TONG YANG LIFE INSURANCE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,290 KRW | -1.12% |
|
+6.44% | +16.78% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 623,434 | 548,622 | 1,028,667 | 757,473 | 706,182 | 824,658 | - | - |
| Enterprise Value (EV) 1 | 623,434 | 548,622 | 1,028,667 | 757,473 | 706,182 | 824,658 | 824,658 | 824,658 |
| P/E ratio | 4.12 x | 4.27 x | 3.73 x | 7.8 x | 2.39 x | 3.15 x | 2.94 x | 2.95 x |
| Yield | 5.75% | 6.25% | 9.39% | - | - | 7.37% | 8.32% | 8.41% |
| Capitalization / Revenue | 135,699,274 x | 110,113,062 x | 231,155,624 x | 91,574,262 x | - | - | - | - |
| EV / Revenue | 135,699,274 x | 110,113,062 x | 231,155,624 x | 91,574,262 x | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.24 x | 0.18 x | 0.34 x | - | - | 0.28 x | 0.22 x | 0.25 x |
| Nbr of stocks (in thousands) | 155,859 | 155,859 | 155,859 | 155,859 | 155,890 | 155,890 | - | - |
| Reference price 2 | 4,000 | 3,520 | 6,600 | 4,860 | 4,530 | 5,290 | 5,290 | 5,290 |
| Announcement Date | 2/12/20 | 2/8/21 | 2/16/22 | 2/15/23 | 2/5/24 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 4,594 | 4,982 | 4,450 | 8,272 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 108.9 | 177.6 | 332.3 | 152.9 | 359.2 | 319.4 | 373.5 | 365.5 |
| Operating Margin | 2.37% | 3.56% | 7.47% | 1.85% | - | - | - | - |
| Earnings before Tax (EBT) 1 | 198.8 | 176.6 | 350.4 | 119.8 | 372.8 | 353.4 | 381.1 | 367 |
| Net income 1 | 151.5 | 128.6 | 275.8 | 97.03 | 295.7 | 273.2 | 306.4 | 290 |
| Net margin | 3.3% | 2.58% | 6.2% | 1.17% | - | - | - | - |
| EPS 2 | 972.0 | 825.0 | 1,769 | 623.0 | 1,897 | 1,678 | 1,797 | 1,795 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 230.0 | 220.0 | 620.0 | - | - | 390.0 | 440.0 | 445.0 |
| Announcement Date | 2/12/20 | 2/8/21 | 2/16/22 | 2/15/23 | 2/5/24 | - | - | - |
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 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 1,382 | 1,005 | 981.4 | 1,292 | 1,955 | 4,044 | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 132.4 | 28.22 | 92.53 | 77.28 | 72.25 | -76.58 | 196.1 | 40.05 | 24.76 | 85.02 | 50.25 | 86.35 | 87.35 | 88.6 |
| Operating Margin | 9.58% | 2.81% | 9.43% | 5.98% | 3.7% | -1.89% | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 133.7 | 33.5 | 88.11 | 51.55 | 63.01 | -70.27 | - | - | - | 98.43 | 51.1 | 87.45 | 88.35 | 94.15 |
| Net income 1 | 103.6 | 25.98 | - | 37.65 | 50.64 | -46.29 | - | - | - | 78.25 | 40.45 | 69.5 | 69.9 | 74.55 |
| Net margin | 7.5% | 2.59% | - | 2.91% | 2.59% | -1.14% | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/16/22 | 5/11/22 | 8/10/22 | 11/8/22 | 2/15/23 | 5/15/23 | 9/22/23 | 11/9/23 | 2/5/24 | - | - | - | - |
1KRW in Billions
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) | 6.27% | 4.52% | 9.02% | - | - | 8.62% | 8.1% | 8.95% |
| ROA (Net income/ Total Assets) | 0.46% | 0.37% | 0.75% | - | - | 0.8% | 0.83% | 0.9% |
| Assets 1 | 32,901 | 35,100 | 36,680 | - | - | 34,150 | 37,136 | 32,222 |
| Book Value Per Share 2 | 16,690 | 19,842 | 19,531 | - | - | 18,954 | 24,007 | 21,474 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 2/12/20 | 2/8/21 | 2/16/22 | 2/15/23 | 2/5/24 | - | - | - |
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. | |
|---|---|---|
| +16.78% | 599M | |
| +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
- A082640 Stock
- Financials Tong Yang Life Insurance Co., Ltd.
