Hannover Rück SE (HNR1)

Basic

  • Market Cap

    €26.23B

  • EV

    €30.96B

  • Shares Out

    120.6M

  • Revenue

    €33.41B

  • Employees

    3,519

Margins

  • Gross

    11.63%

  • EBITDA

    12.89%

  • Operating

    12.15%

  • Pre-Tax

    6.42%

  • Net

    5.06%

  • FCF

    —

Returns (5Yr Avg)

  • ROA

    1.54%

  • ROE

    10.85%

  • ROCE

    3.32%

  • ROIC

    2.42%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €208.91

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €276.85

  • Earnings (Dil)

    €14

  • FCF

    —

  • Book Value

    €79.31

Growth (CAGR)

  • Rev 3Yr

    13.55%

  • Rev 5Yr

    12.49%

  • Rev 10Yr

    9.04%

  • Dil EPS 3Yr

    21.17%

  • Dil EPS 5Yr

    8.27%

  • Dil EPS 10Yr

    7.64%

  • Rev Fwd 2Yr

    -8.29%

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    22.19%

  • EPS LT Growth Est

    22.46%

Dividends

  • Yield

    —

  • Payout

    35.7%

  • DPS

    €5

  • DPS Growth 3Yr

    7.72%

  • DPS Growth 5Yr

    7.39%

  • DPS Growth 10Yr

    6.76%

  • DPS Growth Fwd 2Yr

    7.14%

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

17,289.1

19,729.7

21,360.8

24,143.7

29,672.7

29,855.4

Total Interest And Dividend Income

1,540.4

1,556.2

1,459.2

1,872.4

2,101.1

3,522.2

Gain (Loss) on Sale of Investments, Total

78.5

193.1

200.2

193.4

-94.9

-81.9

Other Revenues, Total

36.7

102.7

152.1

72.0

109.6

109.6

Total Revenues

18,944.8

21,581.6

23,172.3

26,281.3

31,788.5

33,405.3

Total Revenues % Chg.

8.0%

13.9%

7.4%

13.4%

21.0%

35.3%

Policy Benefits

12,619.9

14,659.8

16,679.2

18,319.1

22,343.0

22,027.8

Policy Acquisition / Underwriting Costs, Total

4,503.5

5,075.0

5,379.8

6,081.7

7,493.4

7,493.4

Selling General & Admin Expenses, Total

423.3

480.1

478.2

510.7

575.8

575.8

Provision for Bad Debts

—

—

—

—

—

-26.4

Other Operating Expenses

-82.6

-257.8

-304.7

-304.9

-456.7

-346.6

Reinsurance Income Or Expense

210.7

265.6

263.6

288.4

378.7

378.7

Total Operating Expenses

17,253.4

19,691.5

21,968.9

24,318.2

29,576.8

29,345.3

Operating Income

1,691.4

1,890.1

1,203.4

1,963.1

2,211.7

4,060.0

Interest Expense, Total

-217.5

-191.0

-228.7

-292.9

-168.0

-195.3

Income (Loss) on Equity Invest.

—

—

—

—

—

46.9

Currency Exchange Gains (Loss)

42.0

9.2

149.1

-77.5

-88.3

-1,793.5

Other Non Operating Income (Expenses)

—

—

—

—

—

-14.9

EBT, Excl. Unusual Items

1,515.9

1,708.3

1,123.9

1,592.7

1,955.4

2,103.2

Restructuring Charges

—

—

—

—

41.0

41.0

Gain (Loss) on Sale of Assets

2.5

57.8

—

—

—

—

Other Unusual Items

—

—

—

59.1

—

—

EBT, Incl. Unusual Items

1,518.4

1,766.1

1,123.9

1,651.8

1,996.4

2,144.2

Income Tax Expense

372.9

392.7

205.1

351.6

453.6

402.8

Earnings From Continuing Operations

1,145.5

1,373.4

918.8

1,300.2

1,542.7

1,741.3

Minority Interest

-86.0

-89.2

-35.7

-68.9

-136.0

-51.5

Net Income

1,059.5

1,284.2

883.1

1,231.3

1,406.7

1,689.8

Net Income to Common Incl Extra Items

1,059.5

1,284.2

883.1

1,231.3

1,406.7

1,689.8

Net Income to Common Excl. Extra Items

1,059.5

1,284.2

883.1

1,231.3

1,406.7

1,689.8

Total Shares Outstanding

120.6

120.6

120.6

120.6

120.6

120.7

Weighted Avg. Shares Outstanding

120.6

120.6

120.6

120.6

120.6

120.7

Weighted Avg. Shares Outstanding Dil

120.6

120.6

120.6

120.6

120.6

120.7

EPS

8.8

10.6

7.3

10.2

11.7

14.0

EPS Diluted

8.8

10.6

7.3

10.2

11.7

14.0

EBITDA

1,789.8

1,978.9

1,350.1

2,083.8

2,450.9

4,305.9