XJPX7326
Market cap171mUSD
Jan 22, Last price
1,069.00JPY
1D
0.94%
1Q
18.54%
IPO
-44.29%
Name
SBI Insurance Group Co Ltd
Chart & Performance
P/E
18.29
P/S
0.27
EPS
58.46
Div Yield, %
0.28%
Shrs. gr., 5y
3.53%
Rev. gr., 5y
8.53%
Revenues
97.38b
+3.88%
Net income
1.45b
+17.02%
CFO
7.27b
+48.80%
Dividend
Mar 28, 20250 JPY/sh
Profile
SBI Insurance Group Co., Ltd. provides various insurance products in Japan. It offers property/casualty, life, and small short term insurance products. The company was incorporated in 2016 and is based in Tokyo, Japan. SBI Insurance Group Co., Ltd. operates as a subsidiary of SBI Holdings, Inc.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | |
| Income | ||||||||
Revenues | 97,377,000 3.88% | 93,743,000 7.75% | 87,002,000 0.66% | |||||
Cost of revenue | ||||||||
Unusual Expense (Income) | ||||||||
NOPBT | 97,377,000 | 93,743,000 | 87,002,000 | |||||
NOPBT Margin | 100.00% | 100.00% | 100.00% | |||||
Operating Taxes | 562,000 | 595,000 | 1,271,000 | |||||
Tax Rate | 0.58% | 0.63% | 1.46% | |||||
NOPAT | 96,815,000 | 93,148,000 | 85,731,000 | |||||
Net income | 1,451,000 17.02% | 1,240,000 39.17% | 891,000 16.78% | |||||
Dividends | (248,000) | |||||||
Dividend yield | 0.94% | |||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 1,000 | |||||||
Long-term debt | 1,000 | 1,000 | ||||||
Deferred revenue | ||||||||
Other long-term liabilities | 170,073,000 | (207,000) | (234,000) | |||||
Net debt | (33,542,000) | (158,060,000) | (158,673,000) | |||||
| Cash flow | ||||||||
Cash from operating activities | 7,272,000 | 4,887,000 | 4,641,000 | |||||
CAPEX | (206,000) | (2,042,000) | (2,052,000) | |||||
Cash from investing activities | (9,396,000) | (6,425,000) | (5,818,000) | |||||
Cash from financing activities | (250,000) | 1,000 | ||||||
FCF | 138,487,000 | 75,011,000 | 83,410,000 | |||||
| Balance | ||||||||
Cash | 33,542,000 | 33,106,000 | 31,447,000 | |||||
Long term investments | 124,955,000 | 127,228,000 | ||||||
Excess cash | 28,673,150 | 153,373,850 | 154,324,900 | |||||
Stockholders' equity | 7,933,000 | 13,276,000 | 12,034,000 | |||||
Invested Capital | 202,134,000 | 177,086,000 | 179,419,000 | |||||
ROIC | 51.06% | 52.26% | 47.52% | |||||
ROCE | 46.31% | 49.19% | 45.39% | |||||
| EV | ||||||||
Common stock shares outstanding | 24,820 | 24,820 | 24,820 | |||||
Price | 1,061.00 15.70% | 917.00 -11.06% | 1,031.00 -21.66% | |||||
Market cap | 26,334,463 15.70% | 22,760,323 -11.06% | 25,589,855 -21.66% | |||||
EV | (7,097,537) | (128,722,677) | (131,960,145) | |||||
EBITDA | 99,442,000 | 95,747,000 | 88,773,000 | |||||
EV/EBITDA | ||||||||
Interest | 3,000 | 2,000 | 1,000 | |||||
Interest/NOPBT | 0.00% | 0.00% | 0.00% | |||||