investorscraft@gmail.com

Intrinsic ValueNew China Life Insurance Company Ltd. (601336.SS)

Previous Close$83.20
Intrinsic Value
Upside potential
Previous Close
$83.20

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 Company Ltd. is a major life insurer operating within China's expansive financial services sector. Its core revenue model is centered on underwriting life insurance policies, generating premiums from both individual and group clients, while also earning investment income from its substantial asset portfolio. The company operates through three distinct segments: Individual Insurance Business, Group Insurance Business, and Other Business, which includes asset management, real estate investment, and ancillary services like e-commerce and medical services. This diversified approach allows it to capture value across multiple facets of the insurance and financial ecosystem. In the highly competitive Chinese life insurance market, the company has established a significant presence since its 1996 inception, leveraging its Beijing headquarters to navigate the regulatory landscape and serve a broad customer base. Its market position is supported by a comprehensive suite of products and integrated service offerings, positioning it as a established player catering to the risk management and long-term savings needs of individuals and institutions throughout the People's Republic of China.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 68.0 billion for the period, demonstrating strong premium generation capabilities. Profitability is solid, with net income reaching CNY 26.2 billion, translating to a healthy net margin. Exceptional operating cash flow of CNY 96.3 billion significantly outstrips net income, highlighting superior cash conversion efficiency from its insurance operations and investment activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 8.41, reflecting strong earnings power on a per-share basis. The company's capital efficiency is evidenced by its ability to generate substantial cash flows from its core underwriting and investment operations, which far exceed its modest capital expenditure requirements of CNY -1.1 billion.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 38.5 billion. Total debt is reported at CNY 31.1 billion. The company's financial health appears stable, supported by its significant market capitalization and strong cash generation, which provides a solid foundation for meeting policyholder obligations and strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 2.53. This payout, against the strong EPS, indicates a commitment to returning capital to investors while likely retaining sufficient earnings to fund future growth initiatives within the competitive Chinese insurance landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 174.0 billion, the market valuation reflects the company's scale and established position. A beta of 0.846 suggests the stock is perceived as less volatile than the broader market, which is typical for a large, established life insurer in a regulated industry.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing presence in the large Chinese market, a diversified business model encompassing insurance and asset management, and integrated service offerings. The outlook is tied to demographic trends, domestic economic conditions, and the evolving regulatory environment for financial services and insurance in China.

Sources

Company DescriptionProvided Financial Data

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