investorscraft@gmail.com

Intrinsic ValuePing An Insurance (Group) Company of China, Ltd. (82318.HK)

Previous CloseHK$64.60
Intrinsic Value
Upside potential
Previous Close
HK$64.60

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 (Group) Company of China, Ltd. is a dominant, fully integrated financial services conglomerate operating primarily within the People's Republic of China. Its core business model is built on a synergistic ecosystem encompassing life and health insurance, property and casualty coverage, banking, asset management, securities, and technology platforms. This diversified approach allows for cross-selling opportunities and creates a comprehensive one-stop-shop for its vast customer base, generating revenue from premiums, investment income, fees, and commissions. The company is a titan in the Chinese insurance sector, consistently ranking among the largest global insurers by market value. Its formidable market position is reinforced by an extensive distribution network, a powerful brand recognized for reliability, and significant investments in proprietary technology. These technological investments, including internet platforms for financial and healthcare services, are not merely support functions but are central to its strategy to enhance customer engagement, improve operational efficiency, and develop new revenue streams, thereby future-proofing its business in an increasingly digital economy.

Revenue Profitability And Efficiency

The group reported robust revenue of CNY 963.6 billion for the period, demonstrating its immense scale. Profitability is strong, with net income reaching CNY 126.6 billion. This performance underscores the efficiency of its integrated financial model, effectively converting substantial top-line figures into solid bottom-line results through disciplined underwriting and operational management across its diverse business segments.

Earnings Power And Capital Efficiency

Ping An exhibits formidable earnings power, reflected in a diluted EPS of CNY 6.99. The company generated an immense CNY 382.5 billion in operating cash flow, far exceeding its capital expenditures. This exceptional cash generation highlights superior capital efficiency, providing ample internal funds for investments, debt servicing, and shareholder returns without straining its financial resources.

Balance Sheet And Financial Health

The balance sheet is characterized by significant scale and strength. While total debt is substantial at CNY 1.4 trillion, it is amply supported by a massive cash and equivalents position of CNY 950.4 billion. This strong liquidity profile, common for large financial institutions managing substantial float, indicates a resilient financial structure capable of weathering economic cycles.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 2.58. This consistent return of capital complements its growth trajectory, which is fueled by the long-term expansion of China's financial services market and the group's ongoing initiatives to deepen customer relationships and monetize its technology platforms.

Valuation And Market Expectations

With a market capitalization of approximately CNY 908.2 billion, the market assigns a valuation that reflects Ping An's status as a blue-chip industry leader. A beta of 0.92 suggests the stock is perceived as slightly less volatile than the broader market, indicating investor confidence in its stable, defensive characteristics amidst economic fluctuations.

Strategic Advantages And Outlook

Ping An's key strategic advantages include its unparalleled ecosystem, brand strength, and technological prowess. The outlook remains tied to macroeconomic conditions in China and the execution of its 'finance + technology' strategy. Its scale and diversification position it to navigate challenges and capitalize on the long-term growth of domestic financial services.

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