Stock 6028 GOLDEN INSURANCE BROKERS CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Golden Insurance Brokers Co.,Ltd.

Equities

6028

TW0006028004

Multiline Insurance & Brokers

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
81 TWD +5.06% Intraday chart for Golden Insurance Brokers Co.,Ltd. +5.19% +14.41%
Apr. 09 Golden Insurance Brokers Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Golden Insurance Brokers Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 927.8 944 960 959 1,416
Enterprise Value (EV) 1 788.5 862.1 857.1 816.5 1,191
P/E ratio 10.1 x 10.2 x 11.9 x 14.8 x 11.9 x
Yield 7.54% 7.42% 7.29% 6.26% 6.36%
Capitalization / Revenue 0.4 x 0.4 x 0.43 x 0.44 x 0.47 x
EV / Revenue 0.34 x 0.36 x 0.38 x 0.37 x 0.39 x
EV / EBITDA 6.51 x 6.52 x 6.92 x 8.06 x 6.96 x
EV / FCF 6.24 x 7.24 x 9.16 x 7.09 x 7.66 x
FCF Yield 16% 13.8% 10.9% 14.1% 13.1%
Price to Book 2.33 x 2.24 x 2.22 x 2.24 x 2.91 x
Nbr of stocks (in thousands) 20,000 20,000 20,000 20,000 20,000
Reference price 2 46.39 47.20 48.00 47.95 70.80
Announcement Date 4/30/20 4/27/21 4/12/22 4/18/23 4/9/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,766 2,339 2,368 2,255 2,189 3,043
EBITDA 1 75.72 121.2 132.2 123.9 101.4 171.2
EBIT 1 63.92 109.9 117.4 104.8 82.26 149.7
Operating Margin 3.62% 4.7% 4.96% 4.65% 3.76% 4.92%
Earnings before Tax (EBT) 1 62.94 108.6 116.2 101.8 80.22 149.5
Net income 1 48.68 86.09 93.03 81.05 64.91 119.2
Net margin 2.76% 3.68% 3.93% 3.59% 2.97% 3.92%
EPS 2 2.690 4.600 4.640 4.040 3.240 5.940
Free Cash Flow 1 31.99 126.4 119.1 93.58 115.2 155.6
FCF margin 1.81% 5.41% 5.03% 4.15% 5.27% 5.11%
FCF Conversion (EBITDA) 42.24% 104.34% 90.08% 75.54% 113.69% 90.89%
FCF Conversion (Net income) 65.7% 146.87% 128.04% 115.46% 177.54% 130.57%
Dividend per Share 2 2.000 3.500 3.500 3.500 3.000 4.500
Announcement Date 4/30/19 4/30/20 4/27/21 4/12/22 4/18/23 4/9/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 87.8 139 81.9 103 142 225
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 32 126 119 93.6 115 156
ROE (net income / shareholders' equity) 18.2% 24.8% 22.7% 19% 15.1% 26.1%
ROA (Net income/ Total Assets) 6.38% 8.19% 7.35% 6.38% 5.18% 8.49%
Assets 1 762.9 1,052 1,266 1,271 1,254 1,403
Book Value Per Share 2 16.10 19.90 21.10 21.60 21.40 24.30
Cash Flow per Share 2 8.030 10.70 12.20 12.20 12.90 14.10
Capex 1 7.87 13.8 26.7 26.1 17.9 24
Capex / Sales 0.45% 0.59% 1.13% 1.16% 0.82% 0.79%
Announcement Date 4/30/19 4/30/20 4/27/21 4/12/22 4/18/23 4/9/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
GOLDEN INSURANCE BROKERS CO.,LTD. Stock Golden Insurance Brokers Co.,Ltd.
+14.41% 49.94M
CHUBB LIMITED Stock Chubb Limited
+18.24% 112B
ALLIANZ SE Stock Allianz SE
+8.08% 110B
MARSH & MCLENNAN COMPANIES Stock Marsh & McLennan Companies
+10.83% 104B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+9.10% 77.06B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC. Stock Hartford Financial Services Group (The), Inc.
+25.47% 29.83B
TALANX AG Stock Talanx AG
+16.01% 20.92B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
-2.85% 12.21B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+2.75% 10.52B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+7.00% 10.41B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. 6028 Stock
  4. Financials Golden Insurance Brokers Co.,Ltd.