MS&AD Insurance Group Holdings, Inc. (8725)

Basic

  • Market Cap

    ¥2,971.51B

  • EV

    ¥853.37B

  • Shares Out

    530.15M

  • Revenue

    ¥6,094.69B

  • Employees

    38,584

Margins

  • Gross

    22.01%

  • EBITDA

    10.99%

  • Operating

    9.16%

  • Pre-Tax

    6.3%

  • Net

    4.64%

  • FCF

    7.13%

Returns (5Yr Avg)

  • ROA

    1.06%

  • ROE

    6.11%

  • ROCE

    1.88%

  • ROIC

    5.77%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥5,882.31

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥11,424.61

  • Earnings (Dil)

    ¥529.52

  • FCF

    ¥814.74

  • Book Value

    ¥6,747.67

Growth (CAGR)

  • Rev 3Yr

    7.72%

  • Rev 5Yr

    3.38%

  • Rev 10Yr

    3.01%

  • Dil EPS 3Yr

    58.24%

  • Dil EPS 5Yr

    20.22%

  • Dil EPS 10Yr

    4.97%

  • Rev Fwd 2Yr

    2.81%

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    44.07%

  • EPS LT Growth Est

    3.71%

Dividends

  • Yield

    —

  • Payout

    22.65%

  • DPS

    ¥120

  • DPS Growth 3Yr

    -7.17%

  • DPS Growth 5Yr

    -2.33%

  • DPS Growth 10Yr

    8.11%

  • DPS Growth Fwd 2Yr

    15.65%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Premiums and Annuity Revenues

4,864,674.0

4,593,008.0

3,371,313.0

4,181,277.0

4,429,413.0

5,102,862.0

Total Interest And Dividend Income

236,960.0

-24,453.0

684,131.0

470,521.0

321,429.0

488,869.0

Gain (Loss) on Sale of Investments, Total

297,839.0

243,511.0

796,132.0

411,336.0

389,653.0

458,982.0

Other Revenues, Total

32,189.0

24,647.0

33,754.0

56,470.0

85,057.0

43,972.0

Total Revenues

5,431,662.0

4,836,713.0

4,885,330.0

5,119,604.0

5,225,552.0

6,094,685.0

Total Revenues % Chg.

6.6%

-11.0%

1.0%

4.8%

2.1%

15.4%

Policy Benefits

3,697,558.0

3,018,134.0

3,059,780.0

3,185,476.0

3,271,555.0

3,933,275.0

Policy Acquisition / Underwriting Costs, Total

709,285.0

731,687.0

740,660.0

729,903.0

792,733.0

819,771.0

Selling General & Admin Expenses, Total

680,910.0

694,618.0

688,576.0

696,390.0

739,317.0

766,794.0

Provision for Bad Debts

877.0

4,619.0

1,611.0

137.0

1,723.0

1,723.0

Other Operating Expenses

5,194.0

4,383.0

4,197.0

5,247.0

8,778.0

15,045.0

Total Operating Expenses

5,093,824.0

4,453,441.0

4,494,824.0

4,617,153.0

4,814,106.0

5,536,608.0

Operating Income

337,838.0

383,272.0

390,506.0

502,451.0

411,446.0

558,077.0

Interest Expense, Total

-10,960.0

-13,363.0

-14,599.0

-15,482.0

-10,383.0

-10,383.0

Income (Loss) on Equity Invest.

—

-30,878.0

-6,601.0

—

—

—

Other Non Operating Income (Expenses)

-9,332.0

-18,547.0

-46,840.0

-28,063.0

-2.0

-3.0

EBT, Excl. Unusual Items

317,546.0

320,484.0

322,466.0

458,906.0

401,061.0

547,691.0

Gain (Loss) on Sale of Investments

-26,699.0

-162,783.0

-15,943.0

-68,408.0

-169,950.0

-169,950.0

Gain (Loss) on Sale of Assets

10,374.0

1,836.0

1,646.0

8,694.0

24,399.0

28,004.0

Asset Writedown

-2,941.0

-173,611.0

-1,952.0

-2,684.0

-1,801.0

-3,136.0

Other Unusual Items

-18,439.0

26,579.0

-104,491.0

-26,482.0

-18,254.0

-18,592.0

EBT, Incl. Unusual Items

279,841.0

12,505.0

201,726.0

370,026.0

235,455.0

384,017.0

Income Tax Expense

85,460.0

-133,061.0

54,056.0

104,078.0

70,441.0

98,122.0

Earnings From Continuing Operations

194,381.0

145,566.0

147,670.0

265,948.0

165,014.0

285,895.0

Minority Interest

-1,676.0

-2,536.0

-3,272.0

-3,149.0

-3,484.0

-3,277.0

Net Income

192,705.0

143,030.0

144,398.0

262,799.0

161,530.0

282,618.0

Net Income to Common Incl Extra Items

192,705.0

143,030.0

144,398.0

262,799.0

161,530.0

282,618.0

Net Income to Common Excl. Extra Items

192,705.0

143,030.0

144,398.0

262,799.0

161,530.0

282,618.0

Total Shares Outstanding

583.7

569.0

558.2

547.4

534.3

530.3

Weighted Avg. Shares Outstanding

586.2

575.9

564.5

553.8

538.8

533.5

Weighted Avg. Shares Outstanding Dil

586.4

576.2

564.8

554.1

539.0

533.7

EPS

328.7

248.4

255.8

474.5

299.8

529.8

EPS Diluted

328.6

248.2

255.7

474.3

299.7

529.5

EBITDA

411,954.0

461,622.0

474,566.0

599,562.0

518,439.0

670,011.0