First Time Loading...
O

OUTsurance Group Ltd
JSE:OUT

Watchlist Manager
OUTsurance Group Ltd
JSE:OUT
Watchlist
Price: 4 135 Zac 1.85% Market Closed
Updated: May 11, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Income Statement
OUTsurance Group Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Gross Premiums Earned
8 015
9 101
10 158
11 177
11 247
11 860
13 538
13 588
14 199
14 355
14 297
14 510
15 047
15 530
16 217
17 141
18 136
19 382
20 668
22 640
25 294
28 118
Revenue
9 005
N/A
10 008
+11%
11 373
+14%
12 054
+6%
11 496
-5%
11 951
+4%
13 874
+16%
13 880
+0%
14 645
+6%
14 917
+2%
14 801
-1%
14 966
+1%
15 699
+5%
16 129
+3%
16 367
+1%
17 534
+7%
18 881
+8%
20 207
+7%
21 337
+6%
23 235
+9%
26 203
+13%
29 279
+12%
Operating Income
Operating Expenses
(7 316)
(8 062)
(8 907)
(9 454)
(9 478)
(9 739)
(11 072)
(10 827)
(11 095)
(11 092)
(10 955)
(11 225)
(12 114)
(12 739)
(13 099)
(13 838)
(15 094)
(16 943)
(18 200)
(19 377)
(21 308)
(24 530)
Selling, General & Administrative
(2 201)
(2 484)
(2 731)
(3 258)
(3 159)
(3 227)
(3 632)
(3 443)
(3 724)
(3 925)
(3 626)
(4 017)
(4 138)
(4 600)
(4 627)
(5 166)
(5 429)
(6 344)
(6 676)
(7 330)
(1 633)
(1 916)
Depreciation & Amortization
0
0
(100)
0
(97)
0
(109)
0
(136)
0
(141)
0
(141)
0
(135)
0
(156)
0
(184)
0
(182)
0
Benefits Claims Loss Adjustment
(4 883)
(5 450)
(5 818)
(5 935)
(6 188)
(6 512)
(7 302)
(7 386)
(7 210)
(7 167)
(7 056)
(7 177)
(7 716)
(8 104)
(8 180)
(8 602)
(9 501)
(10 606)
(11 328)
(12 045)
(19 714)
(22 617)
Policy Acquisition Expense
(166)
0
(261)
0
(34)
0
(29)
0
(25)
0
(31)
0
(45)
0
(41)
0
0
0
0
0
0
0
Other Operating Expenses
(66)
(128)
3
(261)
0
0
0
0
0
0
(101)
(31)
(74)
(35)
(116)
(70)
(8)
7
(12)
(2)
221
3
Operating Income
1 689
N/A
1 946
+15%
2 466
+27%
2 600
+5%
2 018
-22%
2 212
+10%
2 802
+27%
3 053
+9%
3 550
+16%
3 825
+8%
3 846
+1%
3 741
-3%
3 585
-4%
3 390
-5%
3 268
-4%
3 696
+13%
3 787
+2%
3 264
-14%
3 137
-4%
3 858
+23%
4 895
+27%
4 749
-3%
Pre-Tax Income
Interest Income Expense
1 120
1 415
1 717
1 891
2 071
1 711
1 388
1 289
1 288
1 529
1 563
1 396
1 883
1 761
(430)
(1 324)
(562)
(660)
(405)
(60)
(53)
483
Non-Reccuring Items
38
0
(4)
0
0
0
2
0
0
1
(6)
0
(7)
0
(1)
0
(7)
0
(4 781)
(4 723)
34
59
Pre-Tax Income
2 847
N/A
3 361
+18%
4 179
+24%
4 491
+7%
4 089
-9%
3 923
-4%
4 192
+7%
4 342
+4%
4 838
+11%
5 355
+11%
5 403
+1%
5 137
-5%
5 461
+6%
5 151
-6%
2 837
-45%
2 372
-16%
3 218
+36%
2 604
-19%
(2 049)
N/A
(925)
+55%
4 876
N/A
5 291
+9%
Net Income
Tax Provision
(391)
(442)
(870)
(941)
(657)
(739)
(893)
(950)
(1 084)
(1 158)
(1 136)
(1 113)
(1 096)
(1 044)
(1 031)
(1 130)
(1 139)
(1 028)
(1 027)
(1 251)
(1 459)
(1 479)
Income from Continuing Operations
2 456
2 919
3 309
3 550
3 432
3 184
3 299
3 392
3 754
4 197
4 267
4 024
4 365
4 107
1 806
1 242
2 079
1 576
(3 076)
(2 176)
3 417
3 812
Income to Minority Interest
(201)
(216)
(256)
(272)
(221)
(259)
(330)
(355)
(378)
(380)
(370)
(337)
(327)
(343)
(318)
(324)
(329)
(507)
(495)
(354)
(437)
(399)
Net Income (Common)
2 255
N/A
2 703
+20%
3 053
+13%
3 278
+7%
3 292
+0%
3 023
-8%
2 977
-2%
3 046
+2%
3 327
+9%
3 767
+13%
3 897
+3%
3 689
-5%
4 047
+10%
3 875
-4%
1 592
-59%
1 522
-4%
2 893
+90%
7 568
+162%
17 616
+133%
12 697
-28%
2 980
-77%
3 413
+15%
EPS (Diluted)
1.51
N/A
1.8
+19%
2.04
+13%
2.2
+8%
2.2
N/A
2.03
-8%
1.97
-3%
2.02
+3%
2.2
+9%
2.45
+11%
2.57
+5%
2.4
-7%
2.65
+10%
2.51
-5%
1.04
-59%
0.99
-5%
1.89
+91%
4.94
+161%
11.5
+133%
8.28
-28%
1.95
-76%
2.23
+14%

See Also

Summary
OUT intrinsic value, competitors valuation, and company profile.
DCF Valuation
OUT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OUT stock valuation using valuation multiples.
Wall Street Estimates
OUT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OUT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.