Stock NKI THE NAVAKIJ INSURANCE
Add to a list
To use this feature you must be a member
Log inSign up

Financials The Navakij Insurance

Equities

NKI

TH0199010008

Property & Casualty Insurance

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
26 THB -.--% Intraday chart for The Navakij Insurance +1.96% -2.90%
May. 13 The Navakij Insurance Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 23 The Navakij Insurance Public Company Limited Approves Appointment of Chan Soo Lee as Independent Director CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,040 1,890 1,715 1,601 1,170 1,017
Enterprise Value (EV) 1 1,939 1,766 1,506 1,341 913.3 866.6
P/E ratio 23.6 x 63.8 x 24 x 14.6 x 47.1 x 8.48 x
Yield 2.5% 2.38% 3.06% 3.28% 3.08% 5.45%
Capitalization / Revenue 0.85 x 0.73 x 0.65 x 0.56 x 0.4 x 0.31 x
EV / Revenue 0.81 x 0.69 x 0.57 x 0.47 x 0.31 x 0.27 x
EV / EBITDA 14.5 x 33 x 13.5 x 8.8 x 13.7 x 4.85 x
EV / FCF -346 x -4.35 x 2.88 x 19.8 x 7.86 x 2.36 x
FCF Yield -0.29% -23% 34.7% 5.05% 12.7% 42.4%
Price to Book 0.97 x 0.91 x 0.82 x 0.71 x 0.54 x 0.46 x
Nbr of stocks (in thousands) 38,000 38,000 38,000 38,000 38,000 38,000
Reference price 2 53.68 49.74 45.13 42.14 30.79 26.78
Announcement Date 2/21/19 2/25/20 2/23/21 2/22/22 2/20/23 2/19/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,391 2,572 2,648 2,849 2,936 3,254
EBITDA 1 133.3 53.59 111.5 152.3 66.52 178.7
EBIT 1 104.7 29.6 95.75 138.4 54.01 162.8
Operating Margin 4.38% 1.15% 3.62% 4.86% 1.84% 5%
Earnings before Tax (EBT) 1 104.7 29.6 86.6 132.6 46.17 142.3
Net income 1 86.51 29.65 71.33 109.3 24.84 120
Net margin 3.62% 1.15% 2.69% 3.84% 0.85% 3.69%
EPS 2 2.277 0.7801 1.877 2.878 0.6537 3.159
Free Cash Flow 1 -5.61 -406.4 522.2 67.69 116.2 367.8
FCF margin -0.23% -15.8% 19.72% 2.38% 3.96% 11.3%
FCF Conversion (EBITDA) - - 468.18% 44.44% 174.7% 205.78%
FCF Conversion (Net income) - - 732.11% 61.9% 467.81% 306.4%
Dividend per Share 2 1.342 1.184 1.382 1.382 0.9474 1.460
Announcement Date 2/21/19 2/25/20 2/23/21 2/22/22 2/20/23 2/19/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 101 124 209 260 257 151
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -5.61 -406 522 67.7 116 368
ROE (net income / shareholders' equity) 4.04% 1.42% 3.43% 5.04% 1.12% 5.47%
ROA (Net income/ Total Assets) 1.26% 0.34% 1.02% 1.4% 0.54% 1.63%
Assets 1 6,872 8,760 7,022 7,810 4,622 7,345
Book Value Per Share 2 55.50 54.40 55.10 59.20 57.50 58.00
Cash Flow per Share 2 3.140 3.670 6.940 7.940 7.720 4.950
Capex 1 1.88 3.02 4.58 6.6 150 32.9
Capex / Sales 0.08% 0.12% 0.17% 0.23% 5.11% 1.01%
Announcement Date 2/21/19 2/25/20 2/23/21 2/22/22 2/20/23 2/19/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Property & Casualty Insurance

1st Jan change Capi.
THE NAVAKIJ INSURANCE Stock The Navakij Insurance
-2.90% 26.83M
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+53.84% 67.71B
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+16.34% 52.31B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+19.67% 44.21B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+38.21% 38.39B
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+77.48% 33.19B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+11.86% 29.8B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+25.50% 25.35B
SAMPO OYJ Stock Sampo Oyj
-0.43% 21.46B
MARKEL GROUP INC. Stock Markel Group Inc.
+15.61% 21.35B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. NKI Stock
  4. Financials The Navakij Insurance