5.94 x
EV / FCF 3.29 x 3.13 x 0.68 x 8.08 x 2.28 x 29.8 x
FCF Yield 30.4% 31.9% 148% 12.4% 43.8% 3.35%
Price to Book 0.92 x 0.98 x 0.91 x 4.62 x 2.02 x 1.3 x
Nbr of stocks (in thousands) 303,000 303,000 303,000 303,000 303,000 299,788
Reference price 2 3.760 4.200 4.000 27.25 12.00 8.200
Announcement Date 2/28/19 3/2/20 2/28/21 2/24/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,250 3,888 4,691 5,754 6,397 7,006
EBITDA 1 159.7 161.5 123.3 616.9 282.7 375.4
EBIT 1 136 136.1 96.2 590.6 259.1 349.7
Operating Margin 4.18% 3.5% 2.05% 10.26% 4.05% 4.99%
Earnings before Tax (EBT) 1 136 136.1 96.02 589.8 259.5 349.6
Net income 1 112.1 113.3 77.9 472.2 206.8 277.7
Net margin 3.45% 2.92% 1.66% 8.21% 3.23% 3.96%
EPS 2 0.3700 0.3740 0.2571 1.559 0.6824 0.9263
Free Cash Flow 1 276.1 334.5 1,308 930.5 1,461 74.84
FCF margin 8.49% 8.6% 27.89% 16.17% 22.84% 1.07%
FCF Conversion (EBITDA) 172.92% 207.18% 1,060.98% 150.83% 516.87% 19.94%
FCF Conversion (Net income) 246.3% 295.15% 1,679.19% 197.05% 706.76% 26.95%
Dividend per Share 2 0.2000 0.2000 0.2000 0.7000 0.2900 0.3900
Announcement Date 2/28/19 3/2/20 2/28/21 2/24/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 230 225 329 743 302 227
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 276 335 1,308 931 1,461 74.8
ROE (net income / shareholders' equity) 9.09% 8.74% 5.84% 30% 11.3% 14.9%
ROA (Net income/ Total Assets) 1.56% 1.4% 0.84% 4.42% 1.75% 2.23%
Assets 1 7,170 8,112 9,314 10,677 11,840 12,436
Book Value Per Share 2 4.080 4.290 4.400 5.900 5.950 6.310
Cash Flow per Share 2 0.7600 0.7400 1.100 2.460 1.010 0.7600
Capex 1 49 35.4 32.4 20.3 43.2 36.5
Capex / Sales 1.51% 0.91% 0.69% 0.35% 0.68% 0.52%
Announcement Date 2/28/19 3/2/20 2/28/21 2/24/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Life & Health Insurance

1st Jan change Capi.
THAIVIVAT INSURANCE Stock Thaivivat Insurance
+1.22% 67.56M
AXA Stock AXA
+6.58% 74.49B
METLIFE, INC. Stock MetLife, Inc.
+6.64% 50.29B
AFLAC INCORPORATED Stock Aflac Incorporated
+0.85% 47.28B
MANULIFE FINANCIAL CORPORATION Stock Manulife Financial Corporation
+12.23% 43.12B
PRUDENTIAL FINANCIAL, INC. Stock Prudential Financial, Inc.
+8.25% 40.31B
GENERALI Stock Generali
+20.44% 38.48B
SUN LIFE FINANCIAL INC. Stock Sun Life Financial Inc.
+4.41% 30.54B
GREAT-WEST LIFECO INC. Stock Great-West Lifeco Inc.
-3.72% 28.79B
PRUDENTIAL PLC Stock Prudential plc
-14.77% 26.01B
Other Life & Health Insurance
  1. Stock Market
  2. Equities
  3. TVH Stock
  4. Financials Thaivivat Insurance