QBE Insurance Group Limited (QBE)

Basic

  • Market Cap

    A$22.9B

  • EV

    A$26.65B

  • Shares Out

    1,493.92M

  • Revenue

    $15.48B

  • Employees

    12,479

Margins

  • Gross

    20.7%

  • EBITDA

    16.94%

  • Operating

    16.64%

  • Pre-Tax

    9.31%

  • Net

    7.25%

  • FCF

    9.42%

Returns (5Yr Avg)

  • ROA

    1.18%

  • ROE

    2.04%

  • ROCE

    3.22%

  • ROIC

    1.79%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    A$18.01

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $10.42

  • Earnings (Dil)

    $0.72

  • FCF

    $0.97

  • Book Value

    $6.04

Growth (CAGR)

  • Rev 3Yr

    10.03%

  • Rev 5Yr

    5.38%

  • Rev 10Yr

    -0.74%

  • Dil EPS 3Yr

    15.64%

  • Dil EPS 5Yr

    -4.12%

  • Dil EPS 10Yr

    7.02%

  • Rev Fwd 2Yr

    13.52%

  • EBITDA Fwd 2Yr

    21.77%

  • EPS Fwd 2Yr

    45.39%

  • EPS LT Growth Est

    11.3%

Dividends

  • Yield

    —

  • Payout

    41.06%

  • DPS

    $0.3

  • DPS Growth 3Yr

    10.82%

  • DPS Growth 5Yr

    8.5%

  • DPS Growth 10Yr

    0.12%

  • DPS Growth Fwd 2Yr

    68.64%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Premiums and Annuity Revenues

11,640.0

11,609.0

11,708.0

13,408.0

14,327.0

15,293.0

Total Interest And Dividend Income

689.0

1,036.0

226.0

122.0

-776.0

559.0

Gain (Loss) on Sale of Investments, Total

-143.0

—

—

—

—

—

Other Revenues, Total

—

—

—

—

—

-371.0

Total Revenues

12,186.0

12,645.0

11,934.0

13,530.0

13,551.0

15,481.0

Total Revenues % Chg.

0.5%

3.8%

-5.6%

13.4%

0.2%

-9.8%

Policy Benefits

7,405.0

8,102.0

8,374.0

8,512.0

8,330.0

8,366.0

Policy Acquisition / Underwriting Costs, Total

3,721.0

3,471.0

3,596.0

3,865.0

3,911.0

3,911.0

Amortization of Goodwill and Intangible Assets

51.0

55.0

28.0

19.0

16.0

16.0

Stock-Based Compensation

34.0

38.0

20.0

36.0

44.0

44.0

Other Operating Expenses

—

—

—

—

—

-19.0

Reinsurance Income Or Expense

—

—

—

—

—

-587.0

Total Operating Expenses

11,211.0

11,666.0

12,018.0

12,432.0

12,301.0

12,905.0

Operating Income

975.0

979.0

-84.0

1,098.0

1,250.0

2,576.0

Interest Expense, Total

-273.0

-200.0

-188.0

-177.0

-166.0

147.0

Income (Loss) on Equity Invest.

-2.0

-3.0

-5.0

-7.0

-7.0

-5.0

Currency Exchange Gains (Loss)

1.0

—

—

—

—

—

Other Non Operating Income (Expenses)

-32.0

-57.0

-64.0

-70.0

-79.0

-1,215.0

EBT, Excl. Unusual Items

669.0

719.0

-341.0

844.0

998.0

1,503.0

Restructuring Charges

—

-43.0

-104.0

-72.0

-106.0

-52.0

Impairment of Goodwill

—

—

-390.0

—

—

—

Gain (Loss) on Sale of Assets

-13.0

-8.0

-2.0

—

38.0

2.0

Asset Writedown

-29.0

4.0

-48.0

-2.0

-11.0

-11.0

Other Unusual Items

—

—

-587.0

143.0

—

—

EBT, Incl. Unusual Items

627.0

672.0

-1,472.0

913.0

919.0

1,442.0

Income Tax Expense

72.0

104.0

39.0

156.0

141.0

311.0

Earnings From Continuing Operations

555.0

568.0

-1,511.0

757.0

778.0

1,131.0

Earnings Of Discontinued Operations

-177.0

-21.0

—

—

—

—

Minority Interest

12.0

3.0

-6.0

-7.0

-8.0

-9.0

Net Income

390.0

550.0

-1,517.0

750.0

770.0

1,122.0

Preferred Dividend and Other Adjustments

—

—

25.0

50.0

50.0

50.0

Net Income to Common Incl Extra Items

390.0

550.0

-1,542.0

700.0

720.0

1,072.0

Net Income to Common Excl. Extra Items

567.0

571.0

-1,542.0

700.0

720.0

1,072.0

Total Shares Outstanding

1,327.0

1,305.0

1,471.0

1,477.0

1,485.0

1,492.0

Weighted Avg. Shares Outstanding

1,347.0

1,317.0

1,421.0

1,474.0

1,482.0

1,486.0

Weighted Avg. Shares Outstanding Dil

1,361.0

1,326.0

1,421.0

1,482.0

1,493.0

1,497.5

EPS

0.3

0.4

-1.1

0.5

0.5

0.7

EPS Diluted

0.3

0.4

-1.1

0.5

0.5

0.7

EBITDA

1,070.0

1,071.0

-20.0

1,153.0

1,296.0

2,622.0