investorscraft@gmail.com

Intrinsic ValueAia-r (81299.HK)

Previous CloseHK$80.75
Intrinsic Value
Upside potential
Previous Close
HK$80.75

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

AIA Group Limited is a premier pan-Asian life insurance provider, operating across 18 markets including Mainland China, Hong Kong, Singapore, and Thailand. Its core revenue model is built on underwriting life, accident, and health insurance policies, complemented by selling savings plans and providing employee benefits and pension services to corporate clients. The company leverages an extensive agency force and strategic bancassurance partnerships to distribute its products, creating a diversified and resilient distribution network. AIA holds a dominant market position in many of its operating regions, benefiting from strong brand recognition, deep local expertise, and a vast customer base. The company is strategically positioned to capitalize on the region's significant protection gap, rising middle-class wealth, and growing demand for long-term savings and retirement solutions, underpinning its status as an industry leader.

Revenue Profitability And Efficiency

For the fiscal year, AIA generated revenue of CNY 20.4 billion, demonstrating its substantial scale. The company's profitability is robust, with net income reaching CNY 6.8 billion, translating to a healthy net income margin. This performance reflects efficient underwriting and effective management of its investment portfolio, core to its life insurance business model.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power, with diluted earnings per share of CNY 0.62. Operating cash flow was a solid CNY 3.3 billion, significantly exceeding capital expenditures of CNY -237 million. This high cash conversion underscores the capital-light nature of its operations and efficient capital allocation.

Balance Sheet And Financial Health

AIA maintains a strong balance sheet with a substantial cash and equivalents position of CNY 8.1 billion. Total debt stands at CNY 13.7 billion. The company's financial health is considered very strong, supported by its significant liquid assets and well-managed leverage, which is typical for a large, regulated life insurer.

Growth Trends And Dividend Policy

The company demonstrates a strong commitment to returning capital to shareholders, evidenced by a substantial dividend per share of CNY 9.07. This policy highlights a focus on delivering consistent shareholder returns, supported by its stable cash flow generation and profitable operations across its expansive Asian footprint.

Valuation And Market Expectations

With a market capitalization of approximately CNY 740.9 billion, the market assigns a significant premium to AIA's franchise. A beta of 0.82 indicates the stock is perceived as less volatile than the broader market, reflecting its defensive characteristics and stable earnings profile expected from a leading life insurer.

Strategic Advantages And Outlook

AIA's key strategic advantages include its unparalleled geographic diversification across high-growth Asian markets, a powerful agency distribution network, and a strong brand. The outlook remains positive, driven by long-term demographic trends, increasing insurance penetration, and the company's proven ability to execute its growth strategy in a dynamic region.

Sources

Company DescriptionFinancial Data Provided

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