NATIONAL WESTERN LIFE GROUP, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 488.3 USD | +0.03% |
|
+0.16% | +1.09% |
| Apr. 23 | US Labor Department Finalizes 401(k) Advice Rule | MT |
| Mar. 01 | National Western Life Group Swings to Q4 Loss; Revenue Rises | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,093 | 1,058 | 750.6 | 779.7 | 1,022 | 1,756 |
| Enterprise Value (EV) 1 | 962.7 | 805.3 | 170.4 | 66.42 | 727.4 | 1,274 |
| P/E ratio | 9.36 x | 8.04 x | 8.13 x | 4.32 x | 10.1 x | 18.6 x |
| Yield | 0.12% | 0.12% | 0.17% | 0.17% | 0.13% | 0.07% |
| Capitalization / Revenue | 1.98 x | 1.29 x | 1.09 x | 0.95 x | 1.83 x | 2.5 x |
| EV / Revenue | 1.75 x | 0.98 x | 0.25 x | 0.08 x | 1.3 x | 1.81 x |
| EV / EBITDA | 6.28 x | 4.48 x | 1.42 x | 0.28 x | 5.18 x | 9.13 x |
| EV / FCF | 10.9 x | -389 x | -0.1 x | -0.08 x | -2.24 x | 3.24 x |
| FCF Yield | 9.22% | -0.26% | -991% | -1,201% | -44.7% | 30.8% |
| Price to Book | 0.58 x | 0.5 x | 0.3 x | 0.31 x | 0.51 x | 0.72 x |
| Nbr of stocks (in thousands) | 3,636 | 3,636 | 3,636 | 3,636 | 3,636 | 3,636 |
| Reference price 2 | 300.7 | 290.9 | 206.4 | 214.4 | 281.0 | 483.0 |
| Announcement Date | 3/1/19 | 2/28/20 | 3/16/21 | 3/10/22 | 3/15/23 | 2/29/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 551.6 | 819.2 | 690.5 | 824.1 | 558.4 | 703.4 |
| EBITDA 1 | 153.3 | 179.7 | 119.8 | 240.3 | 140.4 | 139.6 |
| EBIT 1 | 141.5 | 168.5 | 107.9 | 227.3 | 126 | 129.7 |
| Operating Margin | 25.65% | 20.56% | 15.62% | 27.58% | 22.57% | 18.44% |
| Earnings before Tax (EBT) 1 | 141.5 | 165.2 | 112.1 | 227.3 | 126 | 129.7 |
| Net income 1 | 116.8 | 131.6 | 92.31 | 180.7 | 101.1 | 94.43 |
| Net margin | 21.17% | 16.07% | 13.37% | 21.92% | 18.11% | 13.43% |
| EPS 2 | 32.11 | 36.20 | 25.39 | 49.69 | 27.82 | 25.97 |
| Free Cash Flow 1 | 88.72 | -2.071 | -1,689 | -797.9 | -324.9 | 393 |
| FCF margin | 16.08% | -0.25% | -244.54% | -96.82% | -58.18% | 55.88% |
| FCF Conversion (EBITDA) | 57.86% | - | - | - | - | 281.58% |
| FCF Conversion (Net income) | 75.99% | - | - | - | - | 416.22% |
| Dividend per Share 2 | 0.3600 | 0.3600 | 0.3600 | 0.3600 | 0.3600 | 0.3600 |
| Announcement Date | 3/1/19 | 2/28/20 | 3/16/21 | 3/10/22 | 3/15/23 | 2/29/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 131 | 252 | 580 | 713 | 294 | 482 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 88.7 | -2.07 | -1,689 | -798 | -325 | 393 |
| ROE (net income / shareholders' equity) | 6.26% | 6.53% | 3.97% | 7.11% | 4.45% | 4.08% |
| ROA (Net income/ Total Assets) | 0.73% | 0.86% | 0.5% | 0.98% | 0.57% | 0.65% |
| Assets 1 | 15,946 | 15,306 | 18,626 | 18,433 | 17,612 | 14,584 |
| Book Value Per Share 2 | 523.0 | 585.0 | 698.0 | 698.0 | 552.0 | 671.0 |
| Cash Flow per Share 2 | 36.30 | 69.70 | 160.0 | 197.0 | 81.20 | 133.0 |
| Capex 1 | 3.14 | 2.84 | 12.1 | 9.98 | 1.59 | 5.56 |
| Capex / Sales | 0.57% | 0.35% | 1.75% | 1.21% | 0.29% | 0.79% |
| Announcement Date | 3/1/19 | 2/28/20 | 3/16/21 | 3/10/22 | 3/15/23 | 2/29/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +1.09% | 1.78B | |
| +3.05% | 95.15B | |
| +1.78% | 94.71B | |
| -20.65% | 77.24B | |
| +18.68% | 74.93B | |
| +6.69% | 30.04B | |
| +18.06% | 27.87B | |
| +4.32% | 26.97B | |
| -1.21% | 16.99B | |
| -9.10% | 15.16B |
- Stock Market
- Equities
- NWLI Stock
- Financials National Western Life Group, Inc.
