Financials Hanwha Life Insurance Co., Ltd.

Equities

A088350

KR7088350004

Life & Health Insurance

End-of-day quote Korea S.E. 23:00:00 23/05/2024 BST 5-day change 1st Jan Change
2,840 KRW -1.73% Intraday chart for Hanwha Life Insurance Co., Ltd. -5.65% +0.35%

Valuation

Fiscal Period: December 2019 2020 2021 2023 2024 2025 2026
Capitalization 1 1,735,711 1,833,392 2,205,330 2,126,434 2,133,948 - -
Enterprise Value (EV) 2 1,736 1,833 2,205 2,137 2,632 2,632 2,632
P/E ratio 62.4 x 18.3 x 7.02 x 3.69 x 3.35 x 2.93 x 2.62 x
Yield 1.3% 1.23% - 5.3% 6.07% 7.48% 8.33%
Capitalization / Revenue 183,495,866 x 182,277,864 x 217,972,289 x 160,837,820 x - 2,195,461,000 x 2,028,612,138 x
EV / Revenue 183,495,866 x 182,277,864 x 217,972,289 x 161,616,595 x - 2,708,169,940 x 2,502,356,641 x
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.14 x 0.15 x 0.22 x 0.22 x 0.18 x 0.17 x 0.16 x
Nbr of stocks (in thousands) 751,390 751,390 751,390 751,390 751,390 - -
Reference price 3 2,310 2,440 2,935 2,830 2,840 2,840 2,840
Announcement Date 07/02/20 29/01/21 09/02/22 21/02/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 9,459 10,058 10,117 - 13,221 - 972 1,052
EBITDA - - - - - - - -
EBIT 1 -139.5 147.8 243.4 31.9 666.1 896.6 1,014 1,147
Operating Margin -1.47% 1.47% 2.41% - 5.04% - 104.28% 109.03%
Earnings before Tax (EBT) 1 112.9 241.2 559 432.6 753.4 891.4 1,038 1,168
Net income 1 114.6 196.9 410.6 354.3 616.3 670.9 768.7 889.1
Net margin 1.21% 1.96% 4.06% - 4.66% - 79.09% 84.52%
EPS 2 37.00 133.0 418.0 - 766.0 847.2 968.0 1,082
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 30.00 30.00 - - 150.0 172.5 212.3 236.7
Announcement Date 07/02/20 29/01/21 09/02/22 08/02/23 21/02/24 - - -
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 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 2,852 2,558 2,472 2,674 7,303 - - - - - - - -
EBITDA - - - - - - - - - - - - -
EBIT 1 12.34 -7.148 -58.15 148.3 34.32 -92.56 375.7 -79.79 4.854 165.2 219.3 234.8 161.2
Operating Margin 0.43% -0.28% -2.35% 5.55% 0.47% - - - - - - - -
Earnings before Tax (EBT) 1 146.4 77.15 65.75 72.54 104.1 190.2 - -79.98 82.54 192.3 241.4 240.5 192.9
Net income 1 103.1 56.63 50.87 55.86 88.46 159.2 356.9 -40.8 38.37 142.6 179.2 178.9 142.2
Net margin 3.61% 2.21% 2.06% 2.09% 1.21% - - - - - - - -
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 28/10/21 09/02/22 29/04/22 29/07/22 31/10/22 08/02/23 12/05/23 14/11/23 21/02/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 10.3 498 498 498
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 1.05% 1.64% 3.84% - 4.54% 5.62% 6.11% 6.61%
ROA (Net income/ Total Assets) 0.1% 0.16% 0.32% - 0.53% 0.59% 0.64% 0.68%
Assets 1 118,066 124,622 128,518 - 115,513 114,396 119,331 130,033
Book Value Per Share 2 16,048 15,964 13,537 - 13,111 15,532 16,326 17,475
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 07/02/20 29/01/21 09/02/22 08/02/23 21/02/24 - - -
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

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A088350 Stock
  4. Financials Hanwha Life Insurance Co., Ltd.