Tokio Marine & Nichido Fire Insurance Co., Ltd.【JP:E03823】
Market cap
P/E ratio
| Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | |
| Profit (loss) before income taxes | 104,541 | 141,075 | 248,568 | 364,963 | 314,462 | 313,358 | 321,538 | 211,254 | 139,203 | 309,631 | 262,818 |
| Depreciation | 32,590 | 39,597 | 40,453 | 39,401 | 92,433 | 61,625 | 57,789 | 59,040 | 79,022 | 84,294 | 104,872 |
| Impairment losses | 2,024 | 939 | 12,410 | 1,799 | 935 | 232 | 1,497 | 3,410 | 433 | 502 | 3,487 |
| Amortization of goodwill | 21,548 | 29,192 | 30,711 | 30,024 | 63,369 | 56,989 | 50,484 | 54,683 | 62,426 | 72,817 | 81,766 |
| Amortization of negative goodwill | -1,150 | -928 | -928 | -928 | -917 | -917 | -917 | -917 | -917 | -917 | -917 |
| Increase (decrease) in outstanding claims | -17,782 | 128,654 | 81,822 | 160,410 | 157,933 | 225,812 | 162,212 | 133,813 | 263,995 | 231,950 | 325,825 |
| Increase (decrease) in policy reserve and other | -21,988 | 136,023 | 397,513 | 456,703 | 243,385 | 179,763 | 84,884 | 250,521 | 327,300 | 205,779 | 229,559 |
| Increase (decrease) in allowance for doubtful accounts | 18,258 | -14,118 | 2,881 | -10,070 | -3,241 | 82 | -893 | -116 | 392 | -570 | 10,921 |
| Increase (decrease) in retirement benefit liability | - | -741 | 5,775 | 6,400 | -1,015 | 6,041 | 8,960 | -5,923 | 821 | 1,230 | -5,570 |
| Increase (decrease) in provision for bonuses | 9,558 | 960 | 8,814 | -2,190 | 9,375 | 1,033 | -837 | 8,441 | 5,651 | 5,034 | 3,044 |
| Increase (decrease) in reserve for price fluctuation | 3,715 | 3,679 | 3,573 | 4,925 | 5,030 | 5,346 | 5,422 | 6,014 | 6,138 | 6,154 | -7,166 |
| Interest and dividend income | -182,251 | -219,311 | -276,174 | -292,636 | -324,954 | -350,224 | -388,359 | -405,915 | -378,684 | -449,164 | -579,091 |
| Loss (gain) related to securities | -82,949 | -86,248 | -97,645 | -105,744 | -114,727 | -104,485 | -81,121 | -128,101 | -76,389 | -119,288 | -89,730 |
| Interest expenses | 4,185 | 5,692 | 5,887 | 6,919 | 11,546 | 12,291 | 15,904 | 17,391 | 9,207 | 6,403 | 12,530 |
| Foreign exchange losses (gains) | 3,875 | -1,357 | -252 | -5,741 | -6,513 | 11,777 | -3,409 | 953 | -3,409 | -23,931 | -17,855 |
| Loss (gain) related to property, plant and equipment | -8,576 | -1,997 | -599 | 742 | -6,175 | 1,359 | 767 | 1,394 | 1,968 | -856 | -1,660 |
| Share of loss (profit) of entities accounted for using equity method | 2,225 | 2,734 | 1,237 | 3,920 | 2,184 | 3,430 | 3,310 | 4,445 | 10,074 | 3,034 | 104,887 |
| Decrease (increase) in other investing and financing activities assets | -29,636 | 33,617 | -177,076 | -75,609 | -79,470 | -82,078 | -85,647 | -130,840 | -19,080 | -56,433 | -154,626 |
| Increase (decrease) in other investing and financing activities liabilities | 20,433 | -65,357 | 181,668 | -12,749 | 18,211 | -28,701 | 81,071 | 77,649 | 1,986 | 77,846 | -60,676 |
| Other, net | -1,669 | -8,807 | -3,141 | -2,392 | 5,079 | 368 | 3,575 | 8,348 | 11,073 | 2,439 | 18,792 |
| Subtotal | -50,222 | 210,251 | 514,856 | 516,596 | 432,257 | 292,453 | 247,008 | 244,954 | 447,572 | 505,119 | 447,466 |
| Interest and dividends received | 193,527 | 226,968 | 266,060 | 285,361 | 322,920 | 338,960 | 373,707 | 404,876 | 371,352 | 431,541 | 548,261 |
| Interest paid | -4,491 | -6,576 | -6,939 | -7,807 | -12,513 | -13,462 | -16,559 | -16,815 | -10,431 | -6,835 | -11,085 |
| Income taxes paid | -87,455 | -44,253 | -26,428 | -76,763 | -103,349 | -110,110 | -105,737 | -118,909 | -79,856 | -172,599 | -208,122 |
| Net cash provided by (used in) operating activities | 51,358 | 386,390 | 747,615 | 717,387 | 639,314 | 507,840 | 498,420 | 514,105 | 728,637 | 757,226 | 776,520 |
| Net decrease (increase) in deposits | -7,052 | 180,435 | 65,555 | 54,031 | -14,810 | 43,604 | 1,592 | -2,971 | -4,138 | -61 | 16,909 |
| Purchase of monetary claims bought | -257,501 | -329,103 | -469,270 | -330,655 | -347,605 | -393,544 | -798,158 | -392,130 | -328,005 | -625,850 | -516,140 |
| Proceeds from sale and redemption of monetary claims bought | 267,295 | 263,680 | 310,632 | 309,872 | 315,651 | 399,425 | 480,522 | 465,277 | 222,549 | 474,800 | 296,315 |
| Increase in money held in trust | -2,500 | -1,100 | -2,100 | -62,000 | -41,700 | -116,995 | -7,980 | - | - | - | -8,000 |
| Decrease in money held in trust | 802 | 3,830 | 105 | 1,729 | - | 2,322 | 16,518 | - | - | 2,421 | - |
| Purchase of securities | -2,466,801 | -3,268,807 | -2,476,178 | -2,019,145 | -1,976,925 | -2,072,493 | -1,960,766 | -2,300,990 | -2,105,220 | -1,991,171 | -1,847,961 |
| Proceeds from sale and redemption of securities | 2,691,434 | 3,296,244 | 2,598,523 | 2,223,596 | 1,944,780 | 1,826,710 | 1,971,311 | 2,490,355 | 2,099,957 | 1,733,295 | 1,822,136 |
| Loan advances | -132,565 | -116,349 | -432,411 | -618,301 | -1,405,042 | -775,626 | -483,210 | -798,556 | -591,596 | -807,824 | -935,301 |
| Proceeds from collection of loans receivable | 189,736 | 133,124 | 120,558 | 433,012 | 1,033,920 | 1,013,219 | 543,842 | 346,905 | 394,472 | 592,926 | 633,523 |
| Other, net | -21,747 | -2,002 | -6,512 | -11,279 | -10,234 | -9,761 | -9,830 | -9,624 | -35,360 | -56,806 | -81,509 |
| Total of net cash provided by (used in) investment transactions | -165,514 | -320,905 | -332,702 | -19,138 | -501,966 | -172,740 | -156,560 | -201,734 | -347,341 | -678,269 | -620,028 |
| Total of net cash provided by (used in) operating activities and investment transactions | -114,156 | 65,484 | 414,912 | 698,249 | 137,348 | 335,100 | 341,860 | 312,370 | 381,295 | 78,956 | 156,492 |
| Purchase of property, plant and equipment | -19,744 | -12,851 | -13,107 | -12,212 | -23,226 | -14,131 | -22,581 | -22,742 | -24,637 | -26,863 | -23,660 |
| Proceeds from sale of property, plant and equipment | 13,004 | 8,106 | 4,955 | 676 | 181 | 958 | 1,774 | 979 | 2,482 | 5,179 | 16,013 |
| Purchase of shares of subsidiaries resulting in change in scope of consolidation | -197,100 | - | - | -817,713 | -5,618 | -1,029 | -56,325 | -340,897 | -42,981 | - | -26,111 |
| Proceeds from sale of shares of subsidiaries resulting in change in scope of consolidation | - | - | - | - | - | - | 13,305 | 993 | 262 | - | 26,428 |
| Net cash provided by (used in) investing activities | -369,360 | -325,367 | -340,854 | -848,389 | -530,629 | -208,074 | -220,387 | -563,401 | -412,214 | -699,953 | -627,358 |
| Proceeds from borrowings | 108,829 | 10,539 | 3,616 | 588,330 | 24,285 | 10,735 | 20,535 | 24,320 | 41,189 | 34,506 | 15,565 |
| Repayments of borrowings | -987 | -75,001 | -106,001 | -293,977 | -17,152 | -147,921 | -23,279 | -37,031 | -280,395 | -42,350 | -13,347 |
| Proceeds from issuance of short-term bonds | 9,999 | 4,999 | 4,999 | - | - | - | 4,999 | 9,999 | 9,999 | 9,999 | 9,999 |
| Redemption of short-term bonds | -10,000 | -5,000 | -5,000 | - | - | - | -5,000 | -10,000 | -10,000 | -10,000 | -10,000 |
| Redemption of bonds | -11,990 | -23,060 | -26,580 | -28,750 | -5,570 | -7,111 | -792 | - | -36,050 | -12,705 | -48 |
| Net increase (decrease) in receivables under securities borrowing transactions | - | - | - | - | - | - | - | - | - | - | 85,520 |
| Dividends paid | -36,898 | - | -131,212 | -46,699 | -50,783 | -187,388 | -253,622 | -156,596 | -159,494 | -230,222 | -159,323 |
| Dividends paid to non-controlling interests | - | - | -256 | -364 | -250 | -559 | -404 | -3,777 | -5,161 | -5,806 | -7,630 |
| Proceeds from share issuance to non-controlling shareholders | - | - | - | - | - | - | - | 31,414 | 15,544 | 10,657 | 11,091 |
| Purchase of shares of subsidiaries not resulting in change in scope of consolidation | - | - | - | - | - | - | - | - | - | - | -5,060 |
| Other, net | -1,446 | -1,565 | -733 | -560 | -955 | -1,086 | -1,256 | 16,385 | 50,556 | 106,656 | -17,245 |
| Net cash provided by (used in) financing activities | 57,251 | -137,032 | -258,191 | 217,333 | -50,729 | -383,096 | -259,026 | 73,497 | -373,811 | -139,264 | -90,479 |
| Effect of exchange rate change on cash and cash equivalents | 19,184 | 32,388 | 12,052 | -4,603 | -16,741 | -3,060 | -5,074 | 3,032 | -33,139 | 59,598 | 56,554 |
| Net increase (decrease) in cash and cash equivalents | -241,566 | -43,621 | 160,621 | 81,729 | 41,213 | -86,390 | 13,931 | 27,234 | -90,528 | -22,393 | 115,237 |
| Decrease in cash and cash equivalents resulting from exclusion of subsidiaries from consolidation | - | - | -2,012 | - | -11,794 | - | - | - | - | -4,295 | - |