Stock 59M MS&AD INSURANCE GROUP HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials MS&AD Insurance Group Holdings, Inc. Deutsche Boerse AG

Equities

59M

JP3890310000

Property & Casualty Insurance

Real-time Estimate Tradegate
Other stock markets
 07:15:48 2024-07-10 am EDT 		5-day change 1st Jan Change
22.6 EUR +5.61% Intraday chart for MS&AD Insurance Group Holdings, Inc. +3.70% +90.91%
Jul. 04 Japanese insurers, banks to sell Honda shares worth $3.3 bln, filing shows RE
Jul. 02 Exclusive-Major Japanese insurers to offload $3.1 billion of Honda shares, sources say RE

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,721,378 1,813,639 2,177,752 2,193,722 4,297,959 5,977,904 - -
Enterprise Value (EV) 1 2,530,471 2,622,732 2,960,654 2,193,722 5,013,004 6,777,904 6,777,904 5,977,904
P/E ratio 12.2 x 12.7 x 8.38 x 13.7 x 11.7 x 9.39 x 9.26 x 9.12 x
Yield 4.96% 4.77% 4.52% 4.87% 3.32% 3.86% 3.94% 4.32%
Capitalization / Revenue 0.33 x 0.37 x 0.42 x 0.42 x 0.65 x 0.98 x 0.88 x 0.85 x
EV / Revenue 0.49 x 0.54 x 0.58 x 0.42 x 0.76 x 1.11 x 1 x 0.85 x
EV / EBITDA - - - - - - - -
EV / FCF 4,565,939 x -6,286,736 x 19,329,960 x 19,913,602 x 10,819,184 x - - -
FCF Yield 0% -0% 0% 0% 0% - - -
Price to Book 0.7 x 0.59 x 0.67 x 0.73 x 0.96 x 1.3 x 1.32 x 1.31 x
Nbr of stocks (in thousands) 1,707,151 1,674,644 1,642,347 1,602,817 1,585,378 1,585,651 - -
Reference price 2 1,008 1,083 1,326 1,369 2,711 3,770 3,770 3,770
Announcement Date 5/20/20 5/20/21 5/20/22 5/19/23 5/20/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 5,168,361 4,892,244 5,132,042 5,251,271 6,572,889 6,105,250 6,784,420 7,020,620
EBITDA - - - - - - - -
EBIT 1 - 201,727 370,027 235,456 462,263 460,691 459,109 443,789
Operating Margin - 4.12% 7.21% 4.48% 7.03% 7.55% 6.77% 6.32%
Earnings before Tax (EBT) 1 12,505 201,727 370,027 235,456 462,263 913,956 821,783 832,023
Net income 1 143,030 144,398 262,799 161,530 369,266 628,010 610,140 621,763
Net margin 2.77% 2.95% 5.12% 3.08% 5.62% 10.29% 8.99% 8.86%
EPS 2 82.79 85.26 158.2 99.93 231.8 401.5 407.0 413.2
Free Cash Flow 554,206 -417,185 153,164 110,162 463,344 - - -
FCF margin 10.72% -8.53% 2.98% 2.1% 7.05% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 387.48% - 58.28% 68.2% 125.48% - - -
Dividend per Share 2 50.00 51.67 60.00 66.67 90.00 145.6 148.5 162.8
Announcement Date 5/20/20 5/20/21 5/20/22 5/19/23 5/20/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Marzo 2021 S1 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3
Net sales 1 2,734,493 2,551,183 1,186,962 1,393,897 1,314,730 1,508,885 2,823,615 1,196,056 - 1,975,937 - 3,628,542 1,319,249
EBITDA - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 112,697 175,759 111,455 - 85,343 - -28,209 166,165 - 150,429 - 120,354 255,750
Net income 1 96,630 124,824 79,793 58,182 60,426 -94,003 -33,577 121,527 73,580 111,617 -24,106 87,511 194,085
Net margin 3.53% 4.89% 6.72% 4.17% 4.6% -6.23% -1.19% 10.16% - 5.65% - 2.41% 14.71%
EPS 2 56.89 74.75 48.02 35.40 36.84 -57.44 -20.60 74.86 45.67 69.69 -14.92 54.76 121.8
Dividend per Share 2 25.00 27.50 - 32.50 - 33.33 33.33 - 33.33 - 40.00 40.00 -
Announcement Date 11/19/20 11/19/21 2/14/22 5/20/22 8/5/22 11/18/22 11/18/22 2/14/23 5/19/23 8/8/23 11/17/23 11/17/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 809,093 809,093 782,902 - 715,045 800,000 800,000 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 554,206 -417,185 153,164 110,162 463,344 - - -
ROE (net income / shareholders' equity) 5.5% 5.2% 8.3% 5.2% 9.8% 11.2% 12.7% 13.4%
ROA (Net income/ Total Assets) 0.68% 1.3% 1.59% 0.92% 1.6% 3.44% 2.42% 1.85%
Assets 1 21,009,416 11,150,253 16,547,388 17,485,008 23,037,226 18,250,793 25,254,150 33,527,257
Book Value Per Share 2 1,436 1,842 1,985 1,878 2,817 2,889 2,858 2,873
Cash Flow per Share 121.0 128.0 209.0 158.0 297.0 - - -
Capex 113,690 93,273 83,544 83,991 86,122 - - -
Capex / Sales 2.2% 1.91% 1.63% 1.6% 1.31% - - -
Announcement Date 5/20/20 5/20/21 5/20/22 5/19/23 5/20/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for MS&AD Insurance Group Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
11
Last Close Price
3,770 JPY
Average target price
3,526 JPY
Spread / Average Target
-6.46%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Property & Casualty Insurance

1st Jan change Capi.
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+86.91% 76.41B
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+11.81% 50.27B
THE TRAVELERS COMPANIES Stock The Travelers Companies
+6.64% 46.52B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+13.39% 41.89B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+31.95% 36.65B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+14.30% 30.46B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+27.42% 25.46B
SAMPO OYJ Stock Sampo Oyj
-0.73% 21.16B
SOMPO HOLDINGS INC. Stock Sompo Holdings Inc.
+51.74% 21.08B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. 8725 Stock
  4. 59M Stock
  5. Financials MS&AD Insurance Group Holdings, Inc.