Stock SCR SCOR SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Scor SE

Equities

SCR

FR0010411983

Reinsurance

Market Closed - Euronext Paris
Other stock markets
 11:35:21 2024-05-24 am EDT 		5-day change 1st Jan Change
27.28 EUR +0.44% Intraday chart for Scor SE -9.73% +3.10%
May. 24 SCOR : Model update: rolling forward our model and cutting our 2024 estimates Alphavalue
May. 20 UBS Keeps Scor at Buy, Reduces PT MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,969 4,909 5,065 3,833 4,748 4,888 - -
Enterprise Value (EV) 1 7,943 5,643 6,208 5,296 4,748 6,336 6,342 4,888
P/E ratio 16.5 x 21 x 11.2 x -12.7 x 5.83 x 6.28 x 5.51 x 5.13 x
Yield 4.81% 6.81% 6.56% 6.51% - 7.07% 7.51% 7.91%
Capitalization / Revenue 0.43 x 0.3 x 0.29 x 0.19 x 0.25 x 0.24 x 0.23 x 0.22 x
EV / Revenue 0.49 x 0.34 x 0.35 x 0.27 x 0.25 x 0.31 x 0.3 x 0.22 x
EV / EBITDA - - - - - - - -
EV / FCF - 5.71 x 2.58 x 10.6 x - 3.72 x 3.25 x 2.28 x
FCF Yield - 17.5% 38.8% 9.44% - 26.9% 30.7% 43.9%
Price to Book 1.1 x 0.8 x 0.78 x 0.75 x 1.01 x 0.91 x 0.81 x 0.73 x
Nbr of stocks (in thousands) 186,232 185,824 184,597 178,346 179,437 179,164 - -
Reference price 2 37.42 26.42 27.44 21.49 26.46 27.28 27.28 27.28
Announcement Date 2/27/20 2/24/21 2/24/22 3/2/23 3/6/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,341 16,368 17,600 19,732 19,371 20,534 21,231 21,887
EBITDA - - - - - - - -
EBIT 1 713 479 795 1 711 1,202 1,374 1,451
Operating Margin 4.36% 2.93% 4.52% 0.01% 3.67% 5.85% 6.47% 6.63%
Earnings before Tax (EBT) 1 569 336 663 -116 - 1,092 1,247 1,301
Net income 1 422 234 456 -301 812 775 883.7 920.1
Net margin 2.58% 1.43% 2.59% -1.53% 4.19% 3.77% 4.16% 4.2%
EPS 2 2.270 1.260 2.460 -1.690 4.540 4.346 4.948 5.314
Free Cash Flow 1 - 988 2,406 500 - 1,703 1,950 2,148
FCF margin - 6.04% 13.67% 2.53% - 8.29% 9.18% 9.81%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - 422.22% 527.63% - - 219.75% 220.66% 233.45%
Dividend per Share 2 1.800 1.800 1.800 1.400 - 1.929 2.050 2.159
Announcement Date 2/27/20 2/24/21 2/24/22 3/2/23 3/6/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 8,195 8,441 - 4,553 4,715 4,971 - 5,141 4,905 4,744 4,830 4,870 4,927 4,953 5,127 5,178 5,341 -
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1 128 606 -18 207 -48 -111 - -216 376 444 316 257 350 287 291.2 305.7 316.2 -
Operating Margin 1.56% 7.18% - 4.55% -1.02% -2.23% - -4.2% 7.67% 9.36% 6.54% 5.28% 7.1% 5.79% 5.68% 5.9% 5.92% -
Earnings before Tax (EBT) 1 - - -51 - -81 - - -242 345 417 288 227 - 259 248 260 282 -
Net income 1 26 380 -41 118 -80 -159 -239 -270 208 311 192 147 162 196 184.4 194.4 194.6 -
Net margin 0.32% 4.5% - 2.59% -1.7% -3.2% - -5.25% 4.24% 6.56% 3.98% 3.02% 3.29% 3.96% 3.6% 3.75% 3.64% -
EPS 2 0.1400 2.040 -0.2200 0.6400 -0.4400 -0.9000 - -1.520 1.160 1.730 1.070 0.8200 0.9100 1.100 1.063 1.127 1.212 -
Dividend per Share 2 - - - 1.800 - - - - 1.400 - - - - - - - 2.000 -
Announcement Date 7/23/20 7/28/21 10/27/21 2/24/22 5/6/22 7/28/22 7/28/22 11/9/22 3/2/23 5/12/23 7/28/23 11/10/23 3/6/24 5/17/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 974 734 1,143 1,463 - 1,448 1,454 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 988 2,406 500 - 1,703 1,950 2,148
ROE (net income / shareholders' equity) 7% 3.8% 7.2% -5.24% - 15.3% 15.2% 14.1%
ROA (Net income/ Total Assets) 0.93% 0.5% 0.93% -0.56% - 1.58% 1.64% 1.7%
Assets 1 45,622 46,548 48,869 53,426 - 48,940 54,017 54,029
Book Value Per Share 2 34.10 33.00 35.30 28.50 26.20 29.90 33.70 37.60
Cash Flow per Share - - - - - - - -
Capex 1 - - - - - 128 131 135
Capex / Sales - - - - - 0.62% 0.62% 0.62%
Announcement Date 2/27/20 2/24/21 2/24/22 3/2/23 3/6/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Scor SE

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
27.28 EUR
Average target price
33.96 EUR
Spread / Average Target
+24.49%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Reinsurance

1st Jan change Capi.
SCOR SE Stock Scor SE
+3.10% 5.31B
SWISS RE LTD Stock Swiss Re Ltd
+18.50% 35.6B
GENERAL INSURANCE CORPORATION OF INDIA Stock General Insurance Corporation of India
+19.80% 7.8B
BROOKFIELD REINSURANCE LTD. Stock Brookfield Reinsurance Ltd.
+10.60% 6.5B
ENSTAR GROUP LIMITED Stock Enstar Group Limited
+5.54% 4.56B
KOREAN REINSURANCE COMPANY Stock Korean Reinsurance Company
+12.17% 865M
CENTRAL REINSURANCE CORPORATION Stock Central Reinsurance Corporation
+18.87% 680M
POZAVAROVALNICA SAVA, D.D. Stock Pozavarovalnica Sava, d.d.
+19.29% 562M
MNRB HOLDINGS Stock MNRB Holdings
+104.10% 414M
VIETNAM NATIONAL REINSURANCE CORPORATION Stock Vietnam National Reinsurance Corporation
+10.67% 162M
Other Reinsurance
  1. Stock Market
  2. Equities
  3. SCR Stock
  4. Financials Scor SE