XKRX032830
Market cap12bUSD
Dec 20, Last price
98,500.00KRW
1D
0.00%
1Q
-1.40%
Jan 2017
-12.44%
IPO
17.12%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 21,283,876,000 -26.24% | 28,857,370,000 1.16% | 28,526,867,000 -2.00% | |||||||
Cost of revenue | (8,258,176,373) | 906,283,000 | 853,328,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29,542,052,373 | 27,951,087,000 | 27,673,539,000 | |||||||
NOPBT Margin | 138.80% | 96.86% | 97.01% | |||||||
Operating Taxes | 525,342,000 | (74,463,000) | 436,515,000 | |||||||
Tax Rate | 1.78% | 1.58% | ||||||||
NOPAT | 29,016,710,373 | 28,025,550,000 | 27,237,024,000 | |||||||
Net income | 1,895,312,000 19.70% | 1,583,348,000 7.75% | 1,469,436,000 16.09% | |||||||
Dividends | (597,354,000) | (592,663,000) | (448,937,000) | |||||||
Dividend yield | 4.81% | 4.65% | 3.90% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,247,292,000 | 4,636,246,000 | ||||||||
Long-term debt | 19,754,483,000 | 20,352,435,000 | 18,220,743,000 | |||||||
Deferred revenue | 469,977,000 | 423,101,000 | 282,248,000 | |||||||
Other long-term liabilities | 246,394,764,000 | (21,174,438,000) | (26,671,543,000) | |||||||
Net debt | (159,758,865,000) | (185,513,840,000) | (347,732,996,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,465,023,000 | (1,361,476,000) | 2,547,531,000 | |||||||
CAPEX | (920,154,000) | (98,600,000) | (100,982,000) | |||||||
Cash from investing activities | (4,244,115,000) | 1,976,259,000 | (3,886,767,000) | |||||||
Cash from financing activities | (585,554,000) | 1,677,036,000 | 1,902,160,000 | |||||||
FCF | 46,295,325,373 | 24,308,941,000 | 26,126,740,000 | |||||||
Balance | ||||||||||
Cash | 175,042,551,000 | 57,071,716,000 | 184,790,376,000 | |||||||
Long term investments | 4,470,797,000 | 155,041,851,000 | 185,799,609,000 | |||||||
Excess cash | 178,449,154,200 | 210,670,698,500 | 369,163,641,650 | |||||||
Stockholders' equity | 50,634,135,000 | 26,983,013,000 | 42,297,499,000 | |||||||
Invested Capital | 256,813,587,000 | 293,512,038,000 | 295,026,289,000 | |||||||
ROIC | 10.55% | 9.52% | 9.41% | |||||||
ROCE | 9.39% | 8.71% | 8.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 179,575 | 179,575 | 179,575 | |||||||
Price | 69,100.00 -2.68% | 71,000.00 10.76% | 64,100.00 -18.96% | |||||||
Market cap | 12,408,617,229 -2.68% | 12,749,809,309 10.76% | 11,510,743,334 -18.96% | |||||||
EV | (141,145,325,771) | (170,877,324,691) | (334,409,185,666) | |||||||
EBITDA | 29,747,914,373 | 28,410,033,000 | 28,138,853,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,538,797,000 | 683,692,000 | 611,484,000 | |||||||
Interest/NOPBT | 5.21% | 2.45% | 2.21% |