Stock GREENDELT GREEN DELTA INSURANCE COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Green Delta Insurance Company Limited

Equities

GREENDELT

BD0702GDI002

Property & Casualty Insurance

End-of-day quote Dhaka S.E.
Other stock markets
 06:00:00 2024-04-24 pm EDT 		5-day change 1st Jan Change
55 BDT +1.85% Intraday chart for Green Delta Insurance Company Limited +0.18% -16.03%
Mar. 18 Green Delta Insurance Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 13 Green Delta Insurance Company Limited Recommends Cash Dividend for the Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,245 4,633 5,741 10,630 6,522 6,562
Enterprise Value (EV) 1 5,010 5,082 5,230 10,666 6,605 7,476
P/E ratio 24.9 x 23 x 9.78 x 13.9 x 9.9 x 12 x
Yield 1.54% 2.87% 3.98% 2.83% 3.84% 3.82%
Capitalization / Revenue 2.09 x 1.66 x 2.2 x 3.9 x 2.28 x 2.14 x
EV / Revenue 1.99 x 1.82 x 2 x 3.91 x 2.31 x 2.44 x
EV / EBITDA 11 x 12 x 4.94 x 7.53 x 5.76 x 7.5 x
EV / FCF -19.4 x -8.7 x 4.73 x -35.4 x 18.7 x 12.5 x
FCF Yield -5.16% -11.5% 21.1% -2.83% 5.35% 8.02%
Price to Book 0.8 x 0.76 x 0.89 x 1.53 x 0.94 x 0.9 x
Nbr of stocks (in thousands) 100,188 100,188 100,188 100,188 100,188 100,188
Reference price 2 52.35 46.25 57.30 106.1 65.10 65.50
Announcement Date 3/11/19 2/10/20 3/9/21 2/6/22 3/27/23 3/18/24
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,513 2,794 2,609 2,725 2,861 3,062
EBITDA 1 453.5 422.4 1,058 1,416 1,146 996.6
EBIT 1 397 374.9 1,009 1,364 1,088 936.6
Operating Margin 15.8% 13.42% 38.67% 50.03% 38.02% 30.59%
Earnings before Tax (EBT) 1 306 272.5 928.5 1,272 1,011 851.7
Net income 1 211 201.3 587.2 767.4 659.1 544.9
Net margin 8.39% 7.2% 22.5% 28.15% 23.04% 17.8%
EPS 2 2.106 2.009 5.861 7.659 6.578 5.439
Free Cash Flow 1 -258.7 -584.3 1,105 -301.4 353.5 599.2
FCF margin -10.29% -20.91% 42.33% -11.06% 12.35% 19.57%
FCF Conversion (EBITDA) - - 104.43% - 30.83% 60.12%
FCF Conversion (Net income) - - 188.13% - 53.63% 109.96%
Dividend per Share 2 0.8054 1.329 2.279 3.000 2.500 2.500
Announcement Date 3/11/19 2/10/20 3/9/21 2/6/22 3/27/23 3/18/24
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 449 - 35.9 82.7 913
Net Cash position 1 234 - 511 - - -
Leverage (Debt/EBITDA) - 1.062 x - 0.0253 x 0.0721 x 0.9164 x
Free Cash Flow 1 -259 -584 1,105 -301 353 599
ROE (net income / shareholders' equity) 3.18% 3.34% 9.4% 11.5% 9.51% 7.65%
ROA (Net income/ Total Assets) 2.33% 2.08% 5.33% 6.69% 4.92% 3.89%
Assets 1 9,072 9,675 11,009 11,464 13,389 14,017
Book Value Per Share 2 65.20 60.50 64.10 69.30 69.00 73.20
Cash Flow per Share 2 12.10 11.50 13.40 15.10 16.50 16.20
Capex 1 50.9 35.4 30.3 80.8 84.5 3.69
Capex / Sales 2.02% 1.27% 1.16% 2.96% 2.95% 0.12%
Announcement Date 3/11/19 2/10/20 3/9/21 2/6/22 3/27/23 3/18/24
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Property & Casualty Insurance

1st Jan change Capi.
GREEN DELTA INSURANCE COMPANY LIMITED Stock Green Delta Insurance Company Limited
-16.03% 50.19M
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+38.91% 61.52B
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+10.01% 50.24B
THE TRAVELERS COMPANIES Stock The Travelers Companies
+12.05% 48.88B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+21.50% 44.86B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+22.39% 33.96B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+10.03% 29.23B
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+50.11% 27.95B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+21.57% 24.78B
SAMPO OYJ Stock Sampo Oyj
-3.96% 20.38B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. GREENDELT Stock
  4. Financials Green Delta Insurance Company Limited