SAMSUNG LIFE INSURANCE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 88,800 KRW | +2.78% |
|
+14.88% | +28.51% |
| Mar. 12 | Samsung Group Initiates Open Hiring Drive for New Talent Acquisition | MT |
| Feb. 21 | Samsung Life Insurance Rallies on Hopes for Better Shareholder Returns | DJ |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,378,321 | 14,204,365 | 11,510,743 | 12,749,809 | 15,946,240 | - | - |
| Enterprise Value (EV) 1 | 13,378,321 | 14,204,365 | 11,510,743 | 12,749,809 | 15,946,240 | 15,946,240 | 15,946,240 |
| P/E ratio | 13.7 x | 11.2 x | 7.83 x | 8.05 x | 8.02 x | 7.37 x | 6.71 x |
| Yield | 3.56% | 3.16% | 4.68% | 4.23% | 4.75% | 5.47% | 5.5% |
| Capitalization / Revenue | 0.81 x | 0.78 x | 0.63 x | 0.66 x | 2.87 x | 2.77 x | 1.61 x |
| EV / Revenue | 0.81 x | 0.78 x | 0.63 x | 0.66 x | 2.87 x | 2.77 x | 1.61 x |
| EV / EBITDA | -240,937,957,632 x | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.38 x | 0.34 x | 0.3 x | 0.57 x | 0.37 x | 0.35 x | 0.36 x |
| Nbr of stocks (in thousands) | 179,575 | 179,575 | 179,575 | 179,575 | 179,575 | - | - |
| Reference price 2 | 74,500 | 79,100 | 64,100 | 71,000 | 88,800 | 88,800 | 88,800 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/28/22 | 1/31/23 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 16,591 | 18,194 | 18,149 | 19,450 | - | 5,553 | 5,758 | 9,915 |
| EBITDA | -55.53 | - | - | - | - | - | - | - |
| EBIT 1 | -47.87 | 542.5 | 1,701 | 1,391 | 2,398 | 2,737 | 2,967 | 3,568 |
| Operating Margin | -0.29% | 2.98% | 9.37% | 7.15% | - | 49.3% | 51.52% | 35.99% |
| Earnings before Tax (EBT) 1 | 1,427 | 1,815 | 2,034 | 1,651 | 2,559 | 2,637 | 2,890 | 3,001 |
| Net income 1 | 977.4 | 1,266 | 1,598 | 1,724 | 2,034 | 2,010 | 2,167 | 2,460 |
| Net margin | 5.89% | 6.96% | 8.8% | 8.87% | - | 36.21% | 37.64% | 24.81% |
| EPS 2 | 5,443 | 7,049 | 8,183 | 8,817 | - | 11,072 | 12,045 | 13,233 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2,650 | 2,500 | 3,000 | 3,000 | - | 4,219 | 4,860 | 4,883 |
| Announcement Date | 1/30/20 | 1/29/21 | 1/28/22 | 1/31/23 | 1/31/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,453 | 4,369 | 4,271 | 4,340 | 4,772 | 5,670 | - | - | - | 255.8 | 350 | 389 | 257 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,368 | 133.7 | 199.4 | 323.8 | 270.4 | 133.2 | 664 | 881.8 | 318.3 | 596.4 | 747 | 683 | 698.3 | 630.8 |
| Operating Margin | - | 3% | 4.56% | 7.58% | 6.23% | 2.79% | 11.71% | - | - | - | 292.03% | 195.13% | 179.52% | 245.47% |
| Earnings before Tax (EBT) 1 | 1,556 | 203.6 | 274.7 | 350.1 | 273.6 | 151.2 | 871.4 | - | 358 | 629.3 | 752 | 538.1 | 530 | 419.2 |
| Net income 1 | 1,165 | 129.2 | 175.6 | 269.7 | 155.3 | 108.2 | 1,054 | 706.8 | 267.4 | 475.6 | 548.7 | 460.2 | 489.8 | 409.9 |
| Net margin | - | 2.9% | 4.02% | 6.31% | 3.58% | 2.27% | 18.58% | - | - | - | 214.5% | 131.49% | 125.91% | 159.48% |
| EPS 2 | - | - | - | - | - | - | 5,848 | 3,936 | 1,489 | 2,648 | 3,224 | 2,675 | 2,734 | 2,319 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/13/21 | 11/10/21 | 1/28/22 | 5/13/22 | 8/11/22 | 11/11/22 | 1/31/23 | 5/15/23 | 8/13/23 | 11/13/23 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 3.1% | 3.39% | 3.84% | 5.41% | 5.94% | 4.81% | 5.03% | 5.55% |
| ROA (Net income/ Total Assets) | 0.35% | 0.42% | 0.43% | 0.52% | - | 0.66% | 0.72% | 0.77% |
| Assets 1 | 279,822 | 299,852 | 368,984 | 328,760 | - | 304,185 | 300,427 | 320,456 |
| Book Value Per Share 2 | 198,619 | 233,300 | 210,566 | 124,081 | - | 238,891 | 251,375 | 246,031 |
| Cash Flow per Share | - | 16,254 | 14,186 | - | - | - | - | - |
| Capex | - | 68.5 | - | - | - | - | - | - |
| Capex / Sales | - | 0.38% | - | - | - | - | - | - |
| Announcement Date | 1/30/20 | 1/29/21 | 1/28/22 | 1/31/23 | 1/31/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
A-
Sell
Buy
Mean consensus
BUY
Number of Analysts
19
Last Close Price
88,800
KRW
Average target price
100,000
KRW
Spread / Average Target
+12.61%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +28.51% | 11.59B | |
| +14.78% | 79.51B | |
| +6.49% | 50.92B | |
| +1.35% | 48.11B | |
| +6.55% | 39.71B | |
| +19.34% | 37.78B | |
| +2.84% | 30.07B | |
| -7.77% | 27.56B | |
| -18.42% | 24.71B | |
| +6.89% | 21.99B |
- Stock Market
- Equities
- A032830 Stock
- Financials Samsung Life Insurance Co., Ltd.
