Valuation MS&AD Insurance Group Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 05/06/2026 BST			5-day change	1st Jan Change
4,325.00 ^JPY	+1.84%		+0.89%	+17.43%

06-03	MS&AD Insurance Group Holdings, Inc. - Special Call
06-03	Japan's Megabanks, Insurers Race to Unload Cross-Shareholdings as Stocks Rally	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	2,177,752	2,193,722	4,297,959	4,873,847	5,955,282	6,275,313	-	-
Change	-	0.73%	95.92%	13.4%	22.19%	5.37%	-	-
Enterprise Value (EV) ¹	2,960,654	2,193,722	5,013,004	5,464,412	5,955,282	7,065,633	7,065,633	6,275,313
Change	-	-25.9%	128.52%	9%	8.98%	18.64%	0%	-11.19%
P/E ratio	8.38x	13.7x	11.7x	7.24x	7.62x	9.35x	8.41x	8.66x
PBR	0.67x	0.73x	0.96x	1.22x	1.23x	1.53x	1.4x	1.44x
PEG	-	-0.4x	0x	0.1x	0.4x	-0.7x	0.7x	-3x
Capitalization / Revenue	0.42x	0.42x	0.65x	0.73x	0.78x	0.86x	0.83x	0.8x
EV / Revenue	0.58x	0.42x	0.76x	0.82x	0.78x	0.97x	0.93x	0.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	60	66.67	90	145	160	167.8	178.1	197.1
Rate of return	4.52%	4.87%	3.32%	4.5%	3.97%	3.88%	4.12%	4.56%
EPS ²	158.2	99.93	231.8	445.5	528.9	462.4	514.5	499.7
Distribution rate	37.9%	66.7%	38.8%	32.5%	30.3%	36.3%	34.6%	39.5%
Net sales ¹	5,132,042	5,251,271	6,572,889	6,660,813	7,653,030	7,277,575	7,566,675	7,839,400
EBITDA	-	-	-	-	-	-	-	-
EBIT	370,027	235,456	462,263	-	-	-	-	-
Net income ¹	262,799	161,530	369,266	691,657	787,339	650,628	698,835	662,975
Net Debt ¹	782,902	-	715,045	590,565	-	790,320	790,320	-
Reference price ²	1,326.00	1,368.67	2,711.00	3,225.00	4,032.00	4,325.00	4,325.00	4,325.00
Nbr of stocks (in thousands)	1,642,347	1,602,817	1,585,378	1,511,270	1,477,004	1,450,940	-	-
Announcement Date	20/05/22	19/05/23	20/05/24	20/05/25	20/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.35x	0.97x	-	3.88%	39.16B
TOKIO MARINE HOLDINGS, INC.	18.72x	1.6x	-	3.11%	81.78B
THE TRAVELERS COMPANIES, INC.	10.82x	-	-	1.58%	64.48B
THE ALLSTATE CORPORATION	8.02x	-	-	1.96%	56.89B
AMERICAN INTERNATIONAL GROUP, INC.	11.01x	-	-	2.59%	40.03B
FAIRFAX FINANCIAL HOLDINGS LIMITED	7.93x	-	-	0.97%	36.77B
INTACT FINANCIAL CORPORATION	16.68x	2.09x	-	2.14%	35.03B
SOMPO HOLDINGS, INC.	9.59x	0.88x	-	2.54%	32.84B
ARCH CAPITAL GROUP LTD.	9.05x	2.11x	-	0.22%	31.73B
SAMPO OYJ	19.22x	-	-	4.3%	27.23B
Average	12.04x	1.53x		2.33%	44.59B
Weighted average by Cap.	12.32x	1.53x		2.33%