Great-West Lifeco Inc. (GWO)

Basic

  • Market Cap

    CA$39.1B

  • EV

    CA$47.44B

  • Shares Out

    932.61M

  • Revenue

    CA$36.05B

  • Employees

    33,500

Margins

  • Gross

    52.12%

  • EBITDA

    34.43%

  • Operating

    33.18%

  • Pre-Tax

    8.51%

  • Net

    7.96%

  • FCF

    13.39%

Returns (5Yr Avg)

  • ROA

    0.54%

  • ROTA

    13.66%

  • ROE

    10.96%

  • ROCE

    0.89%

  • ROIC

    1.08%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CA$43.4

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CA$7,053M

  • Net Debt

    CA$2,597M

  • Debt/Equity

    0.32

  • EBIT/Interest

    1.38

Growth (CAGR)

  • Rev 3Yr

    -15.93%

  • Rev 5Yr

    -3.91%

  • Rev 10Yr

    3.16%

  • Dil EPS 3Yr

    -1.08%

  • Dil EPS 5Yr

    0.5%

  • Dil EPS 10Yr

    2.94%

  • Rev Fwd 2Yr

    31.49%

  • EBITDA Fwd 2Yr

    13.95%

  • EPS Fwd 2Yr

    6.13%

  • EPS LT Growth Est

    4%

Dividends

  • Yield

  • Payout

    67.71%

  • DPS

    CA$2.08

  • DPS Growth 3Yr

    5.89%

  • DPS Growth 5Yr

    5.98%

  • DPS Growth 10Yr

    5.39%

  • DPS Growth Fwd 2Yr

    4.33%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Premiums and Annuity Revenues

24,510

43,019

52,813

19,632

20,402

Total Interest And Dividend Income

5,799

5,513

6,284

24,082

8,331

Gain (Loss) on Sale of Investments, Total

7,321

6,239

-1,944

-31,063

6,250

Other Revenues, Total

7,081

5,902

7,294

13,612

1,068

Total Revenues

44,711

60,673

64,447

26,263

36,051

Total Revenues % Chg.

1.6%

35.7%

6.2%

-59.2%

37.3%

Policy Benefits

33,091

48,487

50,295

16,105

16,557

Policy Acquisition / Underwriting Costs, Total

2,429

2,396

2,664

637

702

Amortization of Goodwill and Intangible Assets

224

238

336

354

366

Selling General & Admin Expenses, Total

5,231

5,492

6,337

5,604

6,402

Provision For Loan Losses

-50

-16

-30

-42

-1

Other Operating Expenses

506

480

500

61

62

Total Operating Expenses

41,531

57,109

60,162

22,803

24,090

Operating Income

3,180

3,564

4,285

3,460

11,961

Interest Expense, Total

-266

-267

-313

806

-8,640

Other Non Operating Income (Expenses)

-19

-17

-15

-24

-27

EBT, Excl. Unusual Items

2,895

3,280

3,957

4,242

3,294

Restructuring Charges

-52

-134

-90

-178

-226

Gain (Loss) on Sale of Assets

Asset Writedown

37

-74

EBT, Incl. Unusual Items

2,880

3,072

3,867

4,064

3,068

Income Tax Expense

373

-82

304

394

53

Earnings From Continuing Operations

2,507

3,154

3,563

3,670

3,015

Earnings Of Discontinued Operations

-32

-124

Minority Interest

-15

-78

-301

88

-23

Net Income

2,492

3,076

3,262

3,726

2,868

Preferred Dividend and Other Adjustments

133

133

134

130

130

Net Income to Common Incl Extra Items

2,359

2,943

3,128

3,596

2,738

Net Income to Common Excl. Extra Items

2,359

2,943

3,128

3,628

2,862

Total Shares Outstanding

927.3

927.9

930.6

931.9

932.4

Weighted Avg. Shares Outstanding

946

927.7

929.5

931.7

931.6

Weighted Avg. Shares Outstanding Dil

946.5

927.8

931

932.3

933.5

EPS

2.5

3.2

3.4

3.9

2.9

EPS Diluted

2.5

3.2

3.4

3.9

2.9

EBITDA

3,529

3,931

4,740

3,919

12,414