Company Valuation: General Insurance Corporation of India

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 349,827 199,738 234,476 578,513 738,778 631,321 - -
Change - -42.9% 17.39% 146.73% 27.7% -14.55% - -
Enterprise Value (EV) 1 166,886 -11,093 234,476 334,625 492,413 393,384 391,005 391,005
Change - -106.65% 2,213.77% 42.71% 47.15% -20.11% -0.6% 0%
P/E ratio 18.2x 9.96x 3.71x 8.9x 11x 8.6x 7.93x 7.34x
PBR 1.45x 0.76x 0.65x 1.5x 1.65x 1.02x 0.9x 0.8x
PEG - 2.27x 0x 3.05x 3.48x 0.9x 0.94x 0.92x
Capitalization / Revenue 0.74x 0.46x 0.64x 1.56x 1.8x 1.21x 1.11x 1.01x
EV / Revenue 0.35x -0.03x 0.64x 0.9x 1.2x 0.75x 0.69x 0.62x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 2.25 7.2 10 10 11.69 13.42 14.9
Rate of return - 1.98% 5.39% 3.03% 2.37% 3.25% 3.73% 4.14%
EPS 2 10.95 11.43 35.98 37.03 38.2 41.85 45.39 49
Distribution rate - 19.7% 20% 27% 26.2% 27.9% 29.6% 30.4%
Net sales 1 470,144 432,085 365,916 371,818 411,540 521,132 568,520 625,790
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 19,204 20,057 63,125 64,973 67,014 73,260 79,380 86,096
Net Debt 1 -182,941 -210,831 - -243,889 -246,365 -237,937 -240,316 -240,316
Reference price 2 199.40 113.85 133.65 329.75 421.10 359.85 359.85 359.85
Nbr of stocks (in thousands) 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 in Million2INR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.6x0.75x - 3.25% 6.83B
10.43x - - 5.29% 48.27B
6.73x0.46x - 6.3% 6.13B
7.11x - - 4.1% 1.55B
12.66x - - 2.73% 1.56B
3.19x - - 4.29% 463M
6.29x4.69x5.92x3% 192M
Average 7.86x 1.97x 5.92x 4.14% 9.28B
Weighted average by Cap. 9.80x 0.68x 5.92x 5.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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