HANWHA LIFE INSURANCE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,950 KRW | 0.00% |
|
+6.31% | +4.24% |
| Apr. 03 | Russia, Novatek working on gas carriers issue for Arctic LNG 2, TASS cites minister | RE |
| Apr. 02 | Russia's Arctic LNG 2 suspends gas liquefaction amid sanctions, lack of tankers, sources say | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,735,711 | 1,833,392 | 2,205,330 | 2,126,434 | 2,216,601 | - | - |
| Enterprise Value (EV) 2 | 1,736 | 1,833 | 2,205 | 2,126 | 2,715 | 2,715 | 2,715 |
| P/E ratio | 62.4 x | 18.3 x | 7.02 x | - | 3.48 x | 3.07 x | 2.91 x |
| Yield | 1.3% | 1.23% | - | - | 6.52% | 7.34% | 6.78% |
| Capitalization / Revenue | 183,495,866 x | 182,277,864 x | 217,972,289 x | 160,837,820 x | - | 2,280,496,461 x | 2,107,185,143 x |
| EV / Revenue | 183,495,866 x | 182,277,864 x | 217,972,289 x | 160,837,820 x | - | 2,793,205,402 x | 2,580,929,646 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.14 x | 0.15 x | 0.22 x | - | 0.19 x | 0.18 x | 0.16 x |
| Nbr of stocks (in thousands) | 751,390 | 751,390 | 751,390 | 751,390 | 751,390 | - | - |
| Reference price 3 | 2,310 | 2,440 | 2,935 | 2,830 | 2,950 | 2,950 | 2,950 |
| Announcement Date | 2/7/20 | 1/29/21 | 2/9/22 | 2/21/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 9,459 | 10,058 | 10,117 | - | 13,221 | - | 972 | 1,052 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | -139.5 | 147.8 | 243.4 | 31.9 | 666.1 | 901.3 | 1,008 | 1,037 |
| Operating Margin | -1.47% | 1.47% | 2.41% | - | 5.04% | - | 103.66% | 98.55% |
| Earnings before Tax (EBT) 1 | 112.9 | 241.2 | 559 | 432.6 | 753.4 | 905.2 | 1,036 | 1,109 |
| Net income 1 | 114.6 | 196.9 | 410.6 | 354.3 | 616.3 | 679.1 | 762.9 | 837.6 |
| Net margin | 1.21% | 1.96% | 4.06% | - | 4.66% | - | 78.49% | 79.62% |
| EPS 2 | 37.00 | 133.0 | 418.0 | - | - | 847.6 | 962.3 | 1,014 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 30.00 | 30.00 | - | - | - | 192.4 | 216.5 | 200.0 |
| Announcement Date | 2/7/20 | 1/29/21 | 2/9/22 | 2/8/23 | 2/21/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 2,852 | 2,558 | 2,472 | 2,674 | 7,303 | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 12.34 | -7.148 | -58.15 | 148.3 | 34.32 | -92.56 | 375.7 | -79.79 | 4.854 | 165.2 | 219.3 | 234.8 | 161.2 |
| Operating Margin | 0.43% | -0.28% | -2.35% | 5.55% | 0.47% | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 146.4 | 77.15 | 65.75 | 72.54 | 104.1 | 190.2 | - | -79.98 | 82.54 | 192.3 | 241.4 | 240.5 | 192.9 |
| Net income 1 | 103.1 | 56.63 | 50.87 | 55.86 | 88.46 | 159.2 | 356.9 | -40.8 | 38.37 | 142.6 | 179.2 | 178.9 | 142.2 |
| Net margin | 3.61% | 2.21% | 2.06% | 2.09% | 1.21% | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/21 | 2/9/22 | 4/29/22 | 7/29/22 | 10/31/22 | 2/8/23 | 5/12/23 | 11/14/23 | 2/21/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 498 | 498 | 498 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 1.05% | 1.64% | 3.84% | - | - | 5.45% | 5.93% | 6.03% |
| ROA (Net income/ Total Assets) | 0.1% | 0.16% | 0.32% | - | - | 0.58% | 0.62% | 0.61% |
| Assets 1 | 118,066 | 124,622 | 128,518 | - | - | 117,630 | 122,228 | 136,929 |
| Book Value Per Share 2 | 16,048 | 15,964 | 13,537 | - | - | 15,944 | 16,672 | 18,140 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 2/7/20 | 1/29/21 | 2/9/22 | 2/8/23 | 2/21/24 | - | - | - |
1KRW in Billions2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.24% | 1.61B | |
| +10.00% | 80.6B | |
| +7.82% | 51.13B | |
| +1.45% | 48.65B | |
| +9.72% | 42.58B | |
| +6.49% | 40.23B | |
| +19.86% | 38.14B | |
| +2.21% | 30.09B | |
| -7.39% | 27.79B | |
| -20.99% | 25.5B |
- Stock Market
- Equities
- A088350 Stock
- Financials Hanwha Life Insurance Co., Ltd.
