Stock A005830 DB INSURANCE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DB Insurance Co., Ltd.

Equities

A005830

KR7005830005

Property & Casualty Insurance

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 13/05/2024 BST 		5-day change 1st Jan Change
104,100 KRW +5.36% Intraday chart for DB Insurance Co., Ltd. +11.70% +24.37%
02-19 DB Insurance Co., Ltd. completed the acquisition of 75% stake in Saigon - Hanoi Insurance Corporation. CI
01-31 DB Insurance Co., Ltd. completed the acquisition of 75% stake in Vietnam National Aviation Insurance Company from 19 individual investors and one institutional investor. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 3,310,503 2,626,902 3,242,347 3,920,839 6,250,525 - -
Enterprise Value (EV) 1 3,310,503 2,626,902 3,242,347 3,920,839 6,250,525 6,250,525 6,250,525
P/E ratio 8.77 x 4.77 x 4.17 x 4 x 4.03 x 3.84 x 3.66 x
Yield 2.87% 5.03% 6.48% 7.04% 5.7% 6.36% 7.28%
Capitalization / Revenue 0.2 x 0.17 x 0.24 x - 3.57 x 3.37 x -
EV / Revenue 0.2 x 0.17 x 0.24 x - 3.57 x 3.37 x -
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.56 x 0.42 x 0.53 x 0.78 x 0.67 x 0.59 x 0.54 x
Nbr of stocks (in thousands) 63,298 60,043 60,043 60,043 60,043 - -
Reference price 2 52,300 43,750 54,000 65,300 104,100 104,100 104,100
Announcement Date 30/01/20 10/02/21 10/02/22 07/02/23 - - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,436 15,456 13,772 - - 1,750 1,856 -
EBITDA - - - - - - - -
EBIT 1 512.3 683.4 1,066 1,311 2,017 2,222 2,332 2,449
Operating Margin 3.12% 4.42% 7.74% - - 126.96% 125.65% -
Earnings before Tax (EBT) 1 505.1 751 1,064 1,296 2,025 2,218 2,352 2,462
Net income 1 372.9 558.8 776.4 980.6 1,537 1,640 1,717 1,834
Net margin 2.27% 3.62% 5.64% - - 93.71% 92.51% -
EPS 2 5,966 9,171 12,939 16,331 - 25,805 27,112 28,412
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1,500 2,200 3,500 4,600 - 5,937 6,624 7,583
Announcement Date 30/01/20 10/02/21 10/02/22 07/02/23 07/02/24 - - -
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 3,722 3,591 3,836 4,740 3,973 - - - - - - - - - -
EBITDA - - - - - - - - - - - - - - -
EBIT 1 301.4 177.3 381.4 377 341.4 211.3 533.2 623.9 482.4 334.8 630.8 575.4 559 481.3 611.1
Operating Margin 8.1% 4.94% 9.94% 7.95% 8.59% - - - - - - - - - -
Earnings before Tax (EBT) 1 300.5 177.7 379.2 377.8 336.2 202.6 534.2 - 482.1 337.8 585.4 574 561.1 456.1 -
Net income 1 219.9 130.9 280 282.6 254.4 163.6 406 473 369.9 261 438.2 424.5 402.9 339.1 381.2
Net margin 5.91% 3.64% 7.3% 5.96% 6.41% - - - - - - - - - -
EPS 2 3,662 2,189 4,663 4,945 4,238 2,724 6,762 7,877 6,161 - 7,235 6,665 5,757 5,440 6,348
Dividend per Share 2 - 3,500 - - - 4,600 - - - - - - - 7,000 -
Announcement Date 12/11/21 10/02/22 12/05/22 11/08/22 10/11/22 07/02/23 12/05/23 14/08/23 13/11/23 07/02/24 - - - - -
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) 6.68% 9.04% 12.5% 17.4% - 17.6% 16.3% 15.8%
ROA (Net income/ Total Assets) 0.37% 0.96% 1.58% 1.93% - 3.29% 3.27% 3.34%
Assets 1 100,777 57,917 49,136 50,841 - 49,904 52,557 54,929
Book Value Per Share 2 93,984 105,257 102,541 84,109 - 155,016 175,397 191,546
Cash Flow per Share - 20,401 28,438 - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 30/01/20 10/02/21 10/02/22 07/02/23 07/02/24 - - -
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

Ratings for DB Insurance Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Property & Casualty Insurance

1st Jan change Capi.
DB INSURANCE CO., LTD. Stock DB Insurance Co., Ltd.
+24.37% 4.34B
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+40.32% 63.32B
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+17.25% 52.42B
THE TRAVELERS COMPANIES Stock The Travelers Companies
+14.23% 49.6B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+20.79% 44.83B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+31.82% 36.62B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+10.81% 29.64B
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+51.70% 29.1B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+26.62% 25.51B
SAMPO OYJ Stock Sampo Oyj
-0.63% 21.53B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. A005830 Stock
  4. Financials DB Insurance Co., Ltd.