XNASFANH
Market cap4mUSD
Oct 22, Last price
1.53USD
Name
Fanhua Inc
Chart & Performance
Profile
Fanhua Inc., together with its subsidiary, distributes insurance products in China. It operates through two segments, Insurance Agency and Claims Adjusting. The Insurance Agency segment provides property and casualty insurance products that primarily include individual accident, travel, homeowner, and indemnity medical insurance products; and life insurance products, such as individual health, individual whole life, individual term life, individual endowment life, and individual annuity, as well as participating insurance products. The Claims Adjusting segment offers pre-underwriting survey, claims adjusting, residual value disposal, loading and unloading supervision, and consulting services. The company also operates baoxian.com, an online insurance platform, which allows customers to search for, and purchase a range of insurance products; Lan Zhanggui, an all-in-one insurance sales and service platform; ehuzhu.com, an online mutual aid platform; and Chetong.net, an online claims services resource aggregating platform, as well as Fanhua RONS DOP, a digital marketing platform; Fanhua RONS Guanjia, a customer service platform; and Fanhua WeCom that enables agents to directly interact with existing and potential customers. It serves customers through insurance sales and service group, and insurance agencies, as well as sales and service branches and outlets, registered independent sales agents, and in-house claims adjustors. The company was formerly known as CNinsure Inc. and changed its name to Fanhua Inc. in December 2016. Fanhua Inc. was founded in 1998 and is headquartered in Guangzhou, 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 | 3,198,389 14.98% | 2,781,614 -14.96% | 3,271,114 0.09% | |||||||
Cost of revenue | 3,002,564 | 2,612,939 | 2,969,209 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 195,825 | 168,675 | 301,905 | |||||||
NOPBT Margin | 6.12% | 6.06% | 9.23% | |||||||
Operating Taxes | 59,402 | 41,016 | 90,574 | |||||||
Tax Rate | 30.33% | 24.32% | 30.00% | |||||||
NOPAT | 136,423 | 127,659 | 211,331 | |||||||
Net income | 280,477 80.58% | 155,319 -38.12% | 250,989 -6.44% | |||||||
Dividends | (52,069) | (242,518) | ||||||||
Dividend yield | 261.95% | 1,240.37% | ||||||||
Proceeds from repurchase of equity | (40,556) | (3,984) | ||||||||
BB yield | 226.56% | 20.04% | ||||||||
Debt | ||||||||||
Debt current | 221,464 | 97,983 | 87,012 | |||||||
Long-term debt | 199,786 | 210,684 | 343,578 | |||||||
Deferred revenue | 435,753 | |||||||||
Other long-term liabilities | 182,524 | 229,564 | 171,082 | |||||||
Net debt | (1,028,558) | (610,647) | (1,340,524) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 101,787 | 137,752 | 126,199 | |||||||
CAPEX | (12,996) | (77,746) | (30,785) | |||||||
Cash from investing activities | (234,308) | (127,562) | 450,399 | |||||||
Cash from financing activities | 86,176 | (20,371) | (260,299) | |||||||
FCF | 461,531 | (358,612) | 166,936 | |||||||
Balance | ||||||||||
Cash | 1,546,151 | 915,279 | 1,435,306 | |||||||
Long term investments | (96,343) | 4,035 | 335,808 | |||||||
Excess cash | 1,289,889 | 780,233 | 1,607,558 | |||||||
Stockholders' equity | 2,174,975 | 1,730,880 | 1,999,502 | |||||||
Invested Capital | 1,711,136 | 1,222,811 | 608,959 | |||||||
ROIC | 9.30% | 13.94% | 45.59% | |||||||
ROCE | 6.22% | 8.01% | 13.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 53,837 | 53,723 | 53,715 | |||||||
Price | 0.33 -10.14% | 0.37 1.65% | 0.36 -39.53% | |||||||
Market cap | 17,901 -9.94% | 19,877 1.66% | 19,552 -39.53% | |||||||
EV | (744,402) | (482,842) | (1,159,355) | |||||||
EBITDA | 229,875 | 188,148 | 320,292 | |||||||
EV/EBITDA | ||||||||||
Interest | 13,674 | |||||||||
Interest/NOPBT | 8.11% |