Stock LPGI PT LIPPO GENERAL INSURANCE TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Lippo General Insurance Tbk

Equities

LPGI

ID1000068109

Life & Health Insurance

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-24 pm EDT 		5-day change 1st Jan Change
3,720 IDR -0.53% Intraday chart for PT Lippo General Insurance Tbk +2.48% -8.15%
Mar. 28 PT Lippo General Insurance Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Lippo General Insurance Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 645,000 540,000 508,500 735,000 1,755,000 1,215,000
Enterprise Value (EV) 1 628,507 522,485 487,620 706,912 1,714,806 1,195,907
P/E ratio 9.39 x 6.75 x 5.47 x 7.47 x 23.8 x 48.8 x
Yield 7.56% 5.94% 8.23% 13.6% 0.92% -
Capitalization / Revenue 0.58 x 0.46 x 0.42 x 0.42 x 0.85 x 0.4 x
EV / Revenue 0.57 x 0.45 x 0.4 x 0.41 x 0.83 x 0.4 x
EV / EBITDA 9.91 x 5.46 x 4.22 x 4.9 x 17.6 x 54.5 x
EV / FCF 1.97 x 4.84 x 38.5 x 10.2 x 10.5 x -8.87 x
FCF Yield 50.8% 20.7% 2.6% 9.85% 9.52% -11.3%
Price to Book 0.73 x 0.64 x 0.59 x 0.84 x 2.4 x 1.44 x
Nbr of stocks (in thousands) 300,000 300,000 300,000 300,000 300,000 300,000
Reference price 2 2,150 1,800 1,695 2,450 5,850 4,050
Announcement Date 3/21/19 3/30/20 5/31/21 3/30/22 3/6/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,110,454 1,167,229 1,214,964 1,742,198 2,065,356 3,016,960
EBITDA 1 63,443 95,633 115,508 144,132 97,469 21,927
EBIT 1 56,126 87,512 106,735 135,691 87,837 12,152
Operating Margin 5.05% 7.5% 8.79% 7.79% 4.25% 0.4%
Earnings before Tax (EBT) 1 78,094 87,774 111,914 147,263 98,598 14,874
Net income 1 68,687 80,003 92,908 98,385 73,839 24,885
Net margin 6.19% 6.85% 7.65% 5.65% 3.58% 0.82%
EPS 2 229.0 266.7 309.7 327.9 246.1 82.95
Free Cash Flow 1 319,012 107,955 12,670 69,627 163,189 -134,751
FCF margin 28.73% 9.25% 1.04% 4% 7.9% -4.47%
FCF Conversion (EBITDA) 502.83% 112.88% 10.97% 48.31% 167.43% -
FCF Conversion (Net income) 464.44% 134.94% 13.64% 70.77% 221.01% -
Dividend per Share 2 162.5 107.0 139.5 333.3 54.00 -
Announcement Date 3/21/19 3/30/20 5/31/21 3/30/22 3/6/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 16,493 17,515 20,880 28,088 40,194 19,093
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 319,012 107,955 12,670 69,627 163,189 -134,751
ROE (net income / shareholders' equity) 7.04% 9.26% 10.9% 11.4% 9.34% 3.16%
ROA (Net income/ Total Assets) 1.45% 2.23% 2.55% 2.96% 1.88% 0.26%
Assets 1 4,746,864 3,590,134 3,650,054 3,328,870 3,918,212 9,512,740
Book Value Per Share 2 2,933 2,828 2,870 2,906 2,434 2,812
Cash Flow per Share 2 55.00 58.40 80.30 98.40 134.0 70.10
Capex 1 3,864 16,702 10,055 11,115 8,413 7,006
Capex / Sales 0.35% 1.43% 0.83% 0.64% 0.41% 0.23%
Announcement Date 3/21/19 3/30/20 5/31/21 3/30/22 3/6/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Health Insurance

1st Jan change Capi.
PT LIPPO GENERAL INSURANCE TBK Stock PT Lippo General Insurance Tbk
-8.15% 68.79M
BUPA ARABIA FOR COOPERATIVE INSURANCE COMPANY Stock Bupa Arabia for Cooperative Insurance Company
+13.21% 9.63B
MEDIBANK PRIVATE LIMITED Stock Medibank Private Limited
0.00% 6.39B
THE COMPANY FOR COOPERATIVE INSURANCE Stock The Company for Cooperative Insurance
+16.74% 6.08B
OSCAR HEALTH, INC. Stock Oscar Health, Inc.
+91.91% 4.16B
NIB HOLDINGS LIMITED Stock nib holdings limited
-1.08% 2.31B
TRUPANION, INC. Stock Trupanion, Inc.
-20.94% 1.01B
RELIGARE ENTERPRISES LIMITED Stock Religare Enterprises Limited
+2.18% 862M
THE MEDITERRANEAN AND GULF COOPERATIVE INSURANCE AND REINSURANCE COMPANY Stock The Mediterranean and Gulf Cooperative Insurance and Reinsurance Company
+85.42% 748M
Health Insurance
  1. Stock Market
  2. Equities
  3. LPGI Stock
  4. Financials PT Lippo General Insurance Tbk