Stock TKOMY TOKIO MARINE HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tokio Marine Holdings, Inc. OTC Markets

Equities

TKOMY

US8890941086

Property & Casualty Insurance

Delayed OTC Markets
Other stock markets
 01:05:26 2024-07-11 pm EDT 		5-day change 1st Jan Change
40.3 USD -2.09% Intraday chart for Tokio Marine Holdings, Inc. +3.55% +61.72%
Jul. 04 Japanese insurers, banks to sell Honda shares worth $3.3 bln, filing shows RE
Jul. 03 Japan's Nikkei rises as tech stocks track US growth shares RE

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,458,669 3,650,120 4,857,727 4,987,844 9,290,573 12,698,631 - -
Enterprise Value (EV) 1 3,458,669 3,650,120 5,385,964 4,115,851 9,290,573 12,698,631 12,698,631 12,698,631
P/E ratio 13.4 x 22.7 x 11.6 x 13.6 x 13.4 x 14.3 x 14 x 12.8 x
Yield 4.55% 4.46% 3.58% 3.93% 2.62% 2.47% 2.92% 3.42%
Capitalization / Revenue 0.63 x 0.67 x 0.83 x 0.75 x 1.25 x 1.59 x 1.58 x 1.5 x
EV / Revenue 0.63 x 0.67 x 0.83 x 0.75 x 1.25 x 1.59 x 1.58 x 1.5 x
EV / EBITDA - - - - - - - -
EV / FCF 3,633,991 x 3,510,406 x 4,866,175 x 5,793,930 x 10,081,103 x - - -
FCF Yield 0% 0% 0% 0% 0% - - -
Price to Book 1.02 x 1 x 1.2 x 1.4 x 1.79 x 2.36 x 2.34 x 2.24 x
Nbr of stocks (in thousands) 2,096,163 2,079,841 2,044,498 1,958,321 1,975,457 1,960,876 - -
Reference price 2 1,650 1,755 2,376 2,547 4,703 6,476 6,476 6,476
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 5,465,432 5,461,195 5,863,770 6,648,600 7,424,667 7,977,300 8,024,333 8,448,425
EBITDA - - - - - - - -
EBIT 1 393,467 295,291 588,473 642,877 881,156 781,910 828,825 878,554
Operating Margin 7.2% 5.41% 10.04% 9.67% 11.87% 9.8% 10.33% 10.4%
Earnings before Tax (EBT) 1 354,127 243,174 554,272 529,358 821,861 1,219,902 1,210,327 1,285,691
Net income 1 259,763 161,801 420,484 376,447 695,808 888,131 887,806 956,760
Net margin 4.75% 2.96% 7.17% 5.66% 9.37% 11.13% 11.06% 11.32%
EPS 2 123.2 77.38 204.5 187.3 351.6 454.1 461.2 504.2
Free Cash Flow 951,755 1,039,800 998,264 860,874 921,583 - - -
FCF margin 17.41% 19.04% 17.02% 12.95% 12.41% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 366.39% 642.64% 237.41% 228.68% 132.45% - - -
Dividend per Share 2 75.00 78.33 85.00 100.0 123.0 160.1 188.8 221.6
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: March 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 2,743,719 2,885,617 1,486,533 1,491,620 1,628,749 1,778,855 3,407,604 1,804,443 1,436,553 1,822,527 - 3,744,117 1,890,528
EBITDA - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 92,528 363,999 128,017 - 163,038 - 127,672 238,026 163,660 168,567 - 273,344 306,252
Net income 1 62,393 269,278 104,841 46,365 124,555 -38,038 86,517 184,917 105,013 127,950 77,055 205,005 312,477
Net margin 2.27% 9.33% 7.05% 3.11% 7.65% -2.14% 2.54% 10.25% 7.31% 7.02% - 5.48% 16.53%
EPS 2 29.79 130.0 51.34 23.16 61.51 -55.98 128.6 91.91 52.57 64.37 39.01 103.4 157.9
Dividend per Share 2 45.00 40.00 - 45.00 - 50.00 150.0 - 50.00 - 60.50 60.50 -
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 8/7/23 11/17/23 11/17/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt - - 528,237 - - - - -
Net Cash position - - - 871,993 - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 951,755 1,039,800 998,264 860,874 921,583 - - -
ROE (net income / shareholders' equity) 7.5% 4.6% 10.9% 9.8% 15.9% 15.1% 15.7% 16.4%
ROA (Net income/ Total Assets) 1.52% 1.05% 2.14% 1.83% 2.89% 4.04% 2.92% 2.98%
Assets 1 17,053,209 15,474,168 19,642,085 20,523,771 24,070,155 22,010,687 30,404,330 32,057,646
Book Value Per Share 2 1,611 1,762 1,977 1,824 2,624 2,744 2,763 2,888
Cash Flow per Share 152.0 116.0 248.0 243.0 416.0 - - -
Capex 45,868 138,073 103,976 146,708 150,541 - - -
Capex / Sales 0.84% 2.53% 1.77% 2.21% 2.03% - - -
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 Tokio Marine Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
6,476 JPY
Average target price
6,010 JPY
Spread / Average Target
-7.20%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Property & Casualty Insurance

1st Jan change Capi.
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+12.92% 50.41B
THE TRAVELERS COMPANIES Stock The Travelers Companies
+9.58% 47.45B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+14.99% 42.22B
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+108.91% 38.64B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+30.29% 36.46B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+15.95% 31.05B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+29.30% 25.43B
SAMPO OYJ Stock Sampo Oyj
+0.50% 21.39B
SOMPO HOLDINGS INC. Stock Sompo Holdings Inc.
+51.96% 21.21B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. 8766 Stock
  4. TKOMY Stock
  5. Financials Tokio Marine Holdings, Inc.