XKRX
085620
Market cap624mUSD
Jun 05, Last price
6,510.00KRW
1D
7.60%
1Q
46.95%
Jan 2017
26.41%
IPO
-9.21%
Name
Mirae Asset Life Insurance Co Ltd
Chart & Performance
Profile
Mirae Asset Life Insurance Co., Ltd. provides life insurance, personal insurance, reinsurance contracts, and retirement products in South Korea. As of December 31, 2019, it operated 41 branches and 104 agencies. The company was founded in 1988 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,635,550,651 544.52% | 564,071,806 -79.36% | 2,733,161,553 -3.60% | |||||||
Cost of revenue | 67,440,339 | (4,421,231,351) | 128,602,483 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,568,110,312 | 4,985,303,157 | 2,604,559,070 | |||||||
NOPBT Margin | 98.14% | 883.81% | 95.29% | |||||||
Operating Taxes | (12,982,885) | 47,763,038 | 32,625,135 | |||||||
Tax Rate | 0.96% | 1.25% | ||||||||
NOPAT | 3,581,093,197 | 4,937,540,119 | 2,571,933,936 | |||||||
Net income | 136,114,870 16.13% | 117,205,082 103.88% | 57,488,283 -27.31% | |||||||
Dividends | (13,047,601) | |||||||||
Dividend yield | 3.46% | |||||||||
Proceeds from repurchase of equity | (2,038,778) | |||||||||
BB yield | 0.54% | |||||||||
Debt | ||||||||||
Debt current | (93,600,557) | |||||||||
Long-term debt | 499,429,951 | 557,071,999 | 1,012,016,461 | |||||||
Deferred revenue | 100,000 | 195,000 | 76,000 | |||||||
Other long-term liabilities | (707,966,778) | 29,170,936,957 | (1,298,268,018) | |||||||
Net debt | (40,257,866,764) | (39,411,070,235) | (19,807,336,439) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (253,248,638) | (990,655,612) | (218,894,014) | |||||||
CAPEX | (3,526,127) | (2,895,720) | (7,847,956) | |||||||
Cash from investing activities | 6,858,639 | 1,775,335,608 | 53,243,919 | |||||||
Cash from financing activities | (61,693,123) | (486,399,681) | 472,244,940 | |||||||
FCF | 20,885,838,868 | (10,393,758,004) | 2,918,535,507 | |||||||
Balance | ||||||||||
Cash | 13,043,041,136 | 12,592,659,652 | 5,200,489,488 | |||||||
Long term investments | 27,714,255,580 | 27,375,482,582 | 15,525,262,854 | |||||||
Excess cash | 40,575,519,183 | 39,939,938,643 | 20,589,094,265 | |||||||
Stockholders' equity | 2,933,850,271 | 3,030,291,401 | 1,589,174,593 | |||||||
Invested Capital | 29,351,336,617 | 29,709,529,191 | 35,197,997,030 | |||||||
ROIC | 12.13% | 15.21% | 6.88% | |||||||
ROCE | 10.98% | 15.06% | 7.02% | |||||||
EV | ||||||||||
Common stock shares outstanding | 129,568 | 130,480 | 130,435 | |||||||
Price | 5,270.00 10.60% | 4,765.00 64.88% | 2,890.00 -27.84% | |||||||
Market cap | 682,822,000 9.82% | 621,737,195 64.94% | 376,956,656 -33.48% | |||||||
EV | (39,469,410,964) | (38,683,699,239) | (19,324,745,983) | |||||||
EBITDA | 3,602,361,312 | 5,019,952,157 | 2,649,725,070 | |||||||
EV/EBITDA | ||||||||||
Interest | 13,301,691 | 20,954,550 | 22,368,000 | |||||||
Interest/NOPBT | 0.37% | 0.42% | 0.86% |