Samsung Fire & Marine Insurance Co., Ltd. (KRX:000810)
South Korea
· Delayed Price · Currency is KRW 522,000
+25,000 (5.03%)
At close: Dec 5, 2025
KRX:000810 Income Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Premiums & Annuity Revenue | 17,204,492 | 16,097,552 | 15,401,493 | 14,355,538 | 18,774,734 | 18,928,386 | Upgrade
|
| Total Interest & Dividend Income | 2,522,613 | 2,411,635 | 2,248,702 | 2,334,988 | 2,261,042 | 2,074,354 | Upgrade
|
| Gain (Loss) on Sale of Investments | 403,550 | 403,073 | 312,014 | 187,330 | 216,467 | 201,980 | Upgrade
|
| Other Revenue | 1,384,874 | 621,987 | 564,500 | 298,357 | 492,136 | 685,989 | Upgrade
|
| Total Revenue | 21,515,529 | 19,534,247 | 18,526,708 | 17,176,213 | 21,744,380 | 21,890,710 | Upgrade
|
| Revenue Growth (YoY) | 11.41% | 5.44% | 7.86% | -21.01% | -0.67% | 4.16% | Upgrade
|
| Policy Benefits | 16,782,871 | 15,414,230 | 14,472,966 | 13,949,660 | 15,021,560 | 15,454,088 | Upgrade
|
| Policy Acquisition & Underwriting Costs | 76,117 | 53,838 | 40,376 | 30,631 | 2,455,183 | 2,660,255 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | - | - | - | 138,053 | 144,957 | Upgrade
|
| Depreciation & Amortization | 7,583 | 2,925 | 2,056 | 1,894 | 137,149 | 149,040 | Upgrade
|
| Selling, General & Administrative | 164,198 | 177,205 | 78,427 | 140,616 | 555,180 | 517,235 | Upgrade
|
| Other Operating Expenses | 1,173,695 | 1,152,865 | 475,587 | 421,678 | 1,168,551 | 882,429 | Upgrade
|
| Reinsurance Income or Expense | - | - | - | - | -122,966 | -129,149 | Upgrade
|
| Total Operating Expenses | 18,465,847 | 16,993,333 | 15,376,524 | 14,877,676 | 20,422,401 | 20,606,202 | Upgrade
|
| Operating Income | 3,049,682 | 2,540,914 | 3,150,184 | 2,298,537 | 1,321,978 | 1,284,508 | Upgrade
|
| Interest Expense | -543,721 | -457,189 | -445,160 | -301,081 | -59,175 | -40,106 | Upgrade
|
| Earnings From Equity Investments | 114,891 | 91,036 | 83,439 | 12,350 | -19,957 | -34,902 | Upgrade
|
| Currency Exchange Gain (Loss) | 716,608 | 1,044,938 | 221,323 | 210,044 | 304,709 | -131,966 | Upgrade
|
| Other Non Operating Income (Expenses) | 13,179 | 3,467 | 6,158 | 13,628 | 12,727 | 18,183 | Upgrade
|
| EBT Excluding Unusual Items | 3,350,639 | 3,223,166 | 3,015,944 | 2,233,478 | 1,560,283 | 1,095,717 | Upgrade
|
| Gain (Loss) on Sale of Investments | -701,877 | -479,066 | -569,063 | -162,842 | -60,651 | -68,044 | Upgrade
|
| Gain (Loss) on Sale of Assets | 656 | 350 | -535 | 422 | 447 | -32 | Upgrade
|
| Asset Writedown | 63 | 99 | 236 | -242 | 209 | 507 | Upgrade
|
| Pretax Income | 2,649,480 | 2,744,549 | 2,446,582 | 2,070,817 | 1,500,288 | 1,028,148 | Upgrade
|
| Income Tax Expense | 655,700 | 667,751 | 624,967 | 533,821 | 389,003 | 275,825 | Upgrade
|
| Earnings From Continuing Ops. | 1,993,780 | 2,076,798 | 1,821,614 | 1,536,996 | 1,111,285 | 752,323 | Upgrade
|
| Earnings From Discontinued Ops. | - | - | - | 89,706 | 13,425 | 4,980 | Upgrade
|
| Net Income to Company | 1,993,780 | 2,076,798 | 1,821,614 | 1,626,702 | 1,124,710 | 757,303 | Upgrade
|
| Minority Interest in Earnings | -3,112 | -3,226 | -3,181 | -3,715 | -2,492 | -2,315 | Upgrade
|
| Net Income | 1,990,668 | 2,073,572 | 1,818,434 | 1,622,987 | 1,122,218 | 754,988 | Upgrade
|
| Preferred Dividends & Other Adjustments | 130,800 | 130,800 | - | - | - | - | Upgrade
|
| Net Income to Common | 1,859,868 | 1,942,772 | 1,818,434 | 1,622,987 | 1,122,218 | 754,988 | Upgrade
|
| Net Income Growth | -2.63% | 14.03% | 12.04% | 44.62% | 48.64% | 17.42% | Upgrade
|
| Shares Outstanding (Basic) | 43 | 43 | 43 | 43 | 43 | 43 | Upgrade
|
| Shares Outstanding (Diluted) | 43 | 43 | 43 | 43 | 43 | 43 | Upgrade
|
| Shares Change (YoY) | 0.00% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 43751.21 | 45702.04 | 42777.10 | 38179.38 | 26399.23 | 17760.46 | Upgrade
|
| EPS (Diluted) | 43751.21 | 45702.04 | 42777.00 | 38179.38 | 26399.23 | 17760.46 | Upgrade
|
| EPS Growth | -9.03% | 6.84% | 12.04% | 44.62% | 48.64% | 17.42% | Upgrade
|
| Free Cash Flow | 2,185,777 | 1,902,295 | -617,059 | -384,670 | 513,788 | 1,458,695 | Upgrade
|
| Free Cash Flow Per Share | 51417.85 | 44749.87 | -14515.79 | -9049.04 | 12086.42 | 34314.56 | Upgrade
|
| Dividend Per Share | 19000.000 | 19000.000 | - | - | - | 8800.000 | Upgrade
|
| Dividend Growth | - | - | - | - | - | 3.53% | Upgrade
|
| Operating Margin | 14.17% | 13.01% | 17.00% | 13.38% | 6.08% | 5.87% | Upgrade
|
| Profit Margin | 8.64% | 9.95% | 9.81% | 9.45% | 5.16% | 3.45% | Upgrade
|
| Free Cash Flow Margin | 10.16% | 9.74% | -3.33% | -2.24% | 2.36% | 6.66% | Upgrade
|
| EBITDA | 3,289,634 | 2,777,363 | 3,382,693 | 2,584,495 | 1,616,575 | 1,603,649 | Upgrade
|
| EBITDA Margin | 15.29% | 14.22% | 18.26% | 15.05% | 7.43% | 7.33% | Upgrade
|
| D&A For EBITDA | 239,952 | 236,449 | 232,509 | 285,958 | 294,597 | 319,141 | Upgrade
|
| EBIT | 3,049,682 | 2,540,914 | 3,150,184 | 2,298,537 | 1,321,978 | 1,284,508 | Upgrade
|
| EBIT Margin | 14.17% | 13.01% | 17.00% | 13.38% | 6.08% | 5.87% | Upgrade
|
| Effective Tax Rate | 24.75% | 24.33% | 25.54% | 25.78% | 25.93% | 26.83% | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.