Scor SE

Chart & Performance

D1W1MN

P/E

1,219.70

P/S

0.38

EPS

0.02

Div Yield, %

13.24%

Shrs. gr., 5y

-0.61%

Rev. gr., 5y

-2.86%

Revenues

13.00b

-20.10%

Net income

-99.51%

CFO

903m

-34.33%

Dividend

May 27, 20241.8 EUR/sh

Earnings

May 16, 2025

Profile

SCOR SE, together with its subsidiaries, provides life and non-life reinsurance products in Europe, the Middle East, Africa, the Americas, Latin America, and Asia Pacific. It operates through two segments, SCOR Global P&C and SCOR Global Life. The SCOR Global P&C segment offers reinsurance products in the areas of property, motors, casualty treaties, credit and surety, decennial insurance, aviation, marine and energy, engineering, agricultural risks, and property catastrophes; specialties insurance products, including business solutions, political and credit risks, cyber, and environmental impairment liability; and business ventures and partnerships. The SCOR Global Life segment provides life reinsurance products, including protection for mortality, morbidity, behavioral risks, disability, long-term care, critical illness, medical, and personal accident. This segment also provides financial solutions that combine traditional life reinsurance with financial components and provide liquidity, balance sheet, solvency, and income improvements to clients; longevity solutions that include products covering the risk of negative deviation from expected results due to the insured or annuitant living longer than assumed in the pricing of insurance covers provided by insurers or pension funds; and distribution solutions. In addition, it is involved in the asset management business. The company was founded in 1970 and is headquartered in Paris, France.

URL

https://www.scor.com/

IPO date

Jan 01, 1989

Employees

3,522

Domiciled in

Incorporated in

Valuation

Order:

Title EUR in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title EUR in thousands, except ratios and share amounts	2024‑12	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	12,996,000 -20.10%	16,265,000 388.73%	3,328,000 -79.24%
Cost of revenue		(538,000)
Unusual Expense (Income)
NOPBT	12,996,000	16,803,000	3,328,000
NOPBT Margin	100.00%	103.31%	100.00%
Operating Taxes	173,000	444,000	186,000
Tax Rate	1.33%	2.64%	5.59%
NOPAT	12,823,000	16,359,000	3,142,000
Net income	4,000 -99.51%	812,000 -368.87%	(302,000) -166.23%
Dividends	(324,000)	(254,000)	(323,000)
Dividend yield	7.53%	5.26%	8.43%
Proceeds from repurchase of equity	(22,000)	(20,000)	(112,000)
BB yield	0.51%	0.41%	2.92%
Debt
Debt current		27,000	25,000
Long-term debt	3,696,000	3,362,000	3,268,000
Deferred revenue			(27,336,000)
Other long-term liabilities	27,135,000	24,993,000	26,946,000
Net debt	(41,974,000)	(40,448,000)	(20,693,000)
Cash flow
Cash from operating activities	903,000	1,375,000	500,000
CAPEX	(8,000)	(33,000)	(70,000)
Cash from investing activities	(183,000)	(954,000)	(269,000)
Cash from financing activities	(213,000)	(323,000)	(567,000)
FCF	13,653,000	24,371,000	(8,338,000)
Balance
Cash	22,077,000	20,902,000	1,830,000
Long term investments	23,593,000	22,935,000	22,156,000
Excess cash	45,020,200	43,023,750	23,819,600
Stockholders' equity	6,655,000	6,471,000	6,066,000
Invested Capital	30,418,000	28,431,000	2,842,000
ROIC	43.58%	104.62%
ROCE	35.06%	47.60%	9.60%
EV
Common stock shares outstanding	181,941	182,536	178,271
Price	23.64 -10.66%	26.46 23.13%	21.49 -21.68%
Market cap	4,301,085 -10.95%	4,829,903 26.07%	3,831,044 -25.13%
EV	(35,541,915)	(33,437,097)	(14,705,956)
EBITDA	12,996,000	16,905,000	3,411,000
EV/EBITDA
Interest	120,000	116,000	114,000
Interest/NOPBT	0.92%	0.69%	3.43%