XKRX
032830
Market cap16bUSD
Jun 20, Last price
127,200.00KRW
1D
2.17%
1Q
47.56%
Jan 2017
13.07%
IPO
51.25%
Name
Samsung Life Insurance Co Ltd
Chart & Performance
Profile
Samsung Life Insurance Co., Ltd. engages in the life insurance business in Korea and internationally. The company operates through Domestic Insurance; Credit Card Service, Installment Financing, and Leasing; and Overseas segments. It offers life, term, health, accident, pension, saving, child, and direct insurance; insurance contract, credit, and mortgage loans; and retirement pension products. In addition, the company engages in the provision of real estate lease, investment and trust management, specialized credit finance, collective and real estate collective investment vehicle, and new technology business investment services. As of December 31, 2021, it operated 88 local divisions and 590 branches. The company was incorporated in 1957 and is based in Seoul, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 23,896,276,000 12.27% | 21,283,876,000 -26.24% | 28,857,370,000 1.16% | |||||||
Cost of revenue | 1,488,433,000 | (8,258,176,373) | 906,283,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,407,843,000 | 29,542,052,373 | 27,951,087,000 | |||||||
NOPBT Margin | 93.77% | 138.80% | 96.86% | |||||||
Operating Taxes | 553,411,000 | 525,342,000 | (74,463,000) | |||||||
Tax Rate | 2.47% | 1.78% | ||||||||
NOPAT | 21,854,432,000 | 29,016,710,373 | 28,025,550,000 | |||||||
Net income | 2,106,839,000 11.16% | 1,895,312,000 19.70% | 1,583,348,000 7.75% | |||||||
Dividends | (723,056,000) | (597,354,000) | (592,663,000) | |||||||
Dividend yield | 4.25% | 4.81% | 4.65% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,247,292,000 | |||||||||
Long-term debt | 19,958,867,000 | 19,754,483,000 | 20,352,435,000 | |||||||
Deferred revenue | 501,609,000 | 469,977,000 | 423,101,000 | |||||||
Other long-term liabilities | (23,178,804,000) | 246,394,764,000 | (21,174,438,000) | |||||||
Net debt | (364,235,508,000) | (159,758,865,000) | (185,513,840,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,999,558,000 | 1,465,023,000 | (1,361,476,000) | |||||||
CAPEX | (24,855,000) | (920,154,000) | (98,600,000) | |||||||
Cash from investing activities | (5,135,887,000) | (4,244,115,000) | 1,976,259,000 | |||||||
Cash from financing activities | (1,188,107,000) | (585,554,000) | 1,677,036,000 | |||||||
FCF | 21,904,419,000 | 46,295,325,373 | 24,308,941,000 | |||||||
Balance | ||||||||||
Cash | 170,007,585,000 | 175,042,551,000 | 57,071,716,000 | |||||||
Long term investments | 214,186,790,000 | 4,470,797,000 | 155,041,851,000 | |||||||
Excess cash | 382,999,561,200 | 178,449,154,200 | 210,670,698,500 | |||||||
Stockholders' equity | 21,525,200,000 | 50,634,135,000 | 26,983,013,000 | |||||||
Invested Capital | 287,975,316,000 | 256,813,587,000 | 293,512,038,000 | |||||||
ROIC | 8.02% | 10.55% | 9.52% | |||||||
ROCE | 7.18% | 9.39% | 8.71% | |||||||
EV | ||||||||||
Common stock shares outstanding | 179,581 | 179,575 | 179,575 | |||||||
Price | 94,800.00 37.19% | 69,100.00 -2.68% | 71,000.00 10.76% | |||||||
Market cap | 17,024,245,146 37.20% | 12,408,617,229 -2.68% | 12,749,809,309 10.76% | |||||||
EV | (345,206,018,854) | (141,145,325,771) | (170,877,324,691) | |||||||
EBITDA | 22,702,081,000 | 29,747,914,373 | 28,410,033,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,788,350,000 | 1,538,797,000 | 683,692,000 | |||||||
Interest/NOPBT | 7.98% | 5.21% | 2.45% |