Loading...
XOSL
PROT
Market cap2.57bUSD
Apr 16, Last price  
328.50NOK
1D
-1.65%
1Q
11.73%
Jan 2017
377.82%
IPO
2,061.18%
Name

Protector Forsikring ASA

Chart & Performance

D1W1MN
XOSL:PROT chart
No data to show
P/E
17.59
P/S
2.22
EPS
18.67
Div Yield, %
2.74%
Shrs. gr., 5y
0.12%
Rev. gr., 5y
22.86%
Revenues
12.19b
+25.48%
204,051,000326,341,000426,097,000682,147,000923,405,000247,339,000951,744,0001,456,654,0001,735,242,0002,127,526,0002,631,247,0003,376,970,0003,578,279,0003,076,015,0004,356,650,0005,579,829,0005,852,665,0006,285,041,0009,718,200,00012,194,000,000
Net income
1.54b
+1.97%
4,147,00014,189,00018,313,000-55,125,000193,363,000141,576,000-7,573,000198,630,000286,973,000382,766,000464,237,000452,681,000476,717,000-295,400,000-4,534,000979,204,0001,232,110,000842,788,0001,509,300,0001,539,000,000
CFO
28m
+1.08%
64,759,000-149,496,000-225,571,000168,527,00013,054,000122,928,000162,874,0000000274,987,000-696,856,000712,734,0001,412,548,000-41,732,000969,945,000-121,377,00027,700,00028,000,000
Dividend
Jul 17, 20242 NOK/sh
Earnings
Apr 23, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
12,194,000
25.48%
9,718,200
54.62%
6,285,041
7.39%
Cost of revenue
91,200
42,188
Unusual Expense (Income)
NOPBT
12,194,000
9,627,000
6,242,853
NOPBT Margin
100.00%
99.06%
99.33%
Operating Taxes
513,000
439,200
166,694
Tax Rate
4.21%
4.56%
2.67%
NOPAT
11,681,000
9,187,800
6,076,159
Net income
1,539,000
1.97%
1,509,300
79.08%
842,788
-31.60%
Dividends
(824,000)
(823,900)
(947,300)
Dividend yield
3.52%
5.55%
9.14%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
85,730
Long-term debt
1,892,000
2,061,500
1,347,911
Deferred revenue
440,000
378,800
219,991
Other long-term liabilities
(2,411,000)
13,464,700
(219,991)
Net debt
(20,792,000)
980,700
(12,176,474)
Cash flow
Cash from operating activities
28,000
27,700
(121,377)
CAPEX
(72,000)
(71,700)
(43,754)
Cash from investing activities
(72,000)
(71,700)
(43,754)
Cash from financing activities
(272,000)
(271,900)
(1,153,881)
FCF
14,487,900
9,639,089
8,047,535
Balance
Cash
1,178,000
323,600
189,325
Long term investments
21,506,000
757,200
13,420,790
Excess cash
22,074,300
594,890
13,295,863
Stockholders' equity
83,000
82,500
3,177,178
Invested Capital
24,492,000
20,601,000
16,575,533
ROIC
51.81%
49.43%
37.17%
ROCE
49.46%
46.12%
31.54%
EV
Common stock shares outstanding
82,249
82,412
82,382
Price
285.00
58.33%
180.00
43.08%
125.80
16.05%
Market cap
23,440,916
58.02%
14,834,090
43.14%
10,363,602
16.09%
EV
2,648,916
15,814,790
(1,812,872)
EBITDA
12,194,000
9,721,800
6,270,162
EV/EBITDA
0.22
1.63
Interest
34,400
Interest/NOPBT
0.55%