Projected Income Statement: General Insurance Corporation of India

Forecast Balance Sheet: General Insurance Corporation of India

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -182,941 -210,831 - -243,889 -246,365 -237,937 -240,316 -240,316
Change - -15.25% - - -1.02% 3.42% -1% 0%
Announcement Date 6/29/21 5/27/22 5/25/23 5/28/24 5/26/25 - - -
1INR in Million
Estimates

Cash Flow Forecast: General Insurance Corporation of India

Fiscal Period: March 2020 2021 2022 2023 2024 2025
CAPEX 1 29.88 60.26 154.5 1,341 56.81 254.1
Change - 101.7% 156.43% 767.56% -95.76% 347.25%
Free Cash Flow (FCF) 1 71,805 131,256 90,303 93,393 84,659 101,609
Change - 82.8% -31.2% 3.42% -9.35% 20.02%
Announcement Date 12/1/20 11/29/21 9/2/22 8/31/23 9/3/24 9/1/25
1INR in Million
Estimates

Forecast Financial Ratios: General Insurance Corporation of India

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - - - - - - - -
EBT Margin (%) 6.73% 8.24% 21.18% 21.19% 21.3% 18.5% 18.51% 18.24%
Net margin (%) 4.08% 4.64% 17.25% 17.47% 16.28% 14.06% 13.96% 13.76%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 1.52% 1.44% - 3.87% 3.66% 3.93% 4.16% 4.24%
ROE 8.36% 7.99% - 16.8% 16.05% 13.86% 13.85% 13.58%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 2.25 7.2 10 10 11.69 13.42 14.9
Change - - 220% 38.89% 0% 16.85% 14.82% 11.07%
Book Value Per Share 1 137.1 149 205.2 220.5 255.4 353.4 398.4 447.9
Change - 8.67% 37.74% 7.46% 15.83% 38.39% 12.72% 12.43%
EPS 1 10.95 11.43 35.98 37.03 38.2 41.85 45.39 49
Change - 4.38% 214.79% 2.92% 3.16% 9.54% 8.48% 7.95%
Nbr of stocks (in thousands) 1,754,400 1,754,400 1,754,400 1,754,400 1,754,400 1,754,400 1,754,400 1,754,400
Announcement Date 6/29/21 5/27/22 5/25/23 5/28/24 5/26/25 - - -
1INR
Estimates
2026 *2027 *
P/E ratio 8.6x 7.93x
PBR 1.02x 0.9x
EV / Sales 0.75x 0.69x
Yield 3.25% 3.73%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. GICRE Stock
  4. Financials General Insurance Corporation of India
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW