NYSE: GL - Globe Life

Yield per half year: +9.1%
Dividend yield: +0.88%
Sector: Financials

Reporting Globe Life

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
6.88 6.97 8.7 10.43 8.27 11.26 10.5 11.82 11.74 10.66 10.72 7.26
Выручка, млрд $
3.94 4.16 4.3 4.53 4.74 5.12 5.21 5.45 5.78 5.78 5.26 4.05
Чистая прибыль, млрд $
0.55 1.45 0.701 0.761 0.732 0.745 0.7397 0.9708 1.07 1.07 0.8515 7.89
EV, млрд $
8.03 -8.18 -5.74 -10.45 -9.9 12.35 13.88 13.73 9.57 9.57 7.93 -199.32
EBIT, млрд $
0.5163 0.5396 1.46 0.8637 0.9313 0.8967 0.9959 0.9967 -0.1242 -0.1242 0.7393 -166.84
EBITDA, млрд $
1.21 1.24 0.9114 0.9537 1.02 0.9834 1.01 0.9967 -0.1032 -0.1032 0.7814 -163.24
Баланс стоимость, млрд $
3.89 4.81 5.21 5.55 5.87 6.18 4.9 4.49 5.31 5.31 5.35 -1.99
FCF, млрд $
1.37 1.41 1.23 1.32 1.44 1.4 1.39 1.43 1.33 1.33 1.40 -1.58
Операционный денежный поток, млрд $
1.4 1.43 1.28 1.36 1.48 1.44 1.42 1.48 1.4 1.4 1.44 -1.11
Операционная прибыль, млрд $
7.1 7.48 0.8637 0.9313 -0.0147 -0.0535 0.9967 1.32 1.33 1.33 0.7157 -346.21
Операционные расходы, млрд $
3.08 3.24 3.35 3.51 3.76 0.0514 -3.86 5.45 4.45 4.45 1.97 3.43
CAPEX, млрд $
0.025 0.02 0.045 0.042 0.042 0.038 0.0279 0.0496 0.071 0.071 0.0457 11.07


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0762 17.21 16.48 19.02 21.42 0.1897 0.0926 0.1032 0.1653 0.1653 4.39 -62.20
Short Term Investments $
15.32 17.1 16.36 18.95 21.32 21.37 16.62 0.1916 0.085 0.085 11.92 -66.88
Long term investments $
13.62 14.55 16.1 17.97 17.36 20.09 22.7 23.01 18.47 17.95 20.44 -2.23
Total Receivables $
0.3845 0.3918 0.4152 0.4417 0.4742 0.4874 0.4849 0.6302 0.6919 0.6919 0.5537 7.85
Total Current Assets $
15.96 17.85 17.24 19.46 21.89 21.95 0.2067 0.7334 0.9423 0.9423 9.14 -46.69
Чистые активы, млрд $
4.06 4.57 6.23 5.42 7.29 8.77 8.64 0.406 3.85 0.406 5.79 -11.99
Активы, млрд $
21.44 23.47 23.1 25.98 29.05 29.77 25.54 28.05 29.08 29.08 28.30 0.02
Short Term Debt $
0.2645 0.3281 0.3078 0.2987 0.2549 0.4796 0.4491 0.4861 0.4154 0.4154 0.4170 10.26
Long Term Debt $
1.13 1.13 1.36 1.35 1.67 1.55 1.63 1.63 2.32 2.32 1.76 6.80
Задолженность, млрд $
16.87 17.24 17.68 18.68 20.28 21.13 20.64 23.56 23.77 23.77 21.88 3.23
Чистый долг, млрд $
1.06 1.34 1.54 1.57 1.83 1.93 1.98 2.01 0.2501 0.2501 1.60 -32.84
Долг, млрд $
1.14 0.3281 0.3078 0.2987 0.2549 1.94 2.08 2.12 0.4154 0.4154 1.36 10.26
Interest income $
0.0766 0.0833 0.0845 0.0901 0.0843 0.0867 0.0835 0.0904 0.0870 0.07
Расходы на обслуживание долга $
0.083 0.0845 0.0901 0.0843 0.0867 0.0835 0.0904 0.1023 0.1271 0.1271 0.0980 7.95
Чист. проц. доходы, млрд $
-0.0833 0.0845 0.0901 0.0843 0.0867 0.0835 0.0904 0.0953 0.0904 0.0880 2.48
Goodwill $
0.4416 0.4416 0.4416 0.4416 0.4416 0.4416 0.4416 0.4818 0.4818 0.4818 0.4657 1.76
Амортизация, млрд $
0.3373 0.3262 -0.5469 0.013 0.016 0.017 0.02 0.021 0.021 0.021 0.0190 5.59
Себестоимость, млрд $
0.2239 0.2321 0.2573 0.2796 0.3048 0.301 0.322 0.354 0.3478 0.3478 0.3259 2.67
Товарно материальные запасы $
0.8878 0.9982 0.9998 18.1 0.8151 0.8151 4.36 -1.69


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.49 12.22 6.09 6.83 6.82 7.22 7.47 10.07 12.63 12.63 8.84 13.12
Цена акции ао 73.76 90.71 74.53 105.25 94.96 122.93 121.72 111.52 120.09 120.09 114.24 4.81
Число акций ао, млн 122 118 115 111 107 103 98.98 96.36 84.75 84.75 98.02 -4.56
FCF/акцию 11.26 11.84 10.69 11.87 13.38 13.84 14.09 14.87 15.71 15.71 14.38 3.26


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 12.75 26.94 12.05 11.97 9.11 8.56 10.93 20.69 21.87 21.87 23.22 14.23 19.14
ROA, % 2.66 6.48 3.01 3.1 2.66 2.53 2.67 3.62 3.75 3.75 4.05 3.05 7.11
ROIC, % 98.5 95 87 178.34 10.36 8.8 -0.11 -0.43 11.81 16 8.01 7.21 12.70
ROS, % 19.99 20.07 20.57 18.92 19.45 14.18 17.82 18.53 18.53 18.53 24.58 17.70 -0.96
ROCE, % 11.82 23.4 12.75 3.63 3.11 3.4 4.08 -0.4678 -2.34 -2.34 25.21 1.56 -194.47
Ebit margin, % 20.54 18.9 17.82 19.11 -2.28 -2.15 -2.15 10.28 -164.74
Рентаб EBITDA, % 31.55 21.93 22.16 22.43 20.75 19.48 19.11 -1.89 -1.79 -1.79 35.32 11.13 -161.26
Чистая рентаб, % 13.97 35 16.3 16.8 15.44 14.57 14.18 17.82 18.53 18.53 24.52 16.11 3.72
Operation Margin, % 180.01 20.07 20.57 -0.31 -1.04 19.11 24.18 22.96 22.96 22.96 47.29 17.63 -285.69
Чистая процентная маржа, % 14.01 13.69 14 13.97 35 16.3 16.8 15.44 14.55 14.15 25.36 19.62 -16.10
Доходность FCF, % 12.2 15.74 19.7 16.05 12.69 13.27 16.01 14.38 13.65 13.22 14.11 -0.08


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
17 19.5 5.6 16 14.4 12.7 16.08 12.07 8.7 8.7 24.91 12.79 -9.59
P/BV
1.7 2 1.5 1.6 1.2 1.1 2.43 2.61 1.76 1.76 5.58 1.82 7.96
P/S
2.3 2.7 2 2.6 2.2 1.9 2.28 2.15 1.61 1.61 5.40 2.03 -6.05
P/FCF
6.38 6.04 8.01 6.72 6.71 7.33 7.65 7.44 8.01 8.01 7.53 7.43 3.61
E/P
0.1561 0.0722 0.0764 0.0817 0.0766 0.0724 0.0896 0.0911 0.1004 0.1004 1.16 0.0860 5.56
EV/EBIT
14.18 13.41 12.73 13.92 -110.53 -110.53 -77.03 -77.03 -54.2880 -243.34
EV/EBITDA
5.56 6.7 13.31 11 12.99 12.21 10.71 13.92 -133.02 -133.02 4.73 -16.6380 -259.24
EV/S
2.56 2.62 2.55 2.28 2.28 2.66 2.52 1.66 1.66 1.66 6.08 2.16 -6.15
EV/FCF
7.56 9.13 8.72 7.52 8.33 9.95 9.58 7.19 7.19 7.19 12.45 8.45 -2.90
Debt/EBITDA
1.6 1.75 1.62 1.96 2.03 2.08 -20.5 -20.5 -4.02 -4.02 -5.80 -8.1820 -214.64
Netdebt/Ebitda
1.02 1.12 1.06 1.24 1.28 1.99 -19.5 -19.5 -2.42 -2.42 -12.97 -7.6300 -213.59
Debt/Ratio
0.73 0.77 0.72 0.7 0.71 0.0813 0.0754 0.0143 0.0143 0.0143 0.19 0.1791 -54.21
Debt/Equity
2.77 3.26 2.56 2.31 2.44 0.4242 0.4715 0.0783 4.48 0.0783 8.96 1.58 12.92
Debt/Net Income
1 2.38 2.17 2.63 2.72 2.81 2.18 0.3879 0.3879 0.3879 23.77 1.70 -32.26
PEG
14.95 14.95 14.95 0.00
Бета
1.03 0.82 0.7653 1.24 -1.1 -1.1 0.44 0.5511 -201.32
Индекс Альтмана
0.98 0.93 1.05 0.83 0.7134 2.92 0.9914 0.9291 1.77 1.77 4.70 1.46 19.93


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0669 0.0688 0.0714 0.0742 0.0782 0.08 0.0802 0.0841 0.0855 0.0604 0.0816 1.80
Дивиденд
0.6 0.64 0.69 0.75 0.79 0.832 0.9 0.96 0.54 1.26 0.8044 -7.33
Див доход, ао, %
0.65 0.85 0.64 0.77 0.83 0.6922 0.7254 0.8474 0.8244 0.8799 2.36 0.7839 -0.14
Дивиденды / прибыль, %
12.8 12.7 4.7 10.3 11.2 10.6 10.89 8.67 7.98 7.98 42.23 9.87 -6.55
Dividend Coverage Ratio
9.73 9.15 9.29 8.79 -11.54 16.07 17.73 17.73 8.07 13.80


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2021 2022 2023 2024 CAGR 5
Персонал, чел
3261 3222 3543 3636 2.76