XKRX001450
Market cap1.37bUSD
Dec 24, Last price
25,600.00KRW
1D
1.39%
1Q
-21.71%
Jan 2017
-18.73%
Name
Hyundai Marine & Fire Insurance Co Ltd
Chart & Performance
Profile
Hyundai Marine & Fire Insurance Co., Ltd. provides non-life insurance and other related insurance services in South Korea and internationally. The company offers automobile/driver, health/child, property, annuity/savings, fire, marine, accident, engineering, workers' compensation, and liability insurance products. It also engages in the building and facility management, asset management, investment advisory, reinsurance brokerage, and claims service businesses. The company was formerly known as Dongbang Fire & Marine Insurance Co., Ltd. and changed its name to Hyundai Marine & Fire Insurance Co. Ltd. in October 1985. Hyundai Marine & Fire Insurance Co., Ltd. was incorporated in 1955 and is headquartered in Seoul, South Korea.
Valuation
Title KRW 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 | 13,612,978,180 -17.58% | 16,516,228,454 7.05% | 15,428,002,722 5.01% | |||||||
Cost of revenue | (2,122,646,419) | 1,337,571,615 | 1,276,119,080 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,735,624,599 | 15,178,656,839 | 14,151,883,642 | |||||||
NOPBT Margin | 115.59% | 91.90% | 91.73% | |||||||
Operating Taxes | 152,576,924 | 212,231,049 | 168,120,712 | |||||||
Tax Rate | 0.97% | 1.40% | 1.19% | |||||||
NOPAT | 15,583,047,674 | 14,966,425,790 | 13,983,762,930 | |||||||
Net income | 607,828,607 5.79% | 574,557,220 32.82% | 432,572,359 30.35% | |||||||
Dividends | (181,351,465) | (116,053,460) | (79,414,500) | |||||||
Dividend yield | 7.46% | 5.03% | 4.40% | |||||||
Proceeds from repurchase of equity | (371,649,316) | |||||||||
BB yield | 20.60% | |||||||||
Debt | ||||||||||
Debt current | 206,804,534 | 29,152,728 | ||||||||
Long-term debt | 890,118,064 | 1,186,751,234 | 1,320,557,917 | |||||||
Deferred revenue | 94,946,712 | 61,692,984 | 59,522,801 | |||||||
Other long-term liabilities | 36,361,865,899 | (718,363,587) | (1,891,385,123) | |||||||
Net debt | (48,305,102,400) | (40,629,012,883) | (45,835,607,419) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,122,823,149 | 1,739,003,337 | 1,006,023,390 | |||||||
CAPEX | (51,640,571) | (31,592,189) | (36,606,463) | |||||||
Cash from investing activities | (1,193,255,095) | (1,126,669,628) | (1,337,851,119) | |||||||
Cash from financing activities | (871,215,525) | (421,139,446) | 227,377,343 | |||||||
FCF | 18,474,401,956 | 14,839,788,642 | 13,647,075,709 | |||||||
Balance | ||||||||||
Cash | 21,032,785,617 | 14,083,694,788 | 18,637,356,057 | |||||||
Long term investments | 28,162,434,847 | 27,938,873,863 | 28,547,962,007 | |||||||
Excess cash | 48,514,571,555 | 41,196,757,229 | 46,413,917,928 | |||||||
Stockholders' equity | 6,039,650,454 | 7,319,186,125 | 7,796,447,564 | |||||||
Invested Capital | 37,590,520,108 | 44,116,015,051 | 43,597,776,963 | |||||||
ROIC | 38.14% | 34.13% | 33.16% | |||||||
ROCE | 36.07% | 29.38% | 27.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 78,414 | 78,414 | 78,596 | |||||||
Price | 31,000.00 5.26% | 29,450.00 28.32% | 22,950.00 0.88% | |||||||
Market cap | 2,430,849,500 5.26% | 2,309,307,025 28.03% | 1,803,787,173 -0.37% | |||||||
EV | (45,874,252,900) | (38,319,705,858) | (44,031,820,246) | |||||||
EBITDA | 15,851,752,068 | 15,298,090,234 | 14,267,480,983 | |||||||
EV/EBITDA | ||||||||||
Interest | 218,006,444 | 61,765,994 | 52,111,462 | |||||||
Interest/NOPBT | 1.39% | 0.41% | 0.37% |