Great-West Lifeco Inc. (GWO)

Basic

  • Market Cap

    CA$40.95B

  • EV

    CA$48.82B

  • Shares Out

    932.57M

  • Revenue

    CA$45.45B

  • Employees

    31,000

Margins

  • Gross

    26.75%

  • EBITDA

    8.86%

  • Operating

    7.73%

  • Pre-Tax

    5.48%

  • Net

    4.85%

  • FCF

    —

Returns (5Yr Avg)

  • ROA

    0.45%

  • ROE

    10.96%

  • ROCE

    0.74%

  • ROIC

    0.87%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CA$41.89

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CA$48.79

  • Earnings (Dil)

    CA$2.22

  • FCF

    —

  • Book Value

    CA$25.61

Growth (CAGR)

  • Rev 3Yr

    -5.81%

  • Rev 5Yr

    0.09%

  • Rev 10Yr

    5.73%

  • Dil EPS 3Yr

    -5.11%

  • Dil EPS 5Yr

    -2.6%

  • Dil EPS 10Yr

    1.83%

  • Rev Fwd 2Yr

    24.82%

  • EBITDA Fwd 2Yr

    13.95%

  • EPS Fwd 2Yr

    9.42%

  • EPS LT Growth Est

    4%

Dividends

  • Yield

    —

  • Payout

    87.28%

  • DPS

    CA$2.05

  • DPS Growth 3Yr

    5.88%

  • DPS Growth 5Yr

    5.97%

  • DPS Growth 10Yr

    5.24%

  • DPS Growth Fwd 2Yr

    4.2%

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

35,461.0

24,510.0

43,019.0

52,813.0

52,821.0

53,859.0

Total Interest And Dividend Income

6,249.0

5,799.0

5,513.0

6,284.0

8,246.0

-9,238.0

Gain (Loss) on Sale of Investments, Total

-3,526.0

7,321.0

6,239.0

-1,944.0

-23,961.0

3,661.0

Other Revenues, Total

5,819.0

7,081.0

5,902.0

7,294.0

7,598.0

-2,829.0

Total Revenues

44,003.0

44,711.0

60,673.0

64,447.0

44,704.0

45,453.0

Total Revenues % Chg.

-6.6%

1.6%

35.7%

6.2%

-30.6%

11.2%

Policy Benefits

32,068.0

33,091.0

48,487.0

50,295.0

29,664.0

30,052.0

Policy Acquisition / Underwriting Costs, Total

2,474.0

2,429.0

2,396.0

2,664.0

2,675.0

3,200.0

Amortization of Goodwill and Intangible Assets

212.0

224.0

238.0

336.0

373.0

395.0

Selling General & Admin Expenses, Total

5,033.0

5,231.0

5,492.0

6,337.0

7,109.0

7,688.0

Provision For Loan Losses

-4.0

-50.0

-16.0

-30.0

-42.0

-42.0

Other Operating Expenses

495.0

506.0

480.0

500.0

497.0

562.0

Total Operating Expenses

40,286.0

41,531.0

57,109.0

60,162.0

40,360.0

41,939.0

Operating Income

3,717.0

3,180.0

3,564.0

4,285.0

4,344.0

3,514.0

Interest Expense, Total

-203.0

-266.0

-267.0

-313.0

-369.0

-867.0

Other Non Operating Income (Expenses)

-18.0

-19.0

-17.0

-15.0

-29.0

-29.0

EBT, Excl. Unusual Items

3,496.0

2,895.0

3,280.0

3,957.0

3,946.0

2,618.0

Restructuring Charges

-67.0

-52.0

-134.0

-90.0

-178.0

-126.0

Total Merger & Related Restructuring Charges

—

—

—

—

—

—

Gain (Loss) on Sale of Assets

—

—

—

—

—

—

Asset Writedown

33.0

37.0

-74.0

—

—

—

EBT, Incl. Unusual Items

3,462.0

2,880.0

3,072.0

3,867.0

3,768.0

2,492.0

Income Tax Expense

387.0

373.0

-82.0

304.0

234.0

8.0

Earnings From Continuing Operations

3,075.0

2,507.0

3,154.0

3,563.0

3,534.0

2,484.0

Earnings Of Discontinued Operations

—

—

—

—

—

-115.0

Minority Interest

19.0

-15.0

-78.0

-301.0

-185.0

-166.0

Net Income

3,094.0

2,492.0

3,076.0

3,262.0

3,349.0

2,203.0

Preferred Dividend and Other Adjustments

133.0

133.0

133.0

134.0

130.0

130.0

Net Income to Common Incl Extra Items

2,961.0

2,359.0

2,943.0

3,128.0

3,219.0

2,073.0

Net Income to Common Excl. Extra Items

2,961.0

2,359.0

2,943.0

3,128.0

3,219.0

2,188.0

Total Shares Outstanding

987.7

927.3

927.9

930.6

931.9

932.6

Weighted Avg. Shares Outstanding

988.6

946.0

927.7

929.5

931.7

931.6

Weighted Avg. Shares Outstanding Dil

989.1

946.5

927.8

931.0

932.3

932.8

EPS

3.0

2.5

3.2

3.4

3.5

2.2

EPS Diluted

3.0

2.5

3.2

3.4

3.5

2.2

EBITDA

4,025.0

3,529.0

3,931.0

4,740.0

4,833.0

4,025.0