Valuation PT MSIG Life Insurance Indonesia Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 2024-09-06			5-day change	1st Jan Change
6,000.00 ^IDR	-0.41%		+3.45%	-0.41%

Jul. 31	PT MSIG Life Insurance Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2024	CI
Apr. 30	PT MSIG Life Insurance Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023
Capitalization ¹	12,810,000	10,059,000	12,967,500	10,867,500	12,652,500
Change	-	-21.48%	28.91%	-16.19%	16.43%
Enterprise Value (EV) ¹	12,128,134	9,268,360	11,463,973	9,512,978	11,886,381
Change	-	-23.58%	23.69%	-17.02%	24.95%
P/E ratio	44.7x	30.4x	176x	29.6x	100x
PBR	1.65x	1.25x	1.71x	1.41x	1.69x
PEG	-2.7x	2x	-2.3x	0x	-1.5x
Capitalization / Revenue	2.86x	2.31x	3.18x	3.14x	3.62x
EV / Revenue	2.71x	2.13x	2.81x	2.75x	3.4x
EV / EBITDA	31.8x	22.7x	75.6x	22.3x	37.3x
EV / EBIT	34.7x	24.1x	89.7x	23.4x	40.1x
EV / FCF	-70x	-214x	-7.72x	9.88x	11.3x
FCF Yield	-1.43%	-0.47%	-13%	10.1%	8.88%
Dividend per Share ²	74	243	34	177	38
Rate of return	1.21%	5.07%	0.55%	3.42%	0.63%
EPS ²	136.5	157.6	35	175	60.23
Distribution rate	54.2%	154%	97.1%	101%	63.1%
Net sales ¹	4,474,746	4,360,358	4,073,408	3,457,500	3,494,268
EBITDA ¹	381,133	408,035	151,552	426,744	318,760
EBIT ¹	349,719	384,729	127,800	406,522	296,264
Net income ¹	286,684	330,939	73,824	367,773	126,488
Net Debt ¹	-681,866	-790,640	-1,503,527	-1,354,522	-766,119
Reference price ²	6,100.00	4,790.00	6,175.00	5,175.00	6,025.00
Nbr of stocks (in thousands)	2,100,000	2,100,000	2,100,000	2,100,000	2,100,000
Announcement Date	4/7/20	4/9/21	4/29/22	3/31/23	4/29/24

¹IDR in Million²IDR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA LIFE INSURANCE COMPANY LIMITED	6.24x	0.26x	-	+4.99%	111B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.77x	4.73x	-	+5.70%	99.06B
LIFE INSURANCE CORPORATION OF INDIA	17.47x	0.67x	18.26x	+0.57%	78.27B
AIA GROUP LIMITED	13.02x	-	-	+3.20%	77.04B
FUBON FINANCIAL HOLDING CO., LTD.	10.18x	4.52x	-	+3.46%	37.69B
JAPAN POST HOLDINGS CO., LTD.	14.19x	11.01x	135.97x	+3.49%	31.68B
SBI LIFE INSURANCE COMPANY LIMITED	84.63x	1.53x	81.15x	+0.17%	22.63B
HDFC LIFE INSURANCE COMPANY LIMITED	81.89x	-	-	+0.38%	18.92B
NN GROUP N.V.	7.52x	1.61x	9.04x	+7.60%	13.65B
Average	26.88x	3.48x	61.10x	+3.28%	54.42B
Weighted average by Cap.	16.60x	2.86x	52.63x	+3.60%