investorscraft@gmail.com

Intrinsic ValuePing An Insurance (Group) Company of China, Ltd. (2318.HK)

Previous CloseHK$72.70
Intrinsic Value
Upside potential
Previous Close
HK$72.70

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

Ping An Insurance is a dominant Chinese financial conglomerate operating primarily in life and health insurance, property and casualty coverage, banking, asset management, and technology services. Its core revenue model is built on premium income from its vast insurance portfolio, net interest income from banking operations, and fee-based earnings from asset management and fintech platforms. The group leverages its integrated financial ecosystem to cross-sell products, creating a unique one-stop-shop value proposition. Within China's financial services sector, it holds a leading market position, particularly in life insurance, supported by extensive distribution networks and brand recognition. Its strategic focus on technology, through platforms like Lufax and Ping An Good Doctor, differentiates it from traditional peers by enhancing customer engagement and operational efficiency. This multifaceted approach solidifies its status as a systemically important financial institution in China.

Revenue Profitability And Efficiency

For the fiscal year, the group reported robust revenue of HKD 744.9 billion, demonstrating its massive scale. Net income reached HKD 126.6 billion, reflecting solid underlying profitability across its diversified business lines. The company generated substantial operating cash flow of HKD 382.5 billion, significantly exceeding capital expenditures, indicating strong cash conversion efficiency from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 6.99, showcasing the company's earnings power on a per-share basis. The significant operating cash flow, which far exceeds net income, highlights high-quality earnings and efficient capital generation from its insurance float and banking activities, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

The balance sheet is substantial, with cash and equivalents of HKD 950.4 billion providing ample liquidity. Total debt is significant at HKD 1.4 trillion, which is typical for a large financial institution with extensive insurance and banking operations. The overall financial structure appears appropriate for its business model and regulatory requirements.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of HKD 2.80. This dividend policy, supported by strong cash generation, is a key component of its total return proposition to investors, balancing growth investments with income distribution.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.8 trillion, the market assigns a significant valuation to this financial giant. A beta of 0.92 suggests the stock's volatility is slightly less than the broader market, potentially reflecting its defensive characteristics as a large-cap financial. The valuation incorporates expectations for stable performance from its core insurance and banking units.

Strategic Advantages And Outlook

Ping An's key strategic advantages include its integrated financial ecosystem, leading market share in Chinese insurance, and pioneering investments in fintech and healthtech. Its outlook is tied to the long-term growth of China's financial services sector, demographic trends favoring insurance penetration, and its ability to successfully monetize its technological platforms, though it remains exposed to domestic economic cycles and regulatory changes.

Sources

Company Annual Report (10-K equivalent)Hong 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