investorscraft@gmail.com

Intrinsic ValueChina Pacific Insurance (Group) Co., Ltd. (601601.SS)

Previous Close$45.55
Intrinsic Value
Upside potential
Previous Close
$45.55

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. operates as a comprehensive insurance provider in China's financial services sector, offering a diversified portfolio through three core segments: Life and Health Insurance, Property and Casualty Insurance, and Other Businesses. The company generates revenue primarily from insurance premiums across life, health, accident, property, and agricultural insurance products, supplemented by investment income from its substantial insurance fund management activities and ancillary services including reinsurance and asset management advisory. Operating in the highly competitive Chinese insurance market, CPIC maintains a strong market position as one of the country's largest insurers, leveraging its multi-channel distribution network that includes direct sales, bancassurance partnerships, agency networks, and digital platforms to reach both individual and corporate clients. The company's integrated approach combining traditional insurance with pension products and elderly care services positions it strategically within China's aging demographic trends, enhancing its brand recognition and customer retention in a regulated environment where scale and operational efficiency are critical competitive advantages.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 311.5 billion for the period, demonstrating its significant scale in the Chinese insurance market. With net income of CNY 44.96 billion, the operation maintains healthy profitability margins. Strong operating cash flow of CNY 154.4 billion indicates efficient premium collection and investment management, supporting ongoing operational needs and strategic initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 4.67 reflects solid earnings generation capacity relative to its share base. The substantial operating cash flow significantly exceeds capital expenditures of CNY -3.88 billion, indicating strong internal funding capability for growth investments and highlighting efficient capital deployment across its insurance and investment operations.

Balance Sheet And Financial Health

The balance sheet shows conservative financial leverage with total debt of CNY 13.0 billion against cash and equivalents of CNY 29.4 billion, providing ample liquidity. This prudent capital structure, combined with strong cash generation, supports the company's insurance obligations and investment activities while maintaining financial stability.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 1.08, reflecting a commitment to consistent income distribution. Its diversified business model across life, property, and casualty insurance, coupled with growing asset management services, positions it for sustainable growth within China's expanding insurance market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 335.9 billion and a beta of 0.847, the stock exhibits lower volatility than the broader market. The current valuation reflects market expectations for steady performance in China's insurance sector, balancing growth prospects with regulatory considerations.

Strategic Advantages And Outlook

CPIC's integrated insurance model, multi-channel distribution, and strong brand recognition in China provide competitive advantages. The company is well-positioned to benefit from demographic trends and increasing insurance penetration, though it must navigate regulatory changes and economic cycles that affect investment returns and premium growth.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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