Fubon Financial Holding Co., Ltd. (2881)

Basic

  • Market Cap

    NT$932.43B

  • EV

    NT$1,311.92B

  • Shares Out

    14.61B

  • Revenue

    NT$676.84B

  • Employees

    42,560

Margins

  • Gross

    14.76%

  • EBITDA

    3.61%

  • Operating

    2.93%

  • Pre-Tax

    2.97%

  • Net

    3.02%

  • FCF

    -19.36%

Returns (5Yr Avg)

  • ROA

    0.79%

  • ROE

    11.22%

  • ROCE

    1.45%

  • ROIC

    1.27%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NT$68.34

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NT$52

  • Earnings (Dil)

    NT$1.3

  • FCF

    -NT$10.07

  • Book Value

    NT$55.88

Growth (CAGR)

  • Rev 3Yr

    -8.59%

  • Rev 5Yr

    2.77%

  • Rev 10Yr

    3.61%

  • Dil EPS 3Yr

    -36.36%

  • Dil EPS 5Yr

    -24.36%

  • Dil EPS 10Yr

    -9.18%

  • Rev Fwd 2Yr

    9.64%

  • EBITDA Fwd 2Yr

    -18.04%

  • EPS Fwd 2Yr

    42.48%

  • EPS LT Growth Est

    27.68%

Dividends

  • Yield

    —

  • Payout

    109.95%

  • DPS

    NT$1.43

  • DPS Growth 3Yr

    -4.67%

  • DPS Growth 5Yr

    -5.51%

  • DPS Growth 10Yr

    5.65%

  • DPS Growth Fwd 2Yr

    -15.97%

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

542,906.3

637,822.3

593,063.1

477,471.7

385,059.9

434,647.6

Total Interest And Dividend Income

173,639.3

184,072.6

172,692.8

175,081.7

216,143.0

250,598.5

Gain (Loss) on Sale of Investments, Total

1,595.5

90,512.6

185,589.2

183,818.5

-40,066.8

-6,202.8

Other Revenues, Total

-5,598.3

-9,122.4

-1,585.6

13,535.5

4,895.2

-2,200.4

Total Revenues

712,542.7

903,285.1

949,759.5

849,907.5

566,031.4

676,842.9

Total Revenues % Chg.

-9.9%

26.8%

5.1%

-10.5%

-33.4%

14.7%

Policy Benefits

600,452.1

705,990.1

661,346.7

560,297.0

557,397.3

576,963.5

Depreciation & Amortization - (Collected)

3,679.1

6,429.3

6,289.0

6,650.0

7,023.6

7,189.9

Selling General & Admin Expenses, Total

20,104.2

19,257.7

17,173.7

17,833.1

19,103.8

20,993.4

Provision for Bad Debts

1,462.9

3,223.3

4,372.0

4,587.6

5,767.9

6,897.9

Provision For Loan Losses

—

—

—

—

—

—

Salaries And Other Employee Benefits

31,138.7

33,707.2

35,316.3

42,479.2

39,064.4

40,181.8

Other Operating Expenses

3,559.7

3,671.4

3,896.2

4,947.4

4,736.7

4,757.0

Total Operating Expenses

660,396.5

772,279.1

728,394.0

636,794.3

633,093.6

656,983.5

Operating Income

52,146.2

131,006.0

221,365.5

213,113.2

-67,062.2

19,859.4

Interest Expense, Total

-37,269.4

-43,230.4

-33,072.5

-25,253.0

-49,438.3

-80,510.1

Currency Exchange Gains (Loss)

42,827.3

-22,251.1

-85,190.1

-22,224.2

175,845.6

79,153.1

EBT, Excl. Unusual Items

57,704.0

65,524.5

103,102.9

165,636.0

59,345.1

18,502.5

Impairment of Goodwill

—

—

—

—

—

—

Asset Writedown

-88.7

-56.1

25.1

-46.6

-17.3

-16.0

Other Unusual Items

—

—

—

—

1,617.9

1,617.9

EBT, Incl. Unusual Items

57,615.3

65,468.4

103,127.9

165,589.4

60,945.7

20,104.4

Income Tax Expense

9,894.3

5,895.5

12,156.2

18,354.5

13,081.2

21.5

Earnings From Continuing Operations

47,721.0

59,572.9

90,971.7

147,234.9

47,864.5

20,082.9

Minority Interest

7.8

-1,075.6

-699.2

-2,675.9

-938.9

343.9

Net Income

47,728.9

58,497.3

90,272.4

144,559.0

46,925.6

20,426.8

Preferred Dividend and Other Adjustments

1,476.0

2,624.0

2,916.0

2,916.0

3,026.1

3,516.0

Net Income to Common Incl Extra Items

46,252.9

55,873.2

87,356.5

141,643.1

43,899.5

16,910.8

Net Income to Common Excl. Extra Items

46,252.9

55,873.2

87,356.5

141,643.1

43,899.5

16,910.8

Total Shares Outstanding

12,410.8

12,410.8

12,410.8

12,841.9

13,015.0

13,015.0

Weighted Avg. Shares Outstanding

12,410.8

12,410.8

12,410.8

12,504.9

13,015.0

13,015.0

Weighted Avg. Shares Outstanding Dil

12,410.8

12,410.8

12,410.8

12,504.9

13,015.0

13,015.0

EPS

3.7

4.5

7.0

11.3

3.4

1.3

EPS Diluted

3.7

4.5

7.0

11.3

3.4

1.3

EBITDA

55,614.9

134,783.6

225,138.8

217,136.3

-62,649.9

24,407.2