XSWX
HELN
Market cap11bUSD
Apr 02, Last price
185.30CHF
1D
1.09%
1Q
23.63%
Jan 2017
68.37%
Name
Helvetia Holding AG
Chart & Performance
Profile
Helvetia Holding AG, through its subsidiaries, engages in life and non-life insurance, and reinsurance business in Switzerland, Germany, Austria, Spain, Italy, France, Liechtenstein, and internationally. It offers life insurance products in the areas of investment-linked, group life, and others; non-life insurance products in the areas of property, motor vehicle, health/accident, liability, and transport; and annuity insurance products and pension plans. The company was founded in 1858 and is headquartered in Sankt Gallen, Switzerland.
Valuation
Title CHF 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 | 11,224,400 21.65% | 9,226,900 -9.03% | 10,142,600 -17.59% | |||||||
Cost of revenue | (1,257,300) | |||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,224,400 | 10,484,200 | 10,142,600 | |||||||
NOPBT Margin | 100.00% | 113.63% | 100.00% | |||||||
Operating Taxes | 129,000 | 67,700 | 96,700 | |||||||
Tax Rate | 1.15% | 0.65% | 0.95% | |||||||
NOPAT | 11,095,400 | 10,416,500 | 10,045,900 | |||||||
Net income | 481,800 70.13% | 283,200 -35.46% | 438,800 -11.75% | |||||||
Dividends | (352,500) | (318,200) | (311,500) | |||||||
Dividend yield | 4.46% | 5.20% | 5.46% | |||||||
Proceeds from repurchase of equity | 46,300 | 38,000 | (294,800) | |||||||
BB yield | -0.59% | -0.62% | 5.17% | |||||||
Debt | ||||||||||
Debt current | 85,000 | |||||||||
Long-term debt | 2,070,800 | 2,061,100 | 2,774,000 | |||||||
Deferred revenue | 481,000 | (1,703,100) | ||||||||
Other long-term liabilities | (2,478,500) | 49,983,000 | 50,497,000 | |||||||
Net debt | (42,540,200) | (40,860,000) | (7,656,200) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 42,900 | 1,014,900 | 923,200 | |||||||
CAPEX | (87,600) | (71,200) | (115,500) | |||||||
Cash from investing activities | (149,900) | (131,400) | (1,002,600) | |||||||
Cash from financing activities | (370,100) | (406,500) | (185,700) | |||||||
FCF | 13,150,200 | 10,386,700 | 6,636,000 | |||||||
Balance | ||||||||||
Cash | 2,102,400 | 2,758,700 | 2,383,600 | |||||||
Long term investments | 42,508,600 | 40,162,400 | 8,131,600 | |||||||
Excess cash | 44,049,780 | 42,459,755 | 10,008,070 | |||||||
Stockholders' equity | 4,585,100 | 4,137,400 | 3,296,400 | |||||||
Invested Capital | 55,897,100 | 52,295,100 | 52,040,300 | |||||||
ROIC | 20.51% | 19.97% | 19.13% | |||||||
ROCE | 18.41% | 17.75% | 17.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 52,883 | 52,827 | 52,897 | |||||||
Price | 149.40 28.90% | 115.90 7.51% | 107.80 0.37% | |||||||
Market cap | 7,900,768 29.04% | 6,122,646 7.37% | 5,702,314 0.47% | |||||||
EV | (33,855,432) | (33,958,854) | (1,160,586) | |||||||
EBITDA | 11,388,200 | 10,663,300 | 10,297,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 29,600 | 141,700 | 15,000 | |||||||
Interest/NOPBT | 0.26% | 1.35% | 0.15% |