Samsung Fire & Marine Insurance Co., Ltd. (KRX:000810)

KRX:000810 Income Statement

Financials in millions KRW. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Premiums & Annuity Revenue	16,659,922	16,097,552	15,401,493	14,355,538	18,774,734	18,928,386
Total Interest & Dividend Income	2,454,706	2,411,635	2,248,702	2,334,988	2,261,042	2,074,354
Gain (Loss) on Sale of Investments	373,393	403,073	312,014	187,330	216,467	201,980
Other Revenue	658,745	621,987	564,500	298,357	492,136	685,989
Total Revenue	20,146,766	19,534,247	18,526,708	17,176,213	21,744,380	21,890,710
Revenue Growth (YoY)	8.48%	5.44%	7.86%	-21.01%	-0.67%	4.16%
Policy Benefits	16,054,003	15,414,230	14,472,966	13,949,660	15,021,560	15,454,088
Policy Acquisition & Underwriting Costs	58,022	53,838	40,376	30,631	2,455,183	2,660,255
Amortization of Goodwill & Intangibles	-	-	-	-	138,053	144,957
Depreciation & Amortization	4,496	2,925	2,056	1,894	137,149	149,040
Selling, General & Administrative	168,832	177,205	78,427	140,616	555,180	517,235
Other Operating Expenses	1,026,227	1,152,865	475,587	421,678	1,168,551	882,429
Reinsurance Income or Expense	-	-	-	-	-122,966	-129,149
Total Operating Expenses	17,512,348	16,993,333	15,376,524	14,877,676	20,422,401	20,606,202
Operating Income	2,634,417	2,540,914	3,150,184	2,298,537	1,321,978	1,284,508
Interest Expense	-488,260	-457,189	-445,160	-301,081	-59,175	-40,106
Earnings From Equity Investments	100,336	91,036	83,439	12,350	-19,957	-34,902
Currency Exchange Gain (Loss)	880,153	1,044,938	221,323	210,044	304,709	-131,966
Other Non Operating Income (Expenses)	3,528	3,467	6,158	13,628	12,727	18,183
EBT Excluding Unusual Items	3,130,175	3,223,166	3,015,944	2,233,478	1,560,283	1,095,717
Gain (Loss) on Sale of Investments	-481,419	-479,066	-569,063	-162,842	-60,651	-68,044
Gain (Loss) on Sale of Assets	298	350	-535	422	447	-32
Asset Writedown	48	99	236	-242	209	507
Pretax Income	2,649,102	2,744,549	2,446,582	2,070,817	1,500,288	1,028,148
Income Tax Expense	665,227	667,751	624,967	533,821	389,003	275,825
Earnings From Continuing Ops.	1,983,875	2,076,798	1,821,614	1,536,996	1,111,285	752,323
Earnings From Discontinued Ops.	-	-	-	89,706	13,425	4,980
Net Income to Company	1,983,875	2,076,798	1,821,614	1,626,702	1,124,710	757,303
Minority Interest in Earnings	-3,133	-3,226	-3,181	-3,715	-2,492	-2,315
Net Income	1,980,742	2,073,572	1,818,434	1,622,987	1,122,218	754,988
Preferred Dividends & Other Adjustments	169,160	130,800	-	-	-	-
Net Income to Common	1,811,582	1,942,772	1,818,434	1,622,987	1,122,218	754,988
Net Income Growth	3.83%	14.03%	12.04%	44.62%	48.64%	17.42%
Shares Outstanding (Basic)	43	43	43	43	43	43
Shares Outstanding (Diluted)	43	43	43	43	43	43
EPS (Basic)	42615.92	45702.04	42777.10	38179.38	26399.23	17760.46
EPS (Diluted)	42615.92	45702.04	42777.00	38179.38	26399.23	17760.46
EPS Growth	-5.04%	6.84%	12.04%	44.62%	48.64%	17.42%
Free Cash Flow	1,856,342	1,902,295	-617,059	-384,670	513,788	1,458,695
Free Cash Flow Per Share	43668.86	44749.87	-14515.79	-9049.04	12086.42	34314.56
Dividend Per Share	19000.000	19000.000	-	-	-	8800.000
Dividend Growth	-	-	-	-	-	3.53%
Operating Margin	13.08%	13.01%	17.00%	13.38%	6.08%	5.87%
Profit Margin	8.99%	9.95%	9.81%	9.45%	5.16%	3.45%
Free Cash Flow Margin	9.21%	9.74%	-3.33%	-2.24%	2.36%	6.66%
EBITDA	2,871,533	2,777,363	3,382,693	2,584,495	1,616,575	1,603,649
EBITDA Margin	14.25%	14.22%	18.26%	15.05%	7.43%	7.33%
D&A For EBITDA	237,116	236,449	232,509	285,958	294,597	319,141
EBIT	2,634,417	2,540,914	3,150,184	2,298,537	1,321,978	1,284,508
EBIT Margin	13.08%	13.01%	17.00%	13.38%	6.08%	5.87%
Effective Tax Rate	25.11%	24.33%	25.54%	25.78%	25.93%	26.83%

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.