Subscribe

MS&AD Insurance Group Holdings, Inc. (8725.T)

JPY4,478.00 +47.00 (+1.06%)
JP JPX Financial Services Insurance - Property & Casualty
Address West Tower 104-0033
Tokyo, JP
CEO Shinichiro Funabiki
IPO 2008-04-01
ISIN JP3890310000

Explore sections of this company profile

Also trades on Other OTC · MSADF (USD) Other OTC · MSADY (USD) Tokyo Stock Exchange · 8725.T (JPY)
Description

MS&AD Insurance Group Holdings, Inc. operates as a global insurance conglomerate, offering a diverse array of insurance and financial services. Its portfolio includes extensive non-life coverage, such as policies for fire, marine, personal accidents, and both optional and mandatory automobile liabilities, among other general insurance products. The company also underwrites life insurance and provides vital reinsurance and risk-related consultancy services. Founded in 1918 and headquartered in Tokyo, Japan, the firm changed its name from Mitsui Sumitomo Insurance Group Holdings, Inc. to its current designation in April 2010.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY4,478.00 +47.00 (+1.06%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.28
Float Shares
1.14B
Free Float %
78.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.55% -6.97% +6.26% -1.02% +24.83% +11.01% +28.66% +164.93% +276.73% +305.64% +238.15%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4,478.00
DCF (Unlevered) 22,639.28 +405.6%
DCF (Levered) 18,668.84 +316.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 36% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 0
Hold 6 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.87
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Insurance - Property & Casualty: +14.1%
    +12.9% Q1'26: +16.5% (vs Q1'25)
  • EPS growth Insurance - Property & Casualty: +27.5%
    +18.7% Q1'26: +107.9% (vs Q1'25)
  • FCF margin FCF growth · Insurance - Property & Casualty: +25.6%
    +21.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Insurance - Property & Casualty: +16.3%
    +14.8% Q1'26: +12.8% (vs Q1'25)
  • ROIC Insurance - Property & Casualty: +7.9%
    +87.4% Q1'26: +58.8% (vs Q1'25)
  • Share dilution Insurance - Property & Casualty: +0.4%
    -4.1% Q1'26: -6.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Insurance - Property & Casualty: -0.10×
    0.84× Q1'26: 1.36× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.28) × ERP
WACC = 86% × Ke + 14% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 22,649.09 Current price: 4,478.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
5 Rev. Ana.
11 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
4 Rev. Ana.
8 EPS Ana.
Mar 2029
2 Rev. Ana.
3 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
4.66T
est: 4.75T (-1.9%)
4.89T
est: 4.52T (+8.1%)
5.23T
est: 5.08T (+3.1%)
5.16T
est: 3.44T (+49.9%)
5.45T
est: 3.46T (+57.3%)
5.01T
est: 5.51T (-9.1%)
4.42T
est: 5.15T (-14.0%)
4.85T
est: 5.18T (-6.3%)
5.11T
est: 5.26T (-2.9%)
6.12T
est: 6.35T (-3.5%)
6.38T
est: 6.53T (-2.2%)
6.85T
6.25T – 7.52T
+5.0% YoY
6.89T
6.76T – 7.09T
+0.5% YoY
6.65T
6.40T – 7.03T
-3.5% YoY
5.60T
5.49T – 5.77T
-15.8% YoY
7.37T
7.23T – 7.59T
+31.6% YoY
EBITDA
288.95B
est: 473.01B (-38.9%)
314.55B
est: 450.72B (-30.2%)
365.17B
est: 506.16B (-27.9%)
329.12B
est: 343.11B (-4.1%)
364.92B
est: 345.18B (+5.7%)
104.22B
est: 549.06B (-81.0%)
300.39B
est: 512.77B (-41.4%)
482.62B
est: 516.01B (-6.5%)
413.98B
est: 524.19B (-21.0%)
593.74B
est: 767.37B (-22.6%)
1.04T
est: 789.67B (+31.8%)
828.95B
755.49B – 908.93B
+5.0% YoY
832.98B
816.98B – 857.88B
+0.5% YoY
804.09B
774.17B – 850.66B
-3.5% YoY
677.24B
664.23B – 697.49B
-15.8% YoY
891.44B
874.32B – 918.09B
+31.6% YoY
EBIT
226.87B
est: 381.60B (-40.5%)
264.53B
est: 363.62B (-27.3%)
291.59B
est: 408.34B (-28.6%)
253.36B
est: 276.80B (-8.5%)
290.80B
est: 278.47B (+4.4%)
25.87B
est: 442.95B (-94.2%)
216.33B
est: 413.67B (-47.7%)
385.51B
est: 416.29B (-7.4%)
306.99B
est: 422.88B (-27.4%)
472.72B
est: 645.71B (-26.8%)
919.17B
est: 664.48B (+38.3%)
697.53B
635.72B – 764.83B
+5.0% YoY
700.92B
687.45B – 721.87B
+0.5% YoY
676.61B
651.43B – 715.80B
-3.5% YoY
569.87B
558.92B – 586.91B
-15.8% YoY
750.11B
735.70B – 772.54B
+31.6% YoY
Net Income
136.25B
est: 110.55B (+23.2%)
181.52B
est: 142.62B (+27.3%)
210.45B
est: 173.89B (+21.0%)
154.06B
est: 121.46B (+26.8%)
192.71B
est: 174.11B (+10.7%)
143.03B
est: 182.06B (-21.4%)
144.40B
est: 139.21B (+3.7%)
262.80B
est: 221.07B (+18.9%)
211.01B
est: 142.06B (+48.5%)
369.27B
est: 435.83B (-15.3%)
691.66B
est: 655.80B (+5.5%)
787.34B
430.89B – 818.43B
+20.1% YoY
671.65B
650.36B – 692.94B
-14.7% YoY
662.34B
627.72B – 891.91B
-1.4% YoY
669.64B
629.26B – 710.02B
+1.1% YoY
703.57B
686.00B – 730.91B
+5.1% YoY
SGA
est: 650.53B (-100.0%)
est: 619.87B (-100.0%)
est: 696.11B (-100.0%)
est: 471.87B (-100.0%)
est: 474.73B (-100.0%)
est: 755.12B (-100.0%)
est: 705.20B (-100.0%)
est: 709.66B (-100.0%)
est: 720.91B (-100.0%)
— – —
— – —
— – —
— – —
— – —
EPS
221.34
est: 71.20 (+210.9%)
298.72
est: 91.85 (+225.2%)
350.94
est: 111.99 (+213.4%)
260.05
est: 78.23 (+232.4%)
119.22
est: 112.14 (+6.3%)
82.79
est: 117.25 (-29.4%)
85.27
est: 89.66 (-4.9%)
158.17
est: 142.38 (+11.1%)
99.93
est: 91.16 (+9.6%)
231.83
est: 290.73 (-20.3%)
445.53
est: 437.47 (+1.8%)
460.49
289.44 – 549.76
+5.3% YoY
448.05
436.86 – 465.46
-2.7% YoY
489.21
421.65 – 599.12
+9.2% YoY
448.80
422.69 – 476.93
-8.3% YoY
472.60
460.80 – 490.97
+5.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-25 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-22 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-21 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-20 A- 4/5 5/5 4/5 4/5 3/5 3/5 2/5
2026-05-19 A- 4/5 5/5 4/5 4/5 3/5 3/5 2/5
2026-05-18 A- 4/5 5/5 4/5 4/5 3/5 3/5 2/5
2026-05-15 A 4/5 5/5 4/5 5/5 3/5 3/5 2/5
2026-05-14 A 4/5 5/5 4/5 5/5 3/5 3/5 2/5
2026-05-13 A 4/5 5/5 4/5 5/5 3/5 3/5 2/5
2026-05-12 A 4/5 5/5 4/5 5/5 3/5 3/5 2/5
2026-05-11 A 4/5 5/5 4/5 5/5 3/5 4/5 2/5
2026-05-08 A 4/5 5/5 4/5 5/5 3/5 4/5 2/5
2026-05-07 A 4/5 5/5 4/5 5/5 3/5 4/5 2/5
2026-05-01 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-30 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-28 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 2/5 4/5 2/5
2026-04-23 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-22 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-21 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-20 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-17 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-16 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-15 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
74.53B
OE per share TTM
48.54
Owner's Yield
1.22%
Maintenance CapEx ratio
9.15%
Maint CapEx / Avg PPE
8.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
27.81M
Shares Outstanding
1.45B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Noriyuki Hara Executive Officer & Chairman 102M male
Shinichiro Funabiki President, Group CEO & Representative Director 97M male
Yasuzo Kanasugi Vice Chairman of the Board & Executive Officer 91M male
Kuniyuki Hirano Executive Officer of Sales
Naomi Motojima Managing Executive Officer & Group CSuO female
Satoru Tamura Executive Vice President & Chief Human Resource Officer male
Atsushi Kadoya Executive Officer & General Manager of Corporate Planning Dept.
Takuma Hayakawa Managing Executive Officer & Chief Investment Officer
Takuya Tsuda Executive Officer, Chief Information Officer & Chief Information Security Officer
Tetsuji Higuchi Executive Officer & Director male
Yasuko Fukuda Senior Executive Officer, Chief Accounting Officer & Chief Global Supervising Officer
Shigeo Kudo Group CFO, EVP-Corp, Corp comm, IR, Internal Audit Dept, Capital Policy, VP & EO and Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits