MS&AD Insurance Group Holdings, Inc. (MSADY)
OTCMKTS
· Delayed Price · Currency is USD
20.37
+0.10 (0.49%)
Feb 21, 2025, 3:00 PM EST
MSADY Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Premiums & Annuity Revenue | 5,028,765 | 5,028,648 | 4,429,413 | 4,181,277 | 3,371,313 | 4,593,008 | Upgrade
|
| Total Interest & Dividend Income | 613,121 | 615,380 | 321,429 | 470,521 | 684,131 | -24,453 | Upgrade
|
| Gain (Loss) on Sale of Investments | 876,123 | 825,506 | 389,653 | 411,336 | 796,132 | 243,511 | Upgrade
|
| Other Revenue | 102,568 | 89,681 | 85,057 | 56,470 | 33,754 | 24,647 | Upgrade
|
| Total Revenue | 6,620,577 | 6,559,215 | 5,225,552 | 5,119,604 | 4,885,330 | 4,836,713 | Upgrade
|
| Revenue Growth (YoY) | 2.84% | 25.52% | 2.07% | 4.80% | 1.01% | -10.95% | Upgrade
|
| Policy Benefits | 3,958,730 | 4,253,393 | 3,271,555 | 3,185,476 | 3,059,780 | 3,018,134 | Upgrade
|
| Policy Acquisition & Underwriting Costs | 891,184 | 853,968 | 792,733 | 729,903 | 740,660 | 731,687 | Upgrade
|
| Selling, General & Administrative | 834,897 | 797,988 | 739,317 | 696,390 | 688,576 | 694,618 | Upgrade
|
| Provision for Bad Debts | 1,552 | 1,552 | 1,723 | 137 | 1,611 | 4,619 | Upgrade
|
| Other Operating Expenses | 76,237 | 23,567 | 8,778 | 5,247 | 4,197 | 4,383 | Upgrade
|
| Total Operating Expenses | 5,762,600 | 5,930,468 | 4,814,106 | 4,617,153 | 4,494,824 | 4,453,441 | Upgrade
|
| Operating Income | 857,977 | 628,747 | 411,446 | 502,451 | 390,506 | 383,272 | Upgrade
|
| Interest Expense | -11,264 | -10,453 | -10,383 | -15,482 | -14,599 | -13,363 | Upgrade
|
| Earnings From Equity Investments | 8,025 | - | - | - | -6,601 | -30,878 | Upgrade
|
| Other Non Operating Income (Expenses) | -14 | -58,452 | -2 | -28,063 | -46,840 | -18,547 | Upgrade
|
| EBT Excluding Unusual Items | 854,724 | 559,842 | 401,061 | 458,906 | 322,466 | 320,484 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3,108 | -143,403 | -169,950 | -68,408 | -15,943 | -162,783 | Upgrade
|
| Gain (Loss) on Sale of Assets | 13,949 | 11,537 | 24,399 | 8,694 | 1,646 | 1,836 | Upgrade
|
| Asset Writedown | -13,331 | -11,839 | -1,801 | -2,684 | -1,952 | -173,611 | Upgrade
|
| Other Unusual Items | 41,553 | 46,125 | -18,254 | -26,482 | -104,491 | 26,579 | Upgrade
|
| Pretax Income | 900,003 | 462,262 | 235,455 | 370,026 | 201,726 | 12,505 | Upgrade
|
| Income Tax Expense | 181,859 | 89,443 | 70,441 | 104,078 | 54,056 | -133,061 | Upgrade
|
| Earnings From Continuing Ops. | 718,144 | 372,819 | 165,014 | 265,948 | 147,670 | 145,566 | Upgrade
|
| Minority Interest in Earnings | -4,407 | -3,553 | -3,484 | -3,149 | -3,272 | -2,536 | Upgrade
|
| Net Income | 713,737 | 369,266 | 161,530 | 262,799 | 144,398 | 143,030 | Upgrade
|
| Net Income to Common | 713,737 | 369,266 | 161,530 | 262,799 | 144,398 | 143,030 | Upgrade
|
| Net Income Growth | 100.95% | 128.61% | -38.53% | 82.00% | 0.96% | -25.78% | Upgrade
|
| Shares Outstanding (Basic) | 1,570 | 1,593 | 1,616 | 1,661 | 1,694 | 1,728 | Upgrade
|
| Shares Outstanding (Diluted) | 1,570 | 1,593 | 1,617 | 1,662 | 1,694 | 1,729 | Upgrade
|
| Shares Change (YoY) | -1.72% | -1.47% | -2.72% | -1.91% | -1.98% | -1.74% | Upgrade
|
| EPS (Basic) | 454.68 | 231.83 | 99.93 | 158.17 | 85.27 | 82.79 | Upgrade
|
| EPS (Diluted) | 454.59 | 231.77 | 99.90 | 158.11 | 85.22 | 82.74 | Upgrade
|
| EPS Growth | 104.48% | 132.00% | -36.81% | 85.53% | 2.99% | -24.46% | Upgrade
|
| Free Cash Flow | - | 526,589 | 169,528 | 208,578 | -357,608 | 635,875 | Upgrade
|
| Free Cash Flow Per Share | - | 330.53 | 104.85 | 125.49 | -211.05 | 367.86 | Upgrade
|
| Dividend Per Share | 100.000 | 90.000 | 66.667 | 60.000 | 51.667 | 50.000 | Upgrade
|
| Dividend Growth | 36.36% | 35.00% | 11.11% | 16.13% | 3.33% | 7.14% | Upgrade
|
| Operating Margin | 12.96% | 9.59% | 7.87% | 9.81% | 7.99% | 7.92% | Upgrade
|
| Profit Margin | 10.78% | 5.63% | 3.09% | 5.13% | 2.96% | 2.96% | Upgrade
|
| Free Cash Flow Margin | - | 8.03% | 3.24% | 4.07% | -7.32% | 13.15% | Upgrade
|
| EBITDA | 989,516 | 749,766 | 518,439 | 599,562 | 474,566 | 461,622 | Upgrade
|
| EBITDA Margin | 14.95% | 11.43% | 9.92% | 11.71% | 9.71% | 9.54% | Upgrade
|
| D&A For EBITDA | 131,539 | 121,019 | 106,993 | 97,111 | 84,060 | 78,350 | Upgrade
|
| EBIT | 857,977 | 628,747 | 411,446 | 502,451 | 390,506 | 383,272 | Upgrade
|
| EBIT Margin | 12.96% | 9.59% | 7.87% | 9.81% | 7.99% | 7.92% | Upgrade
|
| Effective Tax Rate | 20.21% | 19.35% | 29.92% | 28.13% | 26.80% | - | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.