End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
94,800.00 KRW | -0.21% |
|
+16.75% | 0.00% |
Projected Income Statement: Samsung Life Insurance Co., Ltd.
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 16,591 | 18,194 | 18,149 | 19,450 | - | 17,617 | 17,720 | 18,099 |
Change | - | 9.66% | -0.24% | 7.17% | -100% | - | 0.58% | 2.14% |
EBITDA | -55.53 | - | - | - | - | - | - | - |
Change | - | -100% | - | - | - | - | - | - |
EBIT 1 | -47.87 | 542.5 | 1,701 | 1,391 | 2,398 | 2,499 | 2,981 | 3,114 |
Change | - | - | 213.53% | -18.2% | 72.37% | 4.2% | 19.26% | 4.48% |
Interest Paid | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | 1,427 | 1,815 | 2,034 | 1,651 | 2,559 | 2,814 | 2,975 | 3,148 |
Change | - | 27.18% | 12.1% | -18.83% | 54.99% | 9.95% | 5.74% | 5.8% |
Net income 1 | 977.4 | 1,266 | 1,598 | 1,724 | 2,034 | 2,260 | 2,378 | 2,494 |
Change | - | 29.5% | 26.22% | 7.93% | 17.94% | 11.14% | 5.23% | 4.84% |
Announcement Date | 1/30/20 | 1/29/21 | 1/28/22 | 1/31/23 | 1/31/24 | 2/5/25 | - | - |
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 | - | - |
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 |
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 | - | - | - |
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% |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield

Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- A032830 Stock
- Financials Samsung Life Insurance Co., Ltd.