Financials Habib Insurance Company Limited

Equities

HICL

PK0000301017

Property & Casualty Insurance

End-of-day quote Pakistan S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
6.18 PKR +0.49% Intraday chart for Habib Insurance Company Limited +3.00% -0.32%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,363 1,348 1,048 863.4 743.2 768
Enterprise Value (EV) 1 1,304 1,435 991.3 804.1 378.4 146.9
P/E ratio 12.9 x 19.2 x 17 x 8.07 x 6.69 x 6.81 x
Yield 6.82% 4.6% 5.91% 8.97% 10.4% 10.1%
Capitalization / Revenue 1.85 x 1.54 x 1.24 x 0.9 x 0.54 x 0.41 x
EV / Revenue 1.77 x 1.64 x 1.18 x 0.84 x 0.27 x 0.08 x
EV / EBITDA 7.41 x 11.7 x 8.64 x 6.77 x 2.83 x 0.8 x
EV / FCF 8.25 x 6.96 x 5 x 7.18 x 0.52 x -0.98 x
FCF Yield 12.1% 14.4% 20% 13.9% 193% -102%
Price to Book 1.02 x 1.08 x 0.81 x 0.69 x 0.64 x 0.51 x
Nbr of stocks (in thousands) 123,875 123,875 123,875 123,875 123,875 123,875
Reference price 2 11.00 10.88 8.460 6.970 6.000 6.200
Announcement Date 4/5/19 4/27/20 4/8/21 4/7/22 5/9/23 4/4/24
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 737.5 873.8 841.9 957.6 1,379 1,891
EBITDA 1 175.9 122.4 114.8 118.8 133.9 184.2
EBIT 1 165.1 114.6 106.5 95.03 125.3 171.9
Operating Margin 22.39% 13.12% 12.65% 9.92% 9.09% 9.09%
Earnings before Tax (EBT) 1 157.9 97.23 89.04 147.7 141.2 159.7
Net income 1 105.3 70.09 61.66 107 111.1 112.8
Net margin 14.28% 8.02% 7.32% 11.18% 8.06% 5.96%
EPS 2 0.8501 0.5658 0.4978 0.8640 0.8968 0.9104
Free Cash Flow 1 158.1 206.1 198.4 112 729.6 -150
FCF margin 21.43% 23.59% 23.57% 11.69% 52.91% -7.93%
FCF Conversion (EBITDA) 89.88% 168.42% 172.91% 94.22% 544.79% -
FCF Conversion (Net income) 150.1% 294.08% 321.82% 104.61% 656.8% -
Dividend per Share 2 0.7500 0.5000 0.5000 0.6250 0.6250 0.6250
Announcement Date 4/5/19 4/27/20 4/8/21 4/7/22 5/9/23 4/4/24
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 87.4 - - - -
Net Cash position 1 58.8 - 56.6 59.3 365 621
Leverage (Debt/EBITDA) - 0.7145 x - - - -
Free Cash Flow 1 158 206 198 112 730 -150
ROE (net income / shareholders' equity) 7.59% 5.42% 4.84% 8.38% 9.17% 8.44%
ROA (Net income/ Total Assets) 3.15% 2.07% 1.74% 1.45% 1.79% 2.14%
Assets 1 3,346 3,387 3,548 7,398 6,195 5,269
Book Value Per Share 2 10.80 10.10 10.50 10.10 9.430 12.10
Cash Flow per Share 2 1.030 0.9800 1.570 0.7800 3.190 5.340
Capex 1 25.7 11.7 9.46 23.9 9.76 59.6
Capex / Sales 3.49% 1.34% 1.12% 2.5% 0.71% 3.15%
Announcement Date 4/5/19 4/27/20 4/8/21 4/7/22 5/9/23 4/4/24
1PKR in Million2PKR
Estimates
  1. Stock Market
  2. Equities
  3. HICL Stock
  4. Financials Habib Insurance Company Limited