Ageas N.V. | Large-cap | Financial Services

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2019

Income Metrics

EPS (Diluted) €0.00

Balance Sheet Metrics

Total Assets 98.5B
Total Liabilities 89.7B
Shareholders Equity 8.8B
Debt to Equity 10.19

Cash Flow Metrics

Operating Cash Flow -619.1M
Free Cash Flow 45.9M

Revenue & Profitability Trend

Ageas N.V Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i8.5B7.9B4.9B12.9B11.6B
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i--206.0M183.0M186.0M
Other Operating Expenses i1.2B1.2B1.1B393.0M357.0M
Total Operating Expenses i1.2B1.2B1.3B576.0M543.0M
Operating Income i-----
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i--5.0M2.0M3.0M
Interest Expense i286.0M275.0M153.0M126.0M118.0M
Other Non-Operating Income65.0M228.0M203.0M557.0M508.0M
Pre-tax Income i1.6B1.4B1.5B1.2B1.5B
Income Tax i266.0M251.0M205.0M215.0M233.0M
Effective Tax Rate % i16.9%17.6%13.8%17.5%15.2%
Net Income i1.3B1.2B1.3B1.0B1.3B
Net Margin % i15.4%14.9%26.2%7.9%11.2%
Key Metrics
EBITDA i-----
EPS (Basic) i-€5.19€5.96€4.52€6.07
EPS (Diluted) i-€5.19€5.95€4.52€6.06
Basic Shares Outstanding i-183671000184162000186765000187938000
Diluted Shares Outstanding i-183671000184162000186765000187938000

Income Statement Trend

Ageas N.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i2.1B1.9B1.2B1.9B2.2B
Short-term Investments i56.9B56.9B54.7B55.3B59.0B
Accounts Receivable i--492.0M545.0M384.0M
Inventory i-----
Other Current Assets-----
Total Current Assets i-----
Non-Current Assets
Property, Plant & Equipment i88.0M71.0M59.0M381.0M386.0M
Goodwill i2.3B2.1B2.0B1.9B1.8B
Intangible Assets i984.0M873.0M813.0M706.0M627.0M
Long-term Investments112.0M99.0M110.0M40.0M19.0M
Other Non-Current Assets-----
Total Non-Current Assets i-----
Total Assets i98.5B96.7B97.3B--
Liabilities
Current Liabilities
Accounts Payable i618.0M520.0M433.0M723.0M801.0M
Short-term Debt i-----
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i-----
Non-Current Liabilities
Long-term Debt i4.7B4.6B4.4B4.7B4.7B
Deferred Tax Liabilities i397.0M412.0M417.0M971.0M1.1B
Other Non-Current Liabilities-----
Total Non-Current Liabilities i-----
Total Liabilities i89.7B88.2B89.4B--
Equity
Common Stock i1.5B1.5B1.5B1.5B1.5B
Retained Earnings i--1.0B845.0M1.1B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i8.8B8.5B7.9B14.2B13.8B
Key Metrics
Total Debt i4.7B4.6B4.4B4.7B4.7B
Working Capital i00000

Balance Sheet Composition

Ageas N.V Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i1.6B1.4B1.5B1.2B1.5B
Depreciation & Amortization i-----
Stock-Based Compensation i5.0M-2.0M3.0M7.0M3.0M
Working Capital Changes i-518.0M-1.1B-2.9B-376.0M-4.9B
Operating Cash Flow i1.1B334.0M-1.4B862.0M-3.3B
Investing Activities
Capital Expenditures i-240.0M-125.0M-61.0M-26.0M-255.0M
Acquisitions i-10.0M89.0M-493.0M-33.0M-265.0M
Investment Purchases i-11.9B-11.0B-14.4B-4.8B-6.0B
Investment Sales i12.7B11.9B13.9B6.5B7.4B
Investing Cash Flow i4.0M1.3B-1.0B1.7B958.0M
Financing Activities
Share Repurchases i-75.0M-3.0M-93.0M-59.0M-143.0M
Dividends Paid i-584.0M-540.0M-765.0M-485.0M-485.0M
Debt Issuance i175.0M34.0M34.0M-498.0M
Debt Repayment i-140.0M-117.0M-167.0M--507.0M
Financing Cash Flow i-723.0M-626.0M-991.0M-544.0M-637.0M
Free Cash Flow i642.0M-118.0M859.0M-1.2B-1.7B
Net Change in Cash i343.0M997.0M-3.4B2.1B-3.0B

Cash Flow Trend

Ageas N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 9.59
Forward P/E 7.79
Price to Book 1.37
Price to Sales 1.31
PEG Ratio 7.79

Profitability Ratios

Profit Margin 13.14%
Operating Margin 11.38%
Return on Equity 15.14%
Return on Assets 0.63%

Financial Health

Current Ratio 7.53
Debt to Equity 72.84
Beta 0.79

Per Share Data

EPS (TTM) €6.09
Book Value per Share €42.57
Revenue per Share €46.40

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ags11.1B9.591.3715.14%13.14%72.84
KBC Group NV 40.0B11.751.7414.43%31.37%1.97
Groupe Bruxelles 9.2B306.670.74-1.41%-1.59%53.49
Sofina SA 8.4B21.100.854.29%85.30%7.11
KBC Ancora SCA 5.2B16.411.4610.46%0.00%2.81
Brederode S.A 3.2B7.740.7710.45%109.70%0.00

Financial data is updated regularly. All figures are in the company's reporting currency.