Financials Samsung Life Insurance Co., Ltd.

Equities

A032830

KR7032830002

Life & Health Insurance

End-of-day quote Korea S.E. 2025-02-06 5-day change 1st Jan Change
94,800.00 KRW -0.21% Intraday chart for Samsung Life Insurance Co., Ltd. +16.75% 0.00%

Projected Income Statement: Samsung Life Insurance Co., Ltd.

Forecast Balance Sheet: Samsung Life Insurance Co., Ltd.

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/30/20 1/29/21 1/28/22 1/31/23 1/31/24 2/5/25 - -
Estimates

Cash Flow Forecast: Samsung Life Insurance Co., Ltd.

Fiscal Period: December 2018 2019 2020 2021 2022 2023
CAPEX 1 1,443,356 181,408 68,470 62,528 124,121 920,154
Change - -87.43% -62.26% -8.68% 98.5% 641.34%
Free Cash Flow (FCF) 1 3,065,996 203,564 4,951,077 9,869,528 2,237,448 -181,780,476
Change - -93.36% 2,332.19% 99.34% -77.33% -8,224.46%
Announcement Date 3/12/19 3/11/20 3/10/21 4/28/22 3/8/23 3/13/24
1KRW in Million
Estimates

Forecast Financial Ratios: Samsung Life Insurance Co., Ltd.

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025 2026

Profitability

         
EBITDA Margin (%) - -0.33% - - - - - - -
EBIT Margin (%) - -0.29% 2.98% 9.37% 7.15% - 16.18% 16.82% 17.21%
EBT Margin (%) - 8.6% 9.97% 11.21% 8.49% - 16.18% 16.79% 17.39%
Net margin (%) - 5.89% 6.96% 8.8% 8.87% - 13.26% 13.42% 13.78%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.35% 0.42% 0.43% 0.52% 0.62% 0.73% 0.77% 0.79%
ROE - 3.1% 3.39% 3.84% 5.41% 5.94% 5.87% 7.01% 7.12%

Financial Health

         
Leverage (Debt/EBITDA) 5.78x 8.79x 5.22x 14.01x 12.13x 5.8x - - -
Debt / Free cash flow 6.33x 84.47x 3.66x 1.42x 10.59x -0.13x - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - 0.38% - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - 16,254 14,186 - - - - -
Change - - - -12.72% - - - - -
Dividend per Share 1 - 2,650 2,500 3,000 3,000 3,700 4,908 5,511 6,109
Change - - -5.66% 20% 0% 23.33% 32.66% 12.28% 10.84%
Book Value Per Share 1 - 198,619 233,300 210,566 124,081 236,324 193,665 207,319 214,134
Change - - 17.46% -9.74% -41.07% 90.46% -18.05% 7.05% 3.29%
EPS 1 - 5,443 7,049 8,183 8,817 10,554 12,484 12,861 13,306
Change - - 29.51% 16.09% 7.75% 19.7% 18.29% 3.02% 3.46%
Nbr of stocks (in thousands) - 179,575 179,575 179,575 179,575 179,575 179,575 179,575 179,575
Announcement Date - 1/30/20 1/29/21 1/28/22 1/31/23 1/31/24 - - -
1KRW
Estimates
2024 *2025 *
P/E ratio 7.59x 7.37x
PBR 0.49x 0.46x
EV / Sales 0.97x 0.96x
Yield 5.18% 5.81%
More valuation ratios * Estimated data

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Trading Rating
Investor Rating
ESG MSCI
A
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
94,800.00KRW
Average target price
119,055.56KRW
Spread / Average Target
+25.59%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. A032830 Stock
  4. Financials Samsung Life Insurance Co., Ltd.