XTAI
2832
Market cap392mUSD
Jun 16, Last price
32.05TWD
1D
-5.32%
1Q
-4.61%
Jan 2017
66.06%
Name
Taiwan Fire & Marine Insurance Co Ltd
Chart & Performance
Profile
Taiwan Fire & Marine Insurance Co., Ltd. provides various insurance products and services in Taiwan. It offers various lines of insurance products, including fire, marine cargo and hull, fishing vessel, aviation, automobile, money, bond and credit, liability, engineering, personal accident, health, comprehensive travel, commutable disease compensation, and travel accident insurance, as well as reinsurance products; and comprehensive fine art, burglary, glass, and other insurance products. The company was founded in 1946 and is headquartered in Taipei, Taiwan.
Valuation
Title TWD 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 | 7,275,034 7.73% | 6,752,733 10.76% | 6,096,911 -18.50% | |||||||
Cost of revenue | 1,504,605 | 1,288,497 | 1,401,670 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,770,429 | 5,464,236 | 4,695,241 | |||||||
NOPBT Margin | 79.32% | 80.92% | 77.01% | |||||||
Operating Taxes | 216,901 | 199,985 | 178,462 | |||||||
Tax Rate | 3.76% | 3.66% | 3.80% | |||||||
NOPAT | 5,553,528 | 5,264,251 | 4,516,779 | |||||||
Net income | 1,162,329 18.81% | 978,269 45.58% | 671,961 80.05% | |||||||
Dividends | (470,861) | (362,201) | (271,651) | |||||||
Dividend yield | 4.54% | 3.75% | 3.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 23,163 | |||||||||
Long-term debt | 89,196 | 127,372 | 103,332 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (333,854) | 5,265,234 | 114,101 | |||||||
Net debt | (22,428,419) | (21,670,446) | (19,531,570) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,139,613 | 677,325 | (772,358) | |||||||
CAPEX | (8,093) | (6,568) | (38,368) | |||||||
Cash from investing activities | 5,658 | (216,284) | (28,009) | |||||||
Cash from financing activities | (508,152) | (394,327) | (303,361) | |||||||
FCF | 5,576,527 | 15,183,351 | 2,096,259 | |||||||
Balance | ||||||||||
Cash | 8,402,041 | 8,616,654 | 8,257,760 | |||||||
Long term investments | 14,115,574 | 13,181,164 | 11,400,305 | |||||||
Excess cash | 22,153,863 | 21,460,181 | 19,353,219 | |||||||
Stockholders' equity | 5,047,402 | 11,090,794 | 9,846,756 | |||||||
Invested Capital | 19,573,178 | 7,417,147 | 10,214,935 | |||||||
ROIC | 41.15% | 59.71% | 44.11% | |||||||
ROCE | 23.17% | 29.09% | 23.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 361,660 | 363,564 | 363,398 | |||||||
Price | 28.65 7.71% | 26.60 30.07% | 20.45 0.25% | |||||||
Market cap | 10,361,573 7.14% | 9,670,802 30.13% | 7,431,489 0.37% | |||||||
EV | (12,066,846) | (11,999,644) | (12,100,081) | |||||||
EBITDA | 5,838,494 | 5,538,114 | 4,761,370 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,376 | |||||||||
Interest/NOPBT | 0.03% |