XETRTLX
Market cap21bUSD
Dec 20, Last price
79.90EUR
1D
-1.24%
1Q
5.83%
Jan 2017
152.37%
IPO
325.45%
Name
Talanx AG
Chart & Performance
Profile
Talanx AG provides insurance and reinsurance products and services worldwide. The company offers life, casualty, liability, motor, aviation, legal protection, fire, burglary and theft, water damage, plate glass, windstorm, comprehensive householders, comprehensive home-owners, hail, livestock, engineering, omnium, marine, business interruption, travel assistance, aviation and space liability, financial lines, and other property insurance, as well as coverage for fire and fire loss of profits insurance. It also provides bancassurance products; unit linked life insurance, annuity and risk insurance, and long term and occupational disability insurance products; personal accident insurance; and Sharia-compliant retakaful reinsurance products. The company offers property and casualty, marine and aviation, credit/surety, agriculture, structured, and life and health reinsurance, as well as engages in the facultative and nat cat, and asset management businesses. The company was founded in 1996 and is based in Hanover, Germany. Talanx AG operates as a subsidiary of HDI Haftpflichtverband der Deutschen Industrie Versicherungsverein auf Gegenseitigkeit.
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 | 44,977,000 -8.19% | 48,990,000 13.59% | 43,129,000 10.20% | |||||||
Cost of revenue | (4,087,000) | 1,459,000 | 1,329,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 49,064,000 | 47,531,000 | 41,800,000 | |||||||
NOPBT Margin | 109.09% | 97.02% | 96.92% | |||||||
Operating Taxes | 289,000 | 730,000 | 548,000 | |||||||
Tax Rate | 0.59% | 1.54% | 1.31% | |||||||
NOPAT | 48,775,000 | 46,801,000 | 41,252,000 | |||||||
Net income | 1,581,000 -35.84% | 2,464,000 42.43% | 1,730,000 44.65% | |||||||
Dividends | (507,000) | (405,000) | (379,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 325,000 | (1,265,000) | 13,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 79,000 | 75,000 | ||||||||
Long-term debt | 9,553,000 | 9,919,000 | 8,040,000 | |||||||
Deferred revenue | 105,000 | 89,000 | 58,000 | |||||||
Other long-term liabilities | 127,445,000 | (5,050,000) | (10,684,000) | |||||||
Net debt | (12,988,000) | (184,196,000) | (204,210,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 8,095,000 | 5,966,000 | 10,049,000 | |||||||
CAPEX | (461,000) | (196,000) | (1,664,000) | |||||||
Cash from investing activities | (5,029,000) | (6,997,000) | (10,061,000) | |||||||
Cash from financing activities | (1,485,000) | 565,000 | 428,000 | |||||||
FCF | 64,671,000 | 45,052,000 | 38,871,000 | |||||||
Balance | ||||||||||
Cash | 5,102,000 | 95,533,000 | 106,214,000 | |||||||
Long term investments | 17,439,000 | 98,661,000 | 106,111,000 | |||||||
Excess cash | 20,292,150 | 191,744,500 | 210,168,550 | |||||||
Stockholders' equity | 15,720,000 | 11,198,000 | 16,560,000 | |||||||
Invested Capital | 134,821,000 | 174,169,000 | 172,537,000 | |||||||
ROIC | 31.57% | 27.00% | 25.01% | |||||||
ROCE | 29.48% | 25.41% | 21.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 254,687 | 253,121 | 252,822 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 49,234,000 | 47,748,000 | 41,895,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 363,000 | 249,000 | 223,000 | |||||||
Interest/NOPBT | 0.74% | 0.52% | 0.53% |