OTCMAGESY
Market cap8.82bUSD
Dec 20, Last price
47.96USD
1D
-1.80%
1Q
-8.39%
Jan 2017
21.22%
Name
Ageas SA
Chart & Performance
Profile
ageas SA/NV, together with its subsidiaries, engages in insurance business in Europe and Asia. The company primarily offers property, casualty, and life insurance products, as well as pension products; and reinsurance products. Its life insurance products include risks related to the life and death of individuals; and non-life insurance products comprise accident and health, motor, fire, and other insurance products, as well as other damages to property covering the risk of property losses or claims liabilities. The company serves private individuals, as well as small, medium-sized, and large companies through independent brokers and the bank channels. ageas SA/NV was founded in 1824 and is headquartered in Brussels, Belgium.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 11,245,000 17.33% | 9,584,000 -26.47% | 13,035,000 12.10% | |||||||
Cost of revenue | 1,485,000 | 206,000 | 183,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,760,000 | 9,378,000 | 12,852,000 | |||||||
NOPBT Margin | 86.79% | 97.85% | 98.60% | |||||||
Operating Taxes | 251,000 | 229,000 | 215,000 | |||||||
Tax Rate | 2.57% | 2.44% | 1.67% | |||||||
NOPAT | 9,509,000 | 9,149,000 | 12,637,000 | |||||||
Net income | 953,000 -13.13% | 1,097,000 29.82% | 845,000 -25.94% | |||||||
Dividends | (540,000) | (765,000) | (485,000) | |||||||
Dividend yield | 7.47% | 10.02% | 5.70% | |||||||
Proceeds from repurchase of equity | (3,000) | (93,000) | (59,000) | |||||||
BB yield | 0.04% | 1.22% | 0.69% | |||||||
Debt | ||||||||||
Debt current | 2,541,000 | 2,978,000 | ||||||||
Long-term debt | 5,241,000 | 5,073,000 | 5,292,000 | |||||||
Deferred revenue | 299,000 | 166,000 | 155,000 | |||||||
Other long-term liabilities | 76,867,000 | (4,303,000) | (5,858,000) | |||||||
Net debt | (80,634,000) | (86,443,000) | (114,236,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 124,000 | (588,000) | (1,065,000) | |||||||
CAPEX | (146,000) | (164,000) | (147,000) | |||||||
Cash from investing activities | 1,353,000 | 1,035,000 | 1,439,000 | |||||||
Cash from financing activities | (868,000) | (1,126,000) | (684,000) | |||||||
FCF | 19,173,000 | 5,747,000 | 12,558,000 | |||||||
Balance | ||||||||||
Cash | 1,875,000 | 42,137,000 | 57,192,000 | |||||||
Long term investments | 84,000,000 | 51,920,000 | 65,314,000 | |||||||
Excess cash | 85,312,750 | 93,577,800 | 121,854,250 | |||||||
Stockholders' equity | 5,489,000 | 7,592,000 | 12,966,000 | |||||||
Invested Capital | 90,095,000 | 93,972,000 | 99,274,000 | |||||||
ROIC | 10.33% | 9.47% | 12.74% | |||||||
ROCE | 10.17% | 9.20% | 11.35% | |||||||
EV | ||||||||||
Common stock shares outstanding | 183,821 | 184,321 | 186,905 | |||||||
Price | 39.31 -5.09% | 41.42 -9.07% | 45.55 4.52% | |||||||
Market cap | 7,226,004 -5.35% | 7,634,576 -10.32% | 8,513,523 3.86% | |||||||
EV | (72,330,996) | (77,758,424) | (103,464,477) | |||||||
EBITDA | 10,102,000 | 10,254,000 | 13,685,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 275,000 | 167,000 | 126,000 | |||||||
Interest/NOPBT | 2.82% | 1.78% | 0.98% |