KANSAS CITY LIFE INSURANCE COMPANY |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.35 USD | +1.18% |
|
+0.53% | +1.00% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 358.3 | 324.9 | 368 | 411.5 | 255.6 | 338.9 |
| Enterprise Value (EV) 1 | 326.6 | 310.6 | 360.8 | 406.1 | 247.9 | 329.2 |
| P/E ratio | 22.9 x | 13.3 x | 24.3 x | 38.4 x | -15.8 x | 6.17 x |
| Yield | 2.92% | 3.22% | 2.84% | 2.54% | 2.61% | 1.6% |
| Capitalization / Revenue | 0.78 x | 0.63 x | 0.7 x | 0.81 x | 0.54 x | 0.61 x |
| EV / Revenue | 0.71 x | 0.61 x | 0.69 x | 0.8 x | 0.52 x | 0.59 x |
| EV / EBITDA | 14.2 x | 8.21 x | 14.8 x | 26.4 x | -17.5 x | 4.42 x |
| EV / FCF | -2.05 x | 7.93 x | 18.9 x | 4.93 x | -0.57 x | 3.07 x |
| FCF Yield | -48.8% | 12.6% | 5.29% | 20.3% | -175% | 32.6% |
| Price to Book | 0.52 x | 0.4 x | 0.4 x | 0.5 x | 0.52 x | 0.56 x |
| Nbr of stocks (in thousands) | 9,683 | 9,683 | 9,683 | 9,683 | 9,683 | 9,683 |
| Reference price 2 | 37.00 | 33.55 | 38.00 | 42.50 | 26.40 | 35.00 |
| Announcement Date | 3/7/19 | 3/12/20 | 3/5/21 | 3/4/22 | 3/7/23 | 3/6/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 461 | 512.7 | 523.9 | 505.8 | 476.6 | 558.9 |
| EBITDA 1 | 22.99 | 37.82 | 24.45 | 15.39 | -14.16 | 74.56 |
| EBIT 1 | 17.19 | 29.45 | 15.91 | 7.42 | -20.76 | 69.31 |
| Operating Margin | 3.73% | 5.74% | 3.04% | 1.47% | -4.35% | 12.4% |
| Earnings before Tax (EBT) 1 | 17.19 | 29.45 | 15.91 | 12.92 | -20.76 | 69.31 |
| Net income 1 | 15.67 | 24.43 | 15.17 | 10.7 | -16.22 | 54.92 |
| Net margin | 3.4% | 4.76% | 2.9% | 2.12% | -3.4% | 9.83% |
| EPS 2 | 1.618 | 2.523 | 1.567 | 1.105 | -1.675 | 5.672 |
| Free Cash Flow 1 | -159.5 | 39.17 | 19.1 | 82.35 | -434.4 | 107.3 |
| FCF margin | -34.59% | 7.64% | 3.65% | 16.28% | -91.14% | 19.2% |
| FCF Conversion (EBITDA) | - | 103.57% | 78.11% | 535.22% | - | 143.92% |
| FCF Conversion (Net income) | - | 160.35% | 125.91% | 769.38% | - | 195.39% |
| Dividend per Share 2 | 1.080 | 1.080 | 1.080 | 1.080 | 0.6900 | 0.5600 |
| Announcement Date | 3/7/19 | 3/12/20 | 3/5/21 | 3/4/22 | 3/7/23 | 3/6/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 31.7 | 14.2 | 7.2 | 5.42 | 7.77 | 9.7 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -159 | 39.2 | 19.1 | 82.4 | -434 | 107 |
| ROE (net income / shareholders' equity) | 2.19% | 3.25% | 1.76% | 1.23% | -2.45% | 9.98% |
| ROA (Net income/ Total Assets) | 0.23% | 0.36% | 0.19% | 0.09% | -0.25% | 0.86% |
| Assets 1 | 6,935 | 6,763 | 8,147 | 12,578 | 6,500 | 6,351 |
| Book Value Per Share 2 | 71.40 | 83.70 | 93.80 | 85.80 | 50.80 | 62.90 |
| Cash Flow per Share 2 | 3.270 | 1.470 | 0.7400 | 0.5600 | 0.8000 | 1.000 |
| Capex 1 | 19.5 | 2.38 | 1.84 | 0.63 | 0.54 | 0.92 |
| Capex / Sales | 4.23% | 0.46% | 0.35% | 0.12% | 0.11% | 0.16% |
| Announcement Date | 3/7/19 | 3/12/20 | 3/5/21 | 3/4/22 | 3/7/23 | 3/6/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +1.00% | 342M | |
| +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
- KCLI Stock
- Financials Kansas City Life Insurance Company
