Financials Scor SE

Equities

SCR

FR0010411983

Reinsurance

Real-time Euronext Paris 13:21:00 17/07/2024 BST 5-day change 1st Jan Change
19.92 EUR +1.32% Intraday chart for Scor SE -22.25% -24.72%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,969 4,909 5,065 3,833 4,748 3,514 - -
Enterprise Value (EV) 1 7,943 5,643 6,208 5,296 4,748 4,941 4,925 3,514
P/E ratio 16.5 x 21 x 11.2 x -12.7 x 5.83 x 5.36 x 4.29 x 4.03 x
Yield 4.81% 6.81% 6.56% 6.51% - 9.6% 10.2% 10.8%
Capitalization / Revenue 0.43 x 0.3 x 0.29 x 0.19 x 0.25 x 0.17 x 0.17 x 0.16 x
EV / Revenue 0.49 x 0.34 x 0.35 x 0.27 x 0.25 x 0.24 x 0.23 x 0.16 x
EV / EBITDA - - - - - - - -
EV / FCF - 5.71 x 2.58 x 10.6 x - 2.9 x 2.53 x 1.64 x
FCF Yield - 17.5% 38.8% 9.44% - 34.5% 39.6% 61.1%
Price to Book 1.1 x 0.8 x 0.78 x 0.75 x 1.01 x 0.69 x 0.62 x 0.55 x
Nbr of stocks (in thousands) 186,232 185,824 184,597 178,346 179,437 178,742 - -
Reference price 2 37.42 26.42 27.44 21.49 26.46 19.66 19.66 19.66
Announcement Date 27/02/20 24/02/21 24/02/22 02/03/23 06/03/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,341 16,368 17,600 19,732 19,371 20,534 21,231 21,887
EBITDA - - - - - - - -
EBIT 1 713 479 795 1 711 1,215 1,378 1,454
Operating Margin 4.36% 2.93% 4.52% 0.01% 3.67% 5.92% 6.49% 6.64%
Earnings before Tax (EBT) 1 569 336 663 -116 - 957.8 1,174 1,224
Net income 1 422 234 456 -301 812 665.3 839.8 877.1
Net margin 2.58% 1.43% 2.59% -1.53% 4.19% 3.24% 3.96% 4.01%
EPS 2 2.270 1.260 2.460 -1.690 4.540 3.671 4.579 4.878
Free Cash Flow 1 - 988 2,406 500 - 1,703 1,950 2,148
FCF margin - 6.04% 13.67% 2.53% - 8.29% 9.18% 9.81%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - 422.22% 527.63% - - 255.99% 232.19% 244.91%
Dividend per Share 2 1.800 1.800 1.800 1.400 - 1.888 2.008 2.123
Announcement Date 27/02/20 24/02/21 24/02/22 02/03/23 06/03/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 8,195 8,441 - 4,553 4,715 4,971 - 5,141 4,905 4,744 4,830 4,870 4,927 4,953 5,127 5,178 5,341 -
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1 128 606 -18 207 -48 -111 - -216 376 444 316 257 350 287 306.4 316.2 293.7 -
Operating Margin 1.56% 7.18% - 4.55% -1.02% -2.23% - -4.2% 7.67% 9.36% 6.54% 5.28% 7.1% 5.79% 5.98% 6.11% 5.5% -
Earnings before Tax (EBT) 1 - - -51 - -81 - - -242 345 417 288 227 - 259 -302 281 237 -
Net income 1 26 380 -41 118 -80 -159 -239 -270 208 311 192 147 162 196 194.9 201.9 179.1 -
Net margin 0.32% 4.5% - 2.59% -1.7% -3.2% - -5.25% 4.24% 6.56% 3.98% 3.02% 3.29% 3.96% 3.8% 3.9% 3.35% -
EPS 2 0.1400 2.040 -0.2200 0.6400 -0.4400 -0.9000 - -1.520 1.160 1.730 1.070 0.8200 0.9100 1.100 0.8929 1.088 1.060 -
Dividend per Share 2 - - - 1.800 - - - - 1.400 - - - - - - - 1.800 -
Announcement Date 23/07/20 28/07/21 27/10/21 24/02/22 06/05/22 28/07/22 28/07/22 09/11/22 02/03/23 12/05/23 28/07/23 10/11/23 06/03/24 17/05/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 974 734 1,143 1,463 - 1,427 1,411 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 988 2,406 500 - 1,703 1,950 2,148
ROE (net income / shareholders' equity) 7% 3.8% 7.2% -5.24% - 13.9% 14.9% 14.4%
ROA (Net income/ Total Assets) 0.93% 0.5% 0.93% -0.56% - 1.07% 2.04% 2.05%
Assets 1 45,622 46,548 48,869 53,426 - 61,943 41,260 42,753
Book Value Per Share 2 34.10 33.00 35.30 28.50 26.20 28.40 31.80 35.40
Cash Flow per Share - - - - - - - -
Capex 1 - - - - - 51 55 59
Capex / Sales - - - - - 0.25% 0.26% 0.27%
Announcement Date 27/02/20 24/02/21 24/02/22 02/03/23 06/03/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
19.66 EUR
Average target price
31.31 EUR
Spread / Average Target
+59.27%
Consensus