MetLife

NYSE
MET
Stock
Yield per half year: -9.55%
Dividend yield: 2.73%
Sector: Financials

Reporting MetLife

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
52.92 47.08 50.08 48.44 37.57 41.92 53.91 62.43 46.06 46.82 48.38 4.16
Выручка, млрд $
63.48 62.31 67.94 69.62 67.84 5.04 69.9 66.41 69.9 69.9 55.82 0.60
Чистая прибыль, млрд $
0.8 4.01 5.12 5.9 5.41 6.55 2.35 1.58 4.43 4.43 4.06 -3.92
EV, млрд $
36.69 -259.62 39.36 47.02 40.37 51.82 56.24 48.39 56.61 56.61 50.69 7.00
EBIT, млрд $
1 3.67 7.42 7.74 7.83 9.03 7.3 3.21 6.66 6.66 6.81 -3.19
EBITDA, млрд $
0.457 4.46 8.05 8.37 8.45 9.72 7.98 3.93 7.37 7.37 7.49 -2.70
OIBDA, млрд $
9.98 11.4 9.06 4.51 8.57 8.57 8.70 -3.00
Баланс стоимость, млрд $
34.48 26.53 52.74 66.14 74.56 67.48 27.04 30.02 27.45 27.45 45.31 -18.11
FCF, млрд $
14.83 12.28 11.74 13.79 11.64 12.6 13.2 13.72 14.6 14.6 13.15 4.64
Операционный денежный поток, млрд $
14.83 12.28 11.74 13.79 11.64 12.6 13.2 13.72 14.6 14.6 13.15 4.64
Операционная прибыль, млрд $
-0.195 3.54 6.31 7.74 7.83 9.03 3.11 2.16 5.62 5.62 5.55 -6.42
Операционные расходы, млрд $
56.51 58.77 61.63 62.83 60.92 62.95 67.04 64.25 64.28 64.28 63.89 1.08
CAPEX, млрд $
1.96 0.689 0.474 0.109 0.839 4.27 4.36 0 1.17 1.17 2.15 60.75


Balance sheet

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
17.88 329.02 15.82 16.6 19.8 20.05 20.2 20.64 20.07 20.07 20.15 0.27
Short Term Investments $
361.89 316.31 302.2 331.67 358.71 347.45 281.72 287.46 80.5 80.5 271.17 -25.83
Long term investments $
510.12 499.45 504.38 447.59 439.79 477.32 511.91 375.49 307.48 313.31 397.10 -8.08
Total Receivables $
26.1 18.42 19.64 20.44 17.87 17.33 17.41 29.16 30.77 30.77 22.51 11.48
Total Current Assets $
29.68 21.1 23.34 368.71 396.38 384.83 296.98 302.05 131.34 131.34 302.32 -19.82
Чистые активы, млрд $
67.95 67.31 58.87 23.34 368.71 396.38 384.83 1.86 325.19 1.86 295.39 -2.48
Активы, млрд $
898.76 719.89 687.54 740.46 795.15 759.71 666.61 687.58 677.46 677.46 717.30 -3.15
Short Term Debt $
0.242 0.477 0.268 0.235 0.393 0.341 0.175 0.119 1.17 1.17 0.4396 24.38
Long Term Debt $
7.24 4.27 4.21 4.14 4 17.09 17.81 18.68 18.24 18.24 15.16 35.45
Задолженность, млрд $
831.28 661.02 634.58 674.08 720.33 691.96 639.32 657.33 649.75 649.75 671.74 -2.04
Чистый долг, млрд $
-10.4 -7.96 0.423 0.253 -1.65 -2.62 -2.22 -1.81 -1.35 -1.35 -1.9300 -3.93
Долг, млрд $
7.48 19.31 16.24 16.85 18.15 17.43 17.98 18.83 18.72 18.72 18.22 0.62
Interest income $
1.17 1.16 1.13 1.12 0.955 0.913 0.92 0.938 0.9692 -3.48
Расходы на обслуживание долга $
1.2 1.13 1.12 0.955 0.913 0.92 0.938 1.05 1.04 1.04 0.9722 2.64
Чист. проц. доходы, млрд $
-1.2 1.13 1.12 0.955 0.913 0.92 0.938 0.968 0.938 0.9388 0.27
Goodwill $
9.87 9.48 9.22 9.59 9.42 9.31 10.11 9.54 9.3 9.24 9.50 -0.15
Амортизация, млрд $
0.652 0.795 0.628 0.63 0.619 0.694 0.673 0.718 0.714 0.714 0.6836 2.90
Себестоимость, млрд $
0 0 0 0 0 0 0 0.494 -1.09 -1.09 -0.2980 -248.54
Товарно материальные запасы $
3.32 15.18 0.414 0.003 1.44 62.37 59.89 55.36 104.32 104.32 56.68 135.51


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.67 3.62 5.34 6.44 5.92 7.54 2.91 2.07 6.22 6.22 4.93 0.99
Цена акции ао 48.02 50.56 41.06 50.97 46.95 70.58 66.13 81.88 77.21 77.21 68.55 10.46
Число акций ао, млн 1096 1043 958 915 892 869 808.9 762.3 711.1 711.1 808.66 -4.43
FCF/акцию 12.9 11.31 12.24 15.06 12.75 14.49 16.32 18 20.53 20.53 16.42 10.00


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, % 1.03 6.2 9.2 9.92 7.69 9.23 4.98 5.27 15.41 15.41 23.22 8.52 14.91
ROA, % 0.08 0.48 0.728 0.8262 0.7042 0.843 0.3301 0.2337 0.6485 0.6485 4.05 0.5519 -1.63
ROIC, % 7.07 1.08 7.95 9 8.41 6.9 7.77 9.15 6.77 0 8.01 7.80 -4.25
ROS, % 5.89 10.93 11.12 11.54 13.67 3.37 2.38 6.33 6.33 6.33 22.65 6.42 -14.27
ROCE, % 6.23 10.8 1.05 0.9851 1.19 1.1 0.4668 0.9852 24.04 24.04 26.26 5.56 82.42
Ebit margin, % 7.1 7.47 7.72 10.45 4.83 9.53 9.53 9.53 8.41 4.30
Рентаб EBITDA, % 7.16 11.85 12.02 12.45 192.72 11.41 5.91 10.55 10.55 10.55 36.41 46.23 -44.07
Чистая рентаб, % 1.26 6.44 7.54 8.47 7.97 129.96 3.37 2.38 6.33 6.33 22.53 30.00 -4.50
Operation Margin, % 5.68 9.28 9.76 10.21 12.31 4.44 3.26 8.04 8.04 8.04 34.06 7.22 -8.17
Чистая процентная маржа, % 4.76 8.44 7.37 1.1 6.27 7.33 8.22 7.65 9.62 10.04 25.36 7.82 8.94
Доходность FCF, % 27.77 23 30.03 23.56 10.3 18.76 20.29 33.2 24.82 27.25 24.86 7.75


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
16.5 12.51 7.6 7.93 7.77 8.31 24.83 31.82 13.1 13.1 24.94 17.17 11.01
P/BV
0.8 0.9 0.7353 0.7045 0.5616 0.8035 2.14 1.66 2.09 2.09 5.58 1.45 30.06
P/S
0.9 0.9 0.5731 0.6717 0.6193 10.79 0.8364 0.756 0.8292 0.8292 5.06 2.77 6.01
P/FCF
3.19 2.73 3.16 3.39 4.19 4.03 3.55 3.73 3.21 3.21 7.71 3.74 -5.19
E/P
0.0722 0.113 0.1361 0.1488 0.1342 0.0443 0.0343 0.0337 0.0945 0.0945 1.16 0.0682 -6.77
EV/EBIT
9.81 8.14 9.43 7.7 15.09 8.5 8.5 8.5 9.84 -2.06
EV/EBITDA
53.21 13.3 4.89 5.62 4.78 5.33 7.05 12.33 7.68 7.68 -3.80 7.43 9.95
EV/S
0.7636 0.5005 0.447 0.3084 0.6818 0.8047 0.7287 0.8099 0.8099 0.8099 5.74 0.7670 3.50
EV/FCF
6.16 7.28 3.83 2.84 2.86 4.26 3.53 3.88 3.88 3.88 13.03 3.68 6.29
Debt/EBITDA
4.33 2.02 2.01 2.15 1.79 2.25 4.8 2.54 2.54 2.54 -6.66 2.78 7.25
Netdebt/Ebitda
-1.84 -1.64 -1.65 -2.04 -0.3 -0.2777 -0.4614 -0.1835 -0.1835 -0.1835 -13.63 -0.2812 -9.36
Debt/Ratio
0.92 0.92 0.91 0.91 0.91 0.027 0.0274 0.0276 0.0276 0.0276 0.19 0.2039 -50.30
Debt/Equity
11.27 12.03 10.19 9.66 10.25 0.6649 0.6273 0.6819 23.45 23.45 8.96 7.13 18.00
Debt/Net Income
1.18 0.8735 0.7422 0.8121 2.54 7.64 11.93 4.23 4.23 4.23 23.77 6.11 10.74
PEG
1.71 1.71 1.71 0.00
Бета
1.33 1.19 1.08 0.7923 1.71 1.41 1.41 0.29 1.24 3.45
Индекс Альтмана
-0.85 -0.82 0.35 0.23 0.1001 0.1886 -0.2686 -0.4083 -0.5888 -0.5888 4.70 -0.1954 -242.53


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
1.77 4.61 1.82 1.82 1.86 1.84 1.78 1.76 1.73 1.77 1.79 -1.44
Дивиденд
1.47 1.66 1.74 1.82 1.9 2 2.08 2.2 0.57 2.22 1.75 -21.40
Див доход, ао, %
2.74 3.72 3.49 3.88 3.33 2.81 3.15 2.51 2.9 2.73 2.44 2.94 -2.73
Дивиденды / прибыль, %
47.5 115.04 35.51 30.87 34.38 28.1 75.74 111.79 39.02 39.02 43.17 57.81 2.56
Dividend Coverage Ratio
2.2 2.81 3.17 2.94 3.68 1.33 0.8946 0.8915 2.5 2.5 1.86 -7.44


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
CAPEX/Выручка, %
6.29 6.85 1.76 -34.59
Персонал, чел
45 000 45 000 0.00