Tryg A/S (TRYG)

Basic

  • Market Cap

    DKK 90.4B

  • EV

    DKK 95.59B

  • Shares Out

    619.42M

  • Revenue

    DKK 34.4B

  • Employees

    6,910

Margins

  • Gross

    23.44%

  • EBITDA

    19%

  • Operating

    16.27%

  • Pre-Tax

    14.58%

  • Net

    11.05%

  • FCF

    4.93%

Returns (5Yr Avg)

  • ROA

    3.34%

  • ROE

    15.35%

  • ROCE

    12.18%

  • ROIC

    8.49%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    DKK 173.09

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    DKK 54.71

  • Earnings (Dil)

    DKK 5.99

  • FCF

    DKK 2.7

  • Book Value

    DKK 64.61

Growth (CAGR)

  • Rev 3Yr

    15.93%

  • Rev 5Yr

    14.86%

  • Rev 10Yr

    5.42%

  • Dil EPS 3Yr

    -9.5%

  • Dil EPS 5Yr

    -3.7%

  • Dil EPS 10Yr

    -1.91%

  • Rev Fwd 2Yr

    6.19%

  • EBITDA Fwd 2Yr

    5.07%

  • EPS Fwd 2Yr

    47.49%

  • EPS LT Growth Est

    4%

Dividends

  • Yield

    —

  • Payout

    119.42%

  • DPS

    DKK 7.15

  • DPS Growth 3Yr

    -1.36%

  • DPS Growth 5Yr

    1.77%

  • DPS Growth 10Yr

    3.24%

  • DPS Growth Fwd 2Yr

    14.59%

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

17,675.0

21,198.0

21,998.0

23,768.0

33,139.0

34,060.0

Total Interest And Dividend Income

313.0

310.0

353.0

335.0

45.0

-2,493.0

Gain (Loss) on Sale of Investments, Total

-653.0

700.0

-744.0

1,052.0

-2,894.0

-211.0

Other Revenues, Total

137.0

-85.0

995.0

48.0

1,856.0

3,047.0

Total Revenues

17,472.0

22,123.0

22,602.0

25,203.0

32,146.0

34,403.0

Total Revenues % Chg.

-0.6%

26.6%

2.2%

11.5%

27.5%

1.2%

Policy Benefits

12,389.0

15,108.0

15,449.0

16,895.0

22,560.0

22,644.0

Policy Acquisition / Underwriting Costs, Total

2,104.0

2,458.0

2,532.0

2,655.0

3,695.0

3,695.0

Selling General & Admin Expenses, Total

600.0

623.0

669.0

739.0

1,088.0

1,343.0

Other Operating Expenses

224.0

356.0

354.0

414.0

1,134.0

1,351.0

Reinsurance Income Or Expense

194.0

227.0

170.0

257.0

229.0

229.0

Total Operating Expenses

15,123.0

18,318.0

18,834.0

20,446.0

28,248.0

28,804.0

Operating Income

2,349.0

3,805.0

3,768.0

4,757.0

3,898.0

5,599.0

Interest Expense, Total

-140.0

-178.0

-126.0

-182.0

-154.0

-291.0

Currency Exchange Gains (Loss)

-17.0

-97.0

-104.0

-336.0

247.0

446.0

Other Non Operating Income (Expenses)

—

1.0

-1.0

2.0

—

—

EBT, Excl. Unusual Items

2,192.0

3,531.0

3,537.0

4,241.0

3,991.0

5,754.0

Restructuring Charges

—

—

—

—

—

-180.0

Total Merger & Related Restructuring Charges

-76.0

—

—

-349.0

-949.0

-631.0

Impairment of Goodwill

—

—

—

—

—

—

Asset Writedown

146.0

52.0

4.0

64.0

9.0

74.0

Other Unusual Items

—

45.0

—

—

—

—

EBT, Incl. Unusual Items

2,262.0

3,628.0

3,541.0

3,956.0

3,051.0

5,017.0

Income Tax Expense

529.0

783.0

768.0

795.0

804.0

1,215.0

Earnings From Continuing Operations

1,733.0

2,845.0

2,773.0

3,161.0

2,247.0

3,802.0

Earnings Of Discontinued Operations

-2.0

-2.0

—

-3.0

—

—

Net Income

1,731.0

2,843.0

2,773.0

3,158.0

2,247.0

3,802.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

37.0

Net Income to Common Incl Extra Items

1,731.0

2,843.0

2,773.0

3,158.0

2,247.0

3,765.0

Net Income to Common Excl. Extra Items

1,733.0

2,845.0

2,773.0

3,161.0

2,247.0

3,765.0

Total Shares Outstanding

301.7

301.7

301.8

653.4

633.7

622.3

Weighted Avg. Shares Outstanding

302.0

302.0

301.7

572.7

647.0

628.8

Weighted Avg. Shares Outstanding Dil

302.0

302.0

301.7

572.7

647.0

628.8

EPS

5.7

9.4

9.2

5.5

3.5

6.0

EPS Diluted

5.7

9.4

9.2

5.5

3.5

6.0

EBITDA

2,408.0

3,970.0

3,925.0

4,904.0

4,669.0

6,535.0