investorscraft@gmail.com

Intrinsic ValueChina Pacific Insurance (Group) Co., Ltd. (2601.HK)

Previous CloseHK$39.40
Intrinsic Value
Upside potential
Previous Close
HK$39.40

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

China Pacific Insurance (Group) Co., Ltd. is a major integrated insurance provider operating primarily in the People's Republic of China. The company's core revenue model is built on underwriting premiums from its diverse portfolio of life, health, and property & casualty insurance products, complemented by investment income generated from its substantial insurance funds. Its operations are segmented into Life and Health Insurance, Property and Casualty Insurance, and Other Businesses, which includes asset management and reinsurance services. Distribution is multi-channel, utilizing a direct sales force, bancassurance partnerships, insurance agents and brokers, as well as digital platforms like telemarketing and internet sales. Within the highly competitive Chinese financial services sector, the company holds a significant market position as one of the country's largest insurance conglomerates. Its comprehensive service offerings, which extend into pension products, elderly care, and medical consulting, provide a competitive edge in serving the evolving needs of a large and aging population. This established presence, combined with a broad product suite and extensive distribution network, solidifies its standing as a key player in the domestic insurance landscape.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 311.5 billion for the period, demonstrating its massive scale in premium generation. Profitability was strong with a net income of HKD 44.96 billion, translating to a diluted EPS of HKD 4.67. Exceptional operating cash flow of HKD 154.4 billion significantly outstripped net income, highlighting superior cash conversion efficiency from its insurance operations, which is critical for meeting future claim obligations.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, driven by its core underwriting profitability and investment activities on its large float. Capital expenditure was a modest HKD -3.9 billion, indicating a capital-light business model typical for insurers where growth is fueled more by intellectual and financial capital than physical assets, allowing for high returns on invested capital over the long term.

Balance Sheet And Financial Health

The balance sheet is characterized by a massive investment portfolio funded by insurance liabilities. Financial health appears solid with a strong liquidity position, evidenced by HKD 29.4 billion in cash and equivalents. Total debt of HKD 13.0 billion is manageable relative to the company's immense asset base and cash-generating ability, indicating a low risk of financial distress.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 1.18. Its growth trajectory is tied to the long-term expansion of the Chinese insurance market, demographic trends, and its ability to capture market share through its diversified product offerings and multi-channel distribution strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 370 billion, the market valuation reflects the company's status as a large-cap, established player in the Chinese financial sector. A beta of 0.847 suggests the stock is perceived as less volatile than the broader market, which is typical for a large, diversified insurance group with predictable long-term cash flows.

Strategic Advantages And Outlook

Key strategic advantages include its entrenched market position, brand recognition, and comprehensive multi-segment insurance ecosystem in China. The outlook is leveraged to the country's economic growth, rising insurance penetration, and aging demographics, though it remains subject to regulatory changes, interest rate environments affecting investment returns, and competitive pressures within the sector.

Sources

Company Description and Financial Data Provided

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