investorscraft@gmail.com

Intrinsic ValueNew China Life Insurance Company Ltd. (1336.HK)

Previous CloseHK$63.55
Intrinsic Value
Upside potential
Previous Close
HK$63.55

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

New China Life Insurance operates as a comprehensive life insurance provider in China, generating revenue primarily through premium income from individual and group insurance products. The company's core business segments include traditional life insurance, health insurance, and accident insurance, supplemented by asset management services and real estate investments. Operating in China's highly competitive insurance sector, the company leverages its established brand recognition and extensive distribution network to maintain market position. Its diversified service offerings, including electronic commerce and medical services, provide additional revenue streams while supporting customer retention. The company's integrated approach combining insurance products with ancillary services positions it to capture value across multiple customer touchpoints in China's growing insurance market.

Revenue Profitability And Efficiency

The company reported HKD 68.0 billion in revenue with exceptional net income of HKD 26.2 billion, indicating strong underwriting profitability and investment performance. The net margin of approximately 38.6% reflects efficient cost management and favorable claims experience. Operating cash flow of HKD 96.3 billion significantly exceeds net income, demonstrating robust premium collection and effective float management typical of successful life insurance operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 8.41 demonstrates substantial earnings power relative to the company's equity base. The significant operating cash flow generation, nearly four times net income, highlights exceptional capital efficiency in converting premiums into investable funds. This strong cash conversion supports investment activities and dividend distributions while maintaining regulatory capital requirements.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with HKD 38.5 billion in cash against HKD 31.1 billion in total debt, indicating comfortable debt coverage. The company maintains a conservative financial structure with debt representing only about 45% of cash holdings, providing financial flexibility for investment opportunities and potential market volatility.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy with a per-share distribution of HKD 2.18. The dividend represents a payout ratio of approximately 26% based on EPS, balancing shareholder returns with capital retention for growth. This approach supports both income investors and long-term capital appreciation objectives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 188.9 billion and a beta of 0.85, the market prices the company with moderate volatility expectations relative to the broader market. The current valuation reflects investor confidence in the company's stable earnings stream and position within China's insurance sector.

Strategic Advantages And Outlook

The company benefits from its established market presence in China's growing insurance sector and diversified revenue streams. Its integrated service model combining insurance with asset management and real estate provides competitive advantages. The outlook remains positive given China's demographic trends and increasing insurance penetration, though subject to regulatory changes and economic conditions.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statements

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