investorscraft@gmail.com

Intrinsic ValuePing An Insurance (Group) Company of China, Ltd. (601318.SS)

Previous Close$66.75
Intrinsic Value
Upside potential
Previous Close
$66.75

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 insurance, banking, asset management, and technology. Its core revenue model is built on premium income from its vast insurance portfolio, complemented by net interest income from banking operations and fees from its asset management and technology platforms. The company holds a formidable market position within China's financial services sector, leveraging its integrated ecosystem to cross-sell products across its insurance, banking, and investment divisions. This 'one-stop-shop' approach, supported by significant investments in fintech and healthtech platforms, creates deep customer relationships and provides a durable competitive advantage in a highly regulated market. Its scale, brand recognition, and extensive distribution network solidify its status as a systemically important financial institution in China.

Revenue Profitability And Efficiency

Ping An generated robust revenue of CNY 963.6 billion, demonstrating its immense scale. The company translated this into a net income of CNY 126.6 billion, reflecting solid underlying profitability across its diversified business lines. Strong operating cash flow of CNY 382.5 billion significantly exceeds capital expenditures, indicating highly efficient cash generation from its core insurance and financial operations.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with a diluted EPS of CNY 6.99. Its capital efficiency is underscored by the significant operating cash flow, which provides ample internal funding for investments and strategic initiatives. This powerful cash generation is a hallmark of a high-quality insurance-led business model.

Balance Sheet And Financial Health

Ping An maintains a formidable balance sheet with CNY 950.4 billion in cash and equivalents, providing a massive liquidity buffer. Total debt of CNY 1.4 trillion is substantial but must be viewed in the context of its extensive insurance liabilities and the asset-intensive nature of its banking and investment operations, which is typical for a major financial conglomerate.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend of CNY 2.55 per share. Its growth is supported by the long-term expansion of China's financial services market and its own integrated ecosystem strategy, which aims to deepen customer penetration and drive sustainable, high-quality growth across its business segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.1 trillion, the market assigns a significant premium to this financial giant. A beta of 0.92 suggests the stock is perceived as slightly less volatile than the broader market, reflecting its defensive characteristics as a large-cap, diversified financial leader in China.

Strategic Advantages And Outlook

Ping An's primary strategic advantages are its unparalleled integrated finance model, massive scale, and leading technology platforms. The outlook remains tied to China's economic growth, regulatory environment, and the company's continued success in leveraging its ecosystem to drive customer loyalty and operational synergies across its diverse business units.

Sources

Company Annual ReportPublic Financial Disclosures

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