The Key Figures over Time display tracks the development of assets and liabilities from the balance sheet, along with revenues and expenses from the profit and loss statement, over time.
2024 DE Life
The AI Causal Graph delineates the true determinants of financial strength. At the top of the graph, data from public annual reports is inputted. These variables are synthesized to ultimately produce the Economic Capital Ratio. Green nodes signify the company's strengths relative to the market average, enhancing financial robustness, whereas red nodes indicate weaknesses.
The Causal Effects in each node indicate the individual impact of that variable on the final node, the Economic Capital Ratio. They reveal the extent to which the Economic Capital Ratio increases or decreases relative to the industry average. Cumulatively, these effects contribute to the overall Economic Capital Ratio.
| Causal Effects | EFFECT IN % POINTS |
|---|---|
| HGB-Eigenkapital ohne GR und NV | 2,52 |
| HGB-Eigenkapital | 2,40 |
| ökonomisches Eigenkapital | 2,90 |
| freie RSt für Beitragsrückerstattung | -1,29 |
| verfügbare RfB | -1,75 |
| Schlussüberschussanteil-Fonds | -0,812 |
| HGB-Deckungs|rückstellung | 0,929 |
| HGB-DRSt ohne ZZR | 0,771 |
The Input Variables consist of the absolute values from the public annual report data entered into the valuation model.
| Input Variables | IN 1000 EUR |
|---|---|
| Buchwert Kapitalanlagen | 9.307.514 |
| Fondsgebundene LV | 449.144 |
| Genussrechte | 13.000 |
| HGB-Bilanzsumme | 10.093.030 |
| HGB-Deckungsrückstellung | 8.274.739 |
| HGB-Eigenkapital ohne GR und NV | 604.642 |
| Risiko- und Übriges Ergebnis | 128.816 |
| Schlussüberschussanteil-Fonds | 4.330 |
| Zahlungen Versicherungsfälle | 628.619 |
The output variables are the absolute values as calculated by the valuation model.
| Output Variables | IN 1000 EUR |
|---|---|
| HGB-Eigenkapital | 617.642 |
| verfügbare RfB | 22.087 |
| HGB-DRSt ohne ZZR | 7.365.239 |
| Bestandsabbaurate | 8,0% |
| Passivduration | 9,9 |
| skalierte aktivische Bewertungsreserven | -817.295 |
| Marktwert Kapitalanlagen | 8.490.219 |
| Marktwert-Bilanzsumme | 9.275.735 |
| zukünftige pass. vt. Überschüsse | 1.276.126 |
The Feature Distribution illustrates the distribution of the model variables' effect values across the industry. The specific effect of the company in question within this distribution is indicated by a black arrow. The top two charts highlight the company's greatest strengths, whereas the bottom two charts reveal its most significant weaknesses.
The strengths and weaknesses plot shows how the company's greatest strengths and weaknesses develop over time. The corresponding impact measures the percentage point increase or decrease in the Economic Capital Ratio.
The Key Figures over Time display tracks the development of assets and liabilities from the balance sheet, along with revenues and expenses from the profit and loss statement, over time.
The Regression compares the forecasted company valuation with the observed stock market values. A positive correlation suggests that the model effectively explains market prices. A company's valuation above the regression line indicates that the company is overvalued, otherwise it is undervalued.
| zukünftige pass. vt. Überschüsse |
| 3,19 |
| passivische Bewertungs|reserven | 3,47 |
| Zins|zusatz|reserve | 0,964 |
| aktivische Bewertungs|reserven | -0,647 |
| skalierte aktivische Bewertungs|reserven | -0,647 |
| Marktwert Kapitalanlagen | -0,844 |
| zukünftige Überschüsse | 2,52 |
| ökonomische Eigenkapitalquote vor beschränkter Haftung | 2,82 |
| Buchwert Kapitalanlagen | -0,962 |
| Fondsgebundene LV | -0,618 |
| Risiko- und Übriges Ergebnis | 3,22 |
| mittlerer Tarifrechnungszins | -1,68 |
| ökonomische Eigenkapitalquote | 2,64 |
| Zinszusatzreserve |
| 909.500 |
| aktivische Bewertungsreserven | -817.295 |
| freie RSt für Beitragsrückerstattung | 17.757 |
| mittlerer Tarifrechnungszins | 2,9% |
| nachrangige Verbindlichkeiten | 0 |
| zukünftige pass. Zinsüberschüsse |
| 1.235.967 |
| passivische Bewertungsreserven | 2.512.093 |
| zukünftige Überschüsse | 1.694.798 |
| zukünftige Aktionärsgewinne | 218.603 |
| latente Steuern | 54.651 |
| ökonomisches Eigenkapital | 973.965 |
| ökonomische Eigenkapitalquote vor beschränkter Haftung | 8,2% |
| ökonomische Eigenkapitalquote | 8,5% |