Loading...
XOSLPROT
Market cap2.00bUSD
Dec 20, Last price  
281.00NOK
1D
-0.53%
1Q
20.60%
Jan 2017
308.73%
IPO
1,748.68%
Name

Protector Forsikring ASA

Chart & Performance

D1W1MN
XOSL:PROT chart
P/E
15.35
P/S
2.27
EPS
18.31
Div Yield, %
3.56%
Shrs. gr., 5y
-0.36%
Rev. gr., 5y
27.09%
Revenues
9.72b
+54.62%
17,179,180204,051,000326,341,000426,097,000682,147,000923,405,000247,339,000951,744,0001,456,654,0001,735,242,0002,127,526,0002,631,247,0003,376,970,0003,578,279,0003,076,015,0004,356,650,0005,579,829,0005,852,665,0006,285,041,0009,718,200,000
Net income
1.51b
+79.08%
-10,895,3004,147,00014,189,00018,313,000-55,125,000193,363,000141,576,000-7,573,000198,630,000286,973,000382,766,000464,237,000452,681,000476,717,000-295,400,000-4,534,000979,204,0001,232,110,000842,788,0001,509,300,000
CFO
28m
P
7,16064,759,000-149,496,000-225,571,000168,527,00013,054,000122,928,000162,874,0000000274,987,000-696,856,000712,734,0001,412,548,000-41,732,000969,945,000-121,377,00027,700,000
Dividend
Jul 17, 20242 NOK/sh
Earnings
Jan 30, 2025

Profile

Protector Forsikring ASA, a general insurance company, provides various insurance products to the commercial and public sectors, and the affinity insurance markets in Norway, Denmark, Sweden, the United Kingdom, and Finland. It operates in two segments, Commercial Lines of Business and Public Lines of Business. The company offers personal, motor, property, liability, and change of ownership insurance. It sells its products to non-marine industries through insurance brokers. The company was founded in 2003 and is headquartered in Oslo, Norway.
URL
https://protectorforsikring.no/
IPO date
May 25, 2007
Employees
436
Domiciled in
NO
Incorporated in
NO

Valuation

Title
NOK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
9,718,200
54.62%
6,285,041
7.39%
5,852,665
4.89%
Cost of revenue
91,200
42,188
402,888
Unusual Expense (Income)
NOPBT
9,627,000
6,242,853
5,449,777
NOPBT Margin
99.06%
99.33%
93.12%
Operating Taxes
439,200
166,694
251,656
Tax Rate
4.56%
2.67%
4.62%
NOPAT
9,187,800
6,076,159
5,198,121
Net income
1,509,300
79.08%
842,788
-31.60%
1,232,110
25.83%
Dividends
(823,900)
(947,300)
(659,536)
Dividend yield
5.55%
9.14%
7.39%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
85,730
588,502
Long-term debt
2,061,500
1,347,911
1,384,664
Deferred revenue
378,800
219,991
528,917
Other long-term liabilities
13,464,700
(219,991)
(528,917)
Net debt
980,700
(12,176,474)
(9,543,108)
Cash flow
Cash from operating activities
27,700
(121,377)
969,945
CAPEX
(71,700)
(43,754)
(52,815)
Cash from investing activities
(71,700)
(43,754)
(52,815)
Cash from financing activities
(271,900)
(1,153,881)
(809,524)
FCF
9,639,089
8,047,535
5,059,834
Balance
Cash
323,600
189,325
291,067
Long term investments
757,200
13,420,790
11,225,207
Excess cash
594,890
13,295,863
11,223,641
Stockholders' equity
82,500
3,177,178
3,314,581
Invested Capital
20,601,000
16,575,533
16,121,630
ROIC
49.43%
37.17%
34.53%
ROCE
46.12%
31.54%
27.86%
EV
Common stock shares outstanding
82,412
82,382
82,351
Price
180.00
43.08%
125.80
16.05%
108.40
81.88%
Market cap
14,834,090
43.14%
10,363,602
16.09%
8,926,876
82.99%
EV
15,814,790
(1,812,872)
(616,232)
EBITDA
9,721,800
6,270,162
5,479,275
EV/EBITDA
1.63
Interest
34,400
Interest/NOPBT
0.55%