investorscraft@gmail.com

Intrinsic ValueSunshine Insurance Group Company Limited (6963.HK)

Previous CloseHK$4.24
Intrinsic Value
Upside potential
Previous Close
HK$4.24

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

Sunshine Insurance Group operates as a major diversified insurance provider in China, offering a comprehensive portfolio of life, property, and casualty insurance products. Its core revenue model is based on premium income from underwriting these policies, supplemented by investment returns on its substantial float. The company serves a broad customer base with products including automobile, health, agriculture, and commercial property insurance, positioning itself within the highly competitive yet growing Chinese financial services sector. Sunshine leverages its established brand and extensive distribution network to maintain a significant market presence, competing with both state-owned and private insurers. Its strategic focus on a diversified product mix helps mitigate risks associated with any single line of business, while its foundation in Shenzhen provides access to one of China's most dynamic economic regions. This operational footprint supports its aim to capture market share in the world's second-largest insurance market, navigating regulatory frameworks and evolving consumer demands.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 75.2 billion for the period, demonstrating strong premium generation capabilities. Net income reached HKD 5.45 billion, reflecting effective underwriting and investment management. Operating cash flow was significantly positive at HKD 32.6 billion, indicating healthy cash conversion from core insurance operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.47, showcasing the company's earnings power on its large capital base. The substantial operating cash flow, which far exceeded capital expenditures of HKD -602 million, highlights excellent capital efficiency in funding operations and investments without significant external financing needs.

Balance Sheet And Financial Health

The balance sheet is characterized by a solid liquidity position with HKD 6.71 billion in cash and equivalents. Total debt of HKD 20.1 billion appears manageable relative to its market capitalization and strong operating cash flows, indicating a stable financial structure for an insurance entity.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of HKD 0.20775. This payout, supported by strong earnings and cash flow, suggests a commitment to returning capital while retaining sufficient funds for growth in the expanding Chinese insurance market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 45.4 billion, the market values the company at a multiple reflective of its stable, regulated industry. A beta of 0.124 indicates the stock is perceived as significantly less volatile than the broader market, typical for a large, established insurer.

Strategic Advantages And Outlook

Sunshine's key advantages include its diversified product portfolio, established brand, and strategic presence in China's economic hubs. The outlook is tied to the overall growth of insurance penetration in China, regulatory developments, and the company's ability to manage underwriting risks and investment returns effectively in a dynamic economic environment.

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