investorscraft@gmail.com

Intrinsic ValueChina Life Insurance Company Limited (2628.HK)

Previous CloseHK$34.88
Intrinsic Value
Upside potential
Previous Close
HK$34.88

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 Life Insurance Company Limited is a dominant life insurer in the People's Republic of China, operating through four core segments: Life Insurance, Health Insurance, Accident Insurance, and Other Businesses. Its comprehensive product portfolio includes critical illness protection, annuities, pension plans, and various medical and accident coverage solutions, catering to a broad demographic from children to retirees. The company leverages its extensive distribution network and strong brand recognition, underpinned by its state-owned parent company, to maintain a leading market position in the world's largest insurance market. Its core revenue model is built on premium income from these policies, which is then invested to generate returns, creating a dual-stream financial engine. Operating within a highly regulated and competitive sector, the company's scale, extensive agent force, and deep penetration in both urban and rural markets provide a significant competitive moat and stable cash flow generation.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 302.9 billion for the period, demonstrating its massive scale in premium generation. This translated into a strong net income of HKD 106.9 billion, reflecting effective underwriting and investment performance. The diluted EPS of HKD 3.78 indicates solid profitability on a per-share basis for its large shareholder base.

Earnings Power And Capital Efficiency

Exceptional operating cash flow of HKD 378.8 billion significantly outstripped net income, highlighting the strong cash-generative nature of the insurance float. This provides substantial capital for investment activities and strategic initiatives. Capital expenditures were a modest HKD -4.0 billion, indicating a capital-light business model focused on financial asset management rather than heavy physical infrastructure.

Balance Sheet And Financial Health

The balance sheet is characterized by substantial liquidity, with cash and equivalents of HKD 86.5 billion. Total debt of HKD 49.3 billion is manageable relative to its immense asset base and cash flow, indicating a conservative financial structure. The company's financial health is underpinned by a strong regulatory capital position typical for a major life insurer.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.71. Its growth is tied to the long-term expansion of China's insurance market, demographic trends, and its ability to manage its investment portfolio effectively in varying interest rate environments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.05 trillion, the market values the company as a stable, large-cap financial institution. A beta of 0.55 suggests the stock is perceived as less volatile than the broader market, reflecting its defensive characteristics and steady cash flows expected from its insurance operations.

Strategic Advantages And Outlook

Its strategic advantages include unparalleled scale, a trusted brand, and a deep distribution network across China. The outlook is tied to the long-term growth of insurance penetration in China, demographic shifts towards an aging population, and the company's ability to navigate regulatory changes and investment market cycles to deliver sustainable returns.

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