XHKG6060
Market cap2.16bUSD
Dec 23, Last price
11.82HKD
1D
0.68%
1Q
13.87%
IPO
-81.37%
Name
ZhongAn Online P & C Insurance Co Ltd
Chart & Performance
Profile
ZhongAn Online P & C Insurance Co., Ltd., an Internet-based Insurtech company, provides internet insurance and insurance information technology services in the People's Republic of China. The company operates through Insurance, Technology, Banking, and Others segments. It offers property and casualty insurance products, including accident, bond, health, liability, credit, cargo, household property, motor, and other insurance, as well as shipping return insurance. The company also provides technology development and consulting, asset management, IT consulting, medical examination, Internet hospital, biotechnology, pharmacy, technology training, Fintech, digital asset, medical, life insurance, online banking, and insurance broking services. ZhongAn Online P & C Insurance Co., Ltd. was incorporated in 2013 and is headquartered in Shanghai, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 29,374,672 29.77% | 22,635,299 3.15% | 21,943,455 18.48% | |||||||
Cost of revenue | 7,604,979 | 6,352,277 | 5,336,223 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 21,769,693 | 16,283,022 | 16,607,232 | |||||||
NOPBT Margin | 74.11% | 71.94% | 75.68% | |||||||
Operating Taxes | 164,683 | (383,270) | 72,018 | |||||||
Tax Rate | 0.76% | 0.43% | ||||||||
NOPAT | 21,605,010 | 16,666,292 | 16,535,214 | |||||||
Net income | 4,077,855 -349.71% | (1,633,011) -315.69% | 757,099 197.63% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (995,568) | (467,235) | ||||||||
BB yield | 3.15% | 1.17% | ||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 7,473,159 | 7,553,068 | 6,848,453 | |||||||
Deferred revenue | 8,253,427 | 5,777,388 | ||||||||
Other long-term liabilities | 15,603,529 | (14,564,653) | (12,484,687) | |||||||
Net debt | (31,271,905) | (43,553,529) | (55,379,103) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,208,218 | (701,908) | (602,953) | |||||||
CAPEX | (290,980) | (410,791) | (260,757) | |||||||
Cash from investing activities | (5,327,305) | 158,036 | (5,941,883) | |||||||
Cash from financing activities | 1,138,762 | 236,030 | 2,194,949 | |||||||
FCF | 21,492,420 | 16,471,877 | 16,639,120 | |||||||
Balance | ||||||||||
Cash | 1,576,424 | 15,392,092 | 26,279,833 | |||||||
Long term investments | 37,168,640 | 35,714,505 | 35,947,723 | |||||||
Excess cash | 37,276,330 | 49,974,832 | 61,130,383 | |||||||
Stockholders' equity | 3,341,294 | 17,027,391 | 19,128,883 | |||||||
Invested Capital | 39,522,312 | 37,387,714 | 32,318,366 | |||||||
ROIC | 56.18% | 47.82% | 54.75% | |||||||
ROCE | 50.79% | 29.92% | 32.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,469,813 | 1,469,813 | 1,469,813 | |||||||
Price | 17.84 -17.02% | 21.50 -20.66% | 27.10 -23.01% | |||||||
Market cap | 26,221,464 -17.02% | 31,600,980 -20.66% | 39,831,932 -23.01% | |||||||
EV | (5,050,441) | (10,139,690) | (13,165,376) | |||||||
EBITDA | 22,127,052 | 16,644,163 | 16,913,837 | |||||||
EV/EBITDA | ||||||||||
Interest | 464,858 | 428,360 | 388,342 | |||||||
Interest/NOPBT | 2.14% | 2.63% | 2.34% |