Allianz SE

OTC

ALIZF

Stock

Yield per half year: +29.09%
Dividend yield: 3.59%
Sector: Financials

Reporting Allianz SE

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			76.18	70.32	86.34	94.04	95.59	85.67	99.2	83.18	92.57		92.02	91.24	-0.64
Выручка, млрд $				107.51	107.43	97.45	109.93	100.17	113.57	119.96	116.98	158.8	158.8	121.90	9.65
Чистая прибыль, млрд $				6.88	6.8	7.06	7.7	6.08	6.31	6.74	9.7	11.28	11.28	8.02	13.16
EV, млрд $	111.72	125.63				94.9	113.75	104.65	108.81	102.62	85.89	97.54	97.54	99.90	-1.40
EBIT, млрд $				11.13	10.89	10.59	11.48	9.17	9.73	13.53	13.15	16.78	16.78	12.47	12.85
EBITDA, млрд $				12.48	12.44	12.09	13.49	11.18	12.14	13.87	15.73	17.1	17.1	14.00	8.87
OIBDA, млрд $								13.66	14.92	17.13	19.18	21.74	21.74	17.33	9.74
Баланс стоимость, млрд $				67.34	65.55	57.94	71.99	72.13	76.36	54.02	60.07	68.46	68.46	66.21	-1.04
FCF, млрд $				19.41	31.6	22.96	34.18	27.31	22.65	0.3631	22.93	34.05	34.05	21.46	4.51
Операционный денежный поток, млрд $				21.46	33.19	24.29	35.46	28.6	24	2.06	25.13	36.23	36.23	23.20	4.84
Операционная прибыль, млрд $				11.13	10.89	10.05	11.48	9.17	9.73	11.17	13.15	15.92	15.92	11.83	11.66
Операционные расходы, млрд $				-96.38	-96.54	87.61	99.15	91.6	104.48	-108.79	103.83	142.89	142.89	66.80	9.30
CAPEX, млрд $				2.06	1.59	1.34	1.28	1.29	1.35	1.7	2.2	2.17	2.17	1.74	10.96

	2013Q3	2013Q4	2014Q1	2014Q2	2014Q3	2014Q4	2015Q1	2015Q2	2015Q3	2015Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $											96.74	93.96	98.98	87.95	71.5	78.31	92.52	93.47	93.88	96						90.84	4.16
Выручка, млрд $																32.38	25.85	34.31	26.51	17.37	41.66	25.7	40.24	40.8	30.58	35.80	-6.00
Чистая прибыль, млрд $																2.11	2.18	2.55	2.12	2.4	2.81	2.85	2.81	2.81	2.75	2.81	-0.43
EV, млрд $															90.74	106.99	65.9	90.07	129.6	94.95	166.91	130.88	94.29	97.27		116.86	0.48
EBIT, млрд $															-0.5564	7.9	3.15	2.98	2.65	3.17	3.97	3.96	4	4.23		3.87	5.94
EBITDA, млрд $															-0.6517	8.19	3.17	3.06	2.73	3.28	4.04	4.04	4.08	4.31		3.95	5.61
OIBDA, млрд $																					5.2	5.15	5.27	5.5		5.28	1.41
Баланс стоимость, млрд $																55.92	60.96	59.35	58.88	59.84	62.65	57.55	65.61	68.46	70.85	65.02	2.49
FCF, млрд $								3.08	5.11	3.66			14.41	10.01	22.77	0.8887	0.0535	0.2643	0.143							4.82	-63.73
Операционный денежный поток, млрд $						5.78	10.11	3.8	5.58	4.18					0.166	0.8887	0.0535	0.2643	0.143							0.3031	-2.94
Операционная прибыль, млрд $															23.3	13.15	3.15	2.98	2.65	3.17	3.97	3.96	4	4		3.82	4.76
Операционные расходы, млрд $																85.24	-22.7	-31.33	-23.86	14.21	37.69	21.74	36.24	36.81	26.54	31.80	-6.77
CAPEX, млрд $	0.491	0.419	0.308	0.32	0.531	0.533	0.336	0.714	0.464	0.519																0.5132	-0.53

Cash flow Cash flow quarterly Assets

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 $				14.46	17.12	16.31	17.97	14.81	19.91	20.8	22.16	35.93	35.93	22.72	19.39
Short Term Investments $				512.27	520.4	489.6	573.47	553.13	595.43	526.16	578.04	652.85	652.85	581.12	3.37
Long term investments $		577.79	501.18	530.84	540.8	543.32	623.12	663.06	665.41	538.76	695.03			637.08	2.21
Total Receivables $				18.07	18.45	18.36	20.23	18.99	21.76	25.43	8.16	9.17	9.17	16.70	-13.55
Total Current Assets $			503.21	526.73	537.52	68.29	591.33	567.85	615.21	546.96	600.2		37.1	584.31	0.30
Чистые активы, млрд $			7.05	7.14	7.16	68.71	595.02	571.38	619.04	10.22	26.65		571.82	364.46	-46.27
Активы, млрд $				883.81	901.3	849.36	983.68	946.08	1 088.26	1 072.07	1 009.99	1 186.24	1 186.24	1060.53	4.63
Short Term Debt $	28.58	34.48					1.21	3.94	5.87	2.36	0.4736		0.466	2.77	-17.11
Long Term Debt $				34.18	35.64	32.72	30.3	29.09	31.11	34.68	22.16	26.25	26.25	28.66	-2.03
Задолженность, млрд $				813.42	832.7	789.1	908.42	870.57	1 007.82	1 014.09	944.68	1 113.47	1 113.47	990.13	5.04
Чистый долг, млрд $				19.72	18.52	14.66	15.23	16.89	14.06	16.76	-22.16	-35.93	-35.93	-2.0760	-216.30
Долг, млрд $	52.34	62.89				30.97	33.2	31.71	33.97	37.56	20.78		20.45	31.44	-8.95
Interest income $				21.26	20.95	20.73	21.5	20.39	22.04	23.98	25.39			22.66	3.38
Расходы на обслуживание долга $				1.21	1.15	0.9794	1.08	0.8916	1.11	1.51	2.1	0.8653	0.8653	1.30	-0.60
Чист. проц. доходы, млрд $				-1.21	-1.15	19.61	20.92	18.2	21.05	26.77	28.35		28.35	23.06	6.27
Goodwill $		12.17	12.1	12.37	11.85	12.33	13.21	13.49	15.95	16.25	16.62			15.10	4.70
Амортизация, млрд $				1.35	1.54	1.49	2	1.99	2.39	0.339	2.58	0.3202	0.3202	1.52	-30.61
Себестоимость, млрд $	78.77	98.25	85.03	85.23	84.51	80.3	89.51				-30.16			61.88	-181.24

	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $																					22.57	26.35	27.99	25.34	32.54	32.22	31.86	35.16	35.93	37.04	34.44	2.83
Short Term Investments $											593.18	601.57	623.6		621.23		627.31		549.01		541.31				626.83		630.59		652.85		600.12	3.53
Long term investments $																681.33	665.41	637.77	567.5	566.83	538.76	703.53	701.29	693.09	695.03						666.34	5.23
Total Receivables $													21.41		22.95		22.93		25.39		26.17	0.3812	14.71		8.85		9.21		9.17		8.46	88.90
Total Current Assets $																			571.79	29.56	562.71	26.35	27.99	25.34	40.89	32.3	31.86	35.16			33.11	6.77
Чистые активы, млрд $												6.61	9.83		6.44		9.74	23.91	575.36	29.74	566.22	26.65	7.44								241.08	-58.09
Активы, млрд $																					1 109.81	1 027.19	1 046.49	989.57	1 067.7	1 111.24	1 133.75	1 165.7	1 186.24	1 166.12	1152.61	0.97
Short Term Debt $	34.8	40.34	0.6005	35.36							1.25								11.56		2.46		1.94		0.5135		5.87				4.47	-12.68
Long Term Debt $														36.47	31.44	36.25	32.78	35.91	34.67	45.07	35.68						49.7		26.25		38.27	-5.41
Задолженность, млрд $																					1 049.79	2.13	2.17	2.14	1 002.18	1 044.69	1 066.96	1 095.99	1 113.47	1 090.93	1082.41	0.87
Чистый долг, млрд $																				15.61	17.35	-26.35	-1.29	36.39	-10	44.05	17.84	-35.16	-35.93		-3.8400	29.15
Долг, млрд $											32.59							36.13	37.7	45.36	38.88		26.7	61.73	22.54	76.26	49.7				47.39	13.23
Interest income $													4.98	5.5	5.19	4.91	5.58	5.57	6.22	5.51	17.7	6.51									8.30	3.17
Расходы на обслуживание долга $																				0.6428	1.4	0.1525	0.1639	0.1732	1.55	0.2078		0.218	0.2317	0.2158	0.4847	-32.59
Чист. проц. доходы, млрд $															-0.227	0.268	-0.457	5.47	6.44	6.11	19.23	6.99	-0.15	-0.165							6.40	-148.56
Goodwill $									12.43		13.21	13.15	13.49		13.59		15.95		16.15		16.25		16.55		16.62						16.30	0.83
Амортизация, млрд $																				-0.0946	0.2901	0.029	0.0809	0.0756	0.1092	0.0761	0.0852	0.0829	0.084		0.0875	-5.11
Себестоимость, млрд $				22.91	0.9127	22.62	16.56	24.84	18.88	24.5	21.29															-12.19	-6.68				9.16	-181.24

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	14.35	15.78	16.42	18.39	14.66	15.33	16.65	24.47	29.02		29.02	20.03	14.63
Цена акции ао		201.5	222.06	229.46	207.92	243	212.01	265.2	313.16	385	385	283.67	9.64
Число акций ао, млн	455.07	428.51	464.28	452.13	447.5	444.51	424.83	450.07	441.28		441.28	441.64	-0.28
FCF/акцию	42.64	73.74	49.14	75.13	60.65	50.64	0.8548	50.95	77.17		77.17	48.05	4.94

	2014Q4	2015Q1	2015Q2	2015Q3	2015Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS											4.99	5.43	6.36	5.37	6.12	7.18	7.32	7.27	7.24	7.14		7.23	-0.11
Цена акции ао								242.48	215.44	175.15	194.71	230.38	232.75	237.58	245.24					383.27	385	296.77	10.59
Число акций ао, млн						408.46	408.22	408.22	408.22	408.22	402.2	401.59	401.59	395.15	391.46							398.40	-0.54
FCF/акцию	11.54	21.51	6.76	11.24	8.05					0.4148	2.01	0.124	0.6024	0.3446								0.6992	-3.64

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, %				10.22	10.38	12.04	11.85	8.43	8.5	10.55	16.37	17.55		17.55	20.08	12.28	15.80
ROA, %				0.7788	0.7548	0.8482	0.84	0.6296	0.6207	0.6347	0.8939	1.03		1.03	5.08	0.7618	10.35
ROIC, %	7.84	6.98					11.07	9.28	9.16	12.47	20.07				7.36	12.41	12.64
ROS, %					6.33	7.25	7	6.06	5.56	5.62	8.29	7.1	7.1	7.1	30.06	6.73	5.01
ROCE, %					15.88	1.33	1.18	0.9784	0.9037	1.28	1.36	1.41	23.06	23.06	11.82	5.60	91.15
Ebit margin, %							7.98	11.94	2.92	11.28	11.24	10.57	10.57	10.57		9.32	29.34
Рентаб EBITDA, %					11.58	12.41	12.27	11.16	10.69	11.56	13.45	10.77	10.77	10.77	24.00	11.45	0.15
Чистая рентаб, %				6.4	6.33	7.25	7	6.06	5.56	5.62	8.29	7.1		7.1	30.06	6.53	3.22
Operation Margin, %					10.14	10.87	7.98	11.94	2.92	9.31	11.24	10.03	10.03	10.03	26.93	8.71	27.99
Доходность FCF, %		39.87	28.39	27.6	36.59	25.8	36.76	35.72	23.91	0.416	24.56					24.27	-7.75

	2014Q4	2015Q1	2015Q2	2015Q3	2015Q4	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %							7.41	3.73	4.3	3.72	3.91	4.5	4.62	4.57	4.48	4.26		20.08	4.49	-1.09
ROA, %							0.4087	0.2055	0.2437	0.2127	0.2263	0.2556	0.2542	0.2441	0.2387	0.2339		5.08	0.2453	-1.76
ROS, %								8.44	7.43	8	13.82	6.75	11.09	6.98	6.89	8.99	7.1	30.06	8.21	-8.53
ROCE, %							0.7337	0.2982	0.2854	0.3246	0.3763	0.459	0.4535	0.3635	0.3721		23.06	11.82	4.94	118.88
Ebit margin, %										10	18.25	9.53	15.41	9.94	10.37		10.57		11.16	2.09
Рентаб EBITDA, %							8.89	12.28	8.92	10.3	18.88	9.7	15.72	10.14	10.56		10.77	24.00	11.38	2.11
Чистая рентаб, %							5.04	8.44	7.43	8	13.82	6.75	11.09	6.98	6.89	8.99		30.06	8.14	5.90
Operation Margin, %							8.57	12.17	8.69	10	18.25	9.53	15.41	9.94	9.8		10.03	26.93	10.94	1.03
Доходность FCF, %	7.07	12.83	4.03	6.97	4.67	0.2322	1.12	0.0584	0.2824	0.1534									0.3693	-7.96

Coefficients

IFRS

Reporting Annual Quarterly

	2013	2014	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			10.22	12.69	11.36	12.8	14.45	15.01	12.74	11.14	11.83		11.83	13.27	13.03	-3.92
P/BV			1.04	1.32	1.33	1.31	1.16	1.18	1.48	1.65	1.83		1.83	1.70	1.46	9.55
P/S			0.6541	0.8037	0.8234	0.8962	0.8761	0.8342	0.7158	0.9237	0.8404		0.8404	2.98	0.8380	-0.83
P/FCF				2.73	3.88	2.72	2.8	4.18	240.41	247.77	4	2.7	2.7	2.82	99.81	-8.37
E/P				0.0788	0.0793	0.0828	0.0795	0.0666	0.0772	0.0923	0.1037	0.1226	0.1226	87.84	0.0925	12.98
EV/EBIT						12.96	8.75	32.85	7.58	6.53	5.81	5.81	5.81		11.72	-29.28
EV/EBITDA	9.53	11.54			7.85	8.43	9.36	8.96	7.4	5.46	5.7		5.7	-132.47	7.38	-9.44
EV/S	1.12	1.24				0.9848	0.9467	0.9859	0.8555	0.7342	0.6142	0.6142	0.6142	1.52	0.7608	-9.03
EV/FCF	5.14	4.11				3.17	3.47	4.94	282.62	3.75	2.86	2.86	2.86	1.51	59.41	-10.35
Debt/EBITDA		5.78			2.56	2.46	2.84	2.8	2.71	1.32	-106.4	1.2	1.2	-176.54	-19.6740	-15.59
Netdebt/Ebitda				1.49	1.21	1.41	1.21	2.46	1.21	-1.41	-2.1	-2.1	-2.1	208.99	-0.3880	-196.89
Debt/Ratio	0.0736	0.078				0.0338	0.0351	0.0341	0.035	0.0206	0.0211	0.0172	0.0172	0.12	0.0256	-12.79
Debt/Equity	1.05	1.04				0.4617	0.46	0.4863	0.6953	0.3459	0.0358	15.3	15.3	11.32	3.37	99.32
Debt/Net Income	8.73	10.11				4.32	5.46	5.88	5.57	2.14	2.14	1.81	1.81	17.91	3.51	-20.99
PEG												-73.2	-73.2		-73.2000	0.00
Бета										0.8571	0.2195	-0.7734	-0.7734	-0.90	0.1011	-196.63
Индекс Альтмана				0.5223	0.5767	0.6489	0.572	0.6312	0.6272	20.27	-37.48	-9.28	-9.28	54.78	-5.0463	-271.19

	2015Q1	2015Q2	2015Q3	2015Q4	2018Q1	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E														12.64	10.39	9.55	8.44	11.2	12.15	10.93	11.97	11.84	13.86		13.27	12.15	2.67
P/BV														1.49	0.09	0.0875	0.0944	1.6	1.85	1.69	1.86	1.83	2.06		1.70	1.86	2.17
P/S														0.7494	0.7772	0.7141	0.5444	0.9951	1	0.9997	1.04	0.8998	1.13		2.98	1.01	2.47
P/FCF	7.8	24.83	14.35	21.42									430.73	89.3	1713.28	354.05	651.96							2.7	2.82	562.26	-50.33
E/P										0.0479	0.0048	0.0225	0.0016	0.0546	0.022	0.025	0.0215	0.0224						0.1226	87.84	0.0427	41.00
EV/EBIT																	48.91	29.95	42.04	33.05	23.57	23		5.81		25.49	-32.69
EV/EBITDA													8.57	9.17	4.85	29.43	7.77	7.55	11.79	8.91	6.08	5.9			-132.47	8.05	-4.81
EV/S												4.19		1.11		2.63	4.89	5.47	4.01	5.09	2.34	2.38		0.6142	1.52	2.89	-31.29
EV/FCF														106.94		340.79	906.29							2.86	1.51	339.22	-59.56
Debt/EBITDA						17.54					32.05	12.55		4.75		8.73	22.61	6.87	18.88	12.3				1.2	-176.54	12.37	-44.41
Netdebt/Ebitda														2.12	-8.3	-0.4216	13.33	-3.05	10.9	4.42	-8.62	-8.34		-2.1	208.99	-0.7480	-171.94
Debt/Ratio					0.0798	0.0322						0.0431		0.0346		0.0255	0.0624	0.0211	0.0686	0.0438				0.0172	0.12	0.0426	-22.72
Debt/Equity					1.12	0.4404						0.8017		0.6857		0.4499	1.05	0.3767	1.22	0.8636				15.3	11.32	3.76	70.88
Debt/Net Income					36.47	17.54						22.87		8.26		10.47	29.12	9.39	27.14	17.44				1.81	17.91	16.98	-42.63
PEG																								-73.2		-73.2000	0.00
Бета																							-2.8	-0.7734	-0.90	-1.7867	-47.44
Индекс Альтмана						0.5098	0.4296	0.4541	0.5423	0.6021		0.3993		0.5712		-3.31							-37.51	-9.28	54.78	-9.8259	-287.61

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	2.41	3.11	3.32	3.48	3.95	3.7	4.08	5.28	4.68	6.53					4.85	12.03
Дивиденд				8.27	9.48	10.07	10.36	11.53	0.0702	11.06	13.07	12.63	12.63		9.67	1.84
Див доход, ао, %				3.55	4.52	4.25	4.34	5.17	4.99	4.75	4.39	3.59	3.59	6.64	4.58	-7.03
Дивиденды / прибыль, %			48.25	50.12	49.22	51.33	60.91	64.6	75.69	52.23	57.91		57.91	49.72	62.27	-1.01

	2013Q3	2013Q4	2014Q1	2014Q2	2014Q3	2014Q4	2015Q1	2015Q2	2015Q3	2015Q4	2016Q2	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2022Q2	2023Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.035	0.023	0.078	2.41	0.039	0.067	0.074	3.22	0.02	0.067										0.6896	0.00
Дивиденд				7.37				7.77			15.69	8.27	9.48	10.07	10.36	11.53	11.48	12.57		11.20	4.53
Див доход, ао, %				4.39				4.63			9.88	4.35	4.26	4.35	5.62	4.41	5.33	5.4	6.64	5.02	4.42
Дивиденды / прибыль, %	2.42	1.83	4.76	137.04	2.43	5.5	4.06	159.61	1.47	4.72									49.72	35.07	-3.01

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	1.29	1.19	2.62	1.88	1.37	1.37	1.21
Персонал, чел				159 253	157 883		-0.43

	CAGR 5

	CAGR 5