investorscraft@gmail.com

Intrinsic ValueAIA Group Limited (1299.HK)

Previous CloseHK$90.35
Intrinsic Value
Upside potential
Previous Close
HK$90.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AIA Group Limited is a premier pan-Asian life insurance provider, operating across 18 markets including Mainland China, Hong Kong, and Southeast Asia. Its core revenue model is centered on life insurance, accident and health coverage, and long-term savings plans, which generate premiums and investment income. The company also offers employee benefits, credit life, and pension services to corporate clients, diversifying its revenue streams. AIA leverages an extensive multi-channel distribution network, primarily through a large force of exclusive agents complemented by bancassurance and digital partnerships, ensuring deep market penetration. This strategic focus on the Asia-Pacific region, characterized by a large protection gap and rising middle-class wealth, positions AIA to capitalize on long-term demographic and economic tailwinds. Its brand recognition, scale, and entrenched agency network provide a formidable competitive moat, making it a dominant leader in the region's life insurance sector.

Revenue Profitability And Efficiency

AIA generated HKD 20.4 billion in revenue for the period, demonstrating its substantial scale. The company's profitability is robust, with net income reaching HKD 6.8 billion, translating to a healthy net margin. This performance reflects efficient underwriting and effective management of its investment portfolio, which is critical for an insurer's core earnings power and operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 0.62 quantifies its earnings power on a per-share basis. Operating cash flow was a strong HKD 3.3 billion, significantly exceeding capital expenditures of HKD -237 million. This substantial positive free cash flow generation highlights AIA's capital efficiency and its ability to fund growth initiatives, service debt, and return capital to shareholders without straining its financial resources.

Balance Sheet And Financial Health

AIA maintains a solid balance sheet with a substantial cash and equivalents position of HKD 8.1 billion, providing ample liquidity. Total debt stands at HKD 13.7 billion. For a life insurer, the key health metric is the solvency ratio, which is not provided here, but the strong cash generation and profitable operations suggest a fundamentally sound financial position capable of meeting its long-term obligations.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 1.80. Its growth is intrinsically linked to the long-term structural trends in its core Asian markets, including rising insurance penetration and wealth accumulation. The capital-light nature of its agency-driven model supports sustainable expansion and a reliable dividend policy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 786 billion, the market assigns a significant premium to AIA's franchise. A beta of 0.82 indicates the stock is perceived as less volatile than the broader market, reflecting its defensive characteristics and stable earnings profile. This valuation incorporates expectations for continued execution on its pan-Asian growth strategy.

Strategic Advantages And Outlook

AIA's key strategic advantages include its unparalleled geographic footprint in high-growth Asian markets, a powerful and difficult-to-replicate agency distribution network, and a strong brand. The outlook remains positive, driven by demographic trends, economic development, and a large protection gap across the region, positioning the company for sustained long-term value creation.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount