Stock DNOS KOMPANIJA DUNAV OSIGURANJE A.D.O.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kompanija Dunav Osiguranje a.d.o.

Equities

DNOS

RSDNOSE74915

Multiline Insurance & Brokers

End-of-day quote Belgrade S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
970 RSD -0.21% Intraday chart for Kompanija Dunav Osiguranje a.d.o. +0.10% +3.08%
2023 Kompanija Dunav Osiguranje a.d.o. Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 Kompanija Dunav Osiguranje a.d.o. Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 10,534 10,973 29,109 27,213 20,190 13,307
Enterprise Value (EV) 1 8,778 8,722 26,586 24,150 18,448 12,017
P/E ratio 6.99 x 7.03 x 9.9 x 7.86 x 8.5 x 10.5 x
Yield 10.7% 13.5% 3.54% 11.6% 4.5% 3.17%
Capitalization / Revenue 0.41 x 0.4 x 0.98 x 0.87 x 0.61 x 0.37 x
EV / Revenue 0.34 x 0.31 x 0.9 x 0.77 x 0.55 x 0.33 x
EV / EBITDA 4.16 x 4.22 x 7.39 x 5.44 x 5.06 x 6.38 x
EV / FCF 13.9 x 6.91 x -29.1 x -78.9 x -20.5 x 3.91 x
FCF Yield 7.18% 14.5% -3.44% -1.27% -4.88% 25.5%
Price to Book 0.89 x 0.87 x 1.96 x 1.6 x 1.73 x 0.89 x
Nbr of stocks (in thousands) 8,778 8,778 8,778 8,778 8,778 12,448
Reference price 2 1,200 1,250 3,316 3,100 2,300 1,068
Announcement Date 7/30/18 4/30/19 6/30/20 4/29/21 7/27/22 8/16/23
1RSD in Million2RSD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 25,796 27,754 29,653 31,176 33,371 36,263
EBITDA 1 2,109 2,067 3,599 4,439 3,644 1,883
EBIT 1 1,868 1,728 3,304 4,073 2,920 1,104
Operating Margin 7.24% 6.23% 11.14% 13.06% 8.75% 3.04%
Earnings before Tax (EBT) 1 1,676 1,784 3,424 3,971 3,061 1,662
Net income 1 1,507 1,561 2,941 3,463 2,594 1,452
Net margin 5.84% 5.62% 9.92% 11.11% 7.77% 4%
EPS 2 171.6 177.8 335.0 394.5 270.6 102.1
Free Cash Flow 1 630.2 1,261 -913.7 -306.3 -900.2 3,069
FCF margin 2.44% 4.54% -3.08% -0.98% -2.7% 8.46%
FCF Conversion (EBITDA) 29.88% 61.03% - - - 162.99%
FCF Conversion (Net income) 41.82% 80.81% - - - 211.46%
Dividend per Share 2 128.3 168.8 117.4 359.6 103.4 33.89
Announcement Date 7/30/18 4/30/19 6/30/20 4/29/21 7/27/22 8/16/23
1RSD in Million2RSD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 1,756 2,251 2,523 3,063 1,743 1,291
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 630 1,261 -914 -306 -900 3,069
ROE (net income / shareholders' equity) 13.2% 12.7% 21.4% 21.7% 14% 7.75%
ROA (Net income/ Total Assets) 2.76% 2.29% 3.85% 4.12% 2.72% 0.98%
Assets 1 54,689 68,212 76,477 84,087 95,218 147,713
Book Value Per Share 2 1,349 1,441 1,694 1,942 1,333 1,204
Cash Flow per Share 2 204.0 262.0 297.0 361.0 145.0 164.0
Capex 1 147 239 493 244 1,196 1,108
Capex / Sales 0.57% 0.86% 1.66% 0.78% 3.58% 3.06%
Announcement Date 7/30/18 4/30/19 6/30/20 4/29/21 7/27/22 8/16/23
1RSD in Million2RSD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
KOMPANIJA DUNAV OSIGURANJE A.D.O. Stock Kompanija Dunav Osiguranje a.d.o.
+3.08% 135M
ALLIANZ SE Stock Allianz SE
+10.06% 111B
CHUBB LIMITED Stock Chubb Limited
+10.27% 101B
MARSH & MCLENNAN COMPANIES Stock Marsh & McLennan Companies
+4.76% 97.8B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+1.07% 70.23B
TALANX AG Stock Talanx AG
+9.67% 19.6B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
-4.04% 12.49B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+10.73% 11.22B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+9.58% 10.57B
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED Stock ICICI Lombard General Insurance Company Limited
+20.98% 10.07B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. DNOS Stock
  4. Financials Kompanija Dunav Osiguranje a.d.o.