Valuation Zurich Insurance Group Ltd

Equities

Market Closed - Swiss Exchange Other stock markets 11:30:15 2024-09-06 am EDT			5-day change	1st Jan Change
489.50 ^CHF	-0.89%		-0.39%	+11.35%

Sep. 06	London's ExCel Centre wins insurance appeal over COVID-19 losses	RE
Sep. 06	UK Court Dismisses Appeal Filed by Allianz, Other Insurers in London ExCeL Case	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	59,012	55,618	59,458	65,589	64,338	70,483	-	-
Change	-	-5.75%	6.9%	10.31%	-1.91%	9.55%	-	-
Enterprise Value (EV) ¹	63,044	58,781	66,796	71,486	70,042	79,497	79,420	82,204
Change	-	-6.76%	13.64%	7.02%	-2.02%	13.5%	-0.1%	3.51%
P/E ratio	14.4x	15.6x	12.6x	15.1x	16.8x	13.7x	12.7x	12x
PBR	1.72x	1.58x	1.66x	2.66x	2.89x	3.15x	2.94x	2.73x
PEG	-	-1.2x	0.4x	-2.06x	-1.6x	0.4x	1.67x	1.87x
Capitalization / Revenue	1.2x	1.24x	1.15x	1.21x	-	1.33x	1.28x	1.23x
EV / Revenue	1.28x	1.31x	1.3x	1.32x	-	1.5x	1.44x	1.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	12.2x	15.6x	12.6x	12x	10.8x	11.6x	11x	10.9x
EV / FCF	-	12.5x	27.4x	17.2x	11.5x	11.8x	16.4x	15.1x
FCF Yield	-	8.02%	3.65%	5.8%	8.72%	8.5%	6.11%	6.64%
Dividend per Share ²	20	20	20.72	22.08	-	27.25	29.3	31.09
Rate of return	5.04%	5.35%	5.17%	4.99%	-	5.57%	5.99%	6.35%
EPS ²	27.51	23.98	31.68	29.36	26.21	35.72	38.44	40.91
Distribution rate	72.7%	83.4%	65.4%	75.2%	-	76.3%	76.2%	76%
Net sales ¹	49,350	44,995	51,493	54,135	-	52,974	55,191	57,245
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,179	3,775	5,301	5,934	6,508	6,855	7,231	7,570
Net income ¹	4,051	3,412	4,802	4,234	3,836	5,047	5,349	5,619
Net Debt ¹	4,031	3,163	7,338	5,897	5,704	9,014	8,936	11,721
Reference price ²	397.10	373.50	400.40	442.30	439.60	489.50	489.50	489.50
Nbr of stocks (in thousands)	148,608	148,910	148,496	148,291	146,356	143,990	-	-
Announcement Date	2/13/20	2/10/21	2/10/22	2/9/23	2/22/24	-	-	-

¹CHF in Million²CHF

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. ($)
ZURICH INSURANCE GROUP LTD	13.7x	1.5x	-	+5.57%	83.76B
ALLIANZ SE	11.25x	-	-	+5.33%	120B
CHUBB LIMITED	13.14x	2.94x	11.66x	+1.25%	116B
MARSH & MCLENNAN COMPANIES	26.82x	5x	17.68x	+1.33%	112B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	11.3x	1.45x	-	+1.65%	33.55B
TALANX AG	10.37x	0.46x	-	+3.35%	21.59B
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED	44.74x	4.75x	32.36x	+0.61%	13.32B
BB SEGURIDADE PARTICIPAÇÕES S.A.	9.01x	-	-	+8.17%	12.76B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	7.47x	-	-	+6.92%	10.44B
ASR NEDERLAND N.V.	14.71x	-	-	+7.10%	10.34B
Average	16.25x	2.68x	20.56x	+4.13%	53.44B
Weighted average by Cap.	16.05x	3.02x	15.59x	+3.35%