XSHG601319
Market cap40bUSD
Dec 20, Last price
7.32CNY
1D
-0.81%
1Q
20.99%
IPO
38.37%
Name
People's Insurance Co (Group) of China
Chart & Performance
Profile
The People's Insurance Company (Group) of China Limited, an investment holding company, engages in the insurance business in the People's Republic of China. It operates through Non-Life Insurance, Life Insurance, Health Insurance, Asset Management, and Others segments. The company offers property and casualty insurance products, including motor vehicle, commercial property, liability, credit, accidental injury and health, cargo, agricultural, and other insurance products. It also provides life insurance products comprising general life and health insurance, participating life insurance, universal life insurance, and accident insurance; and health insurance products, such as medical, illness, nursing care, accidental injury, disability losses, and participating endowment insurance products. In addition, the company engages in asset management, insurance agent, and reinsurance business, as well as offers integrated financial products and services. The People's Insurance Company (Group) of China Limited was founded in 1949 and is based in Beijing, the People's Republic of 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 | 501,757,000 -18.37% | 614,640,000 3.82% | 592,015,000 2.11% | |||||||
Cost of revenue | 55,353,000 | 49,688,000 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 501,757,000 | 559,287,000 | 542,327,000 | |||||||
NOPBT Margin | 100.00% | 90.99% | 91.61% | |||||||
Operating Taxes | 2,964,000 | 6,712,000 | 5,219,000 | |||||||
Tax Rate | 0.59% | 1.20% | 0.96% | |||||||
NOPAT | 498,793,000 | 552,575,000 | 537,108,000 | |||||||
Net income | 22,773,000 -33.85% | 34,428,000 13.36% | 30,370,000 7.57% | |||||||
Dividends | (14,938,000) | (13,839,000) | (9,268,000) | |||||||
Dividend yield | 14.07% | 12.08% | 8.88% | |||||||
Proceeds from repurchase of equity | 2,500,000 | |||||||||
BB yield | -2.36% | |||||||||
Debt | ||||||||||
Debt current | 791,000 | 787,000 | 983,000 | |||||||
Long-term debt | 41,741,000 | 47,699,000 | 50,427,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,145,379,000 | 8,579,000 | (49,487,000) | |||||||
Net debt | (1,281,335,000) | (913,388,000) | (862,853,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 70,549,000 | 71,651,000 | 72,731,000 | |||||||
CAPEX | (3,573,000) | (6,576,000) | 37,615,000 | |||||||
Cash from investing activities | (70,927,000) | (73,285,000) | (81,555,000) | |||||||
Cash from financing activities | (11,483,000) | 8,557,000 | (35,861,000) | |||||||
FCF | 496,403,000 | 525,928,000 | 562,871,000 | |||||||
Balance | ||||||||||
Cash | 21,870,000 | 21,365,000 | 21,786,000 | |||||||
Long term investments | 1,301,997,000 | 940,509,000 | 892,477,000 | |||||||
Excess cash | 1,298,779,150 | 931,142,000 | 884,662,250 | |||||||
Stockholders' equity | 290,167,000 | 267,585,000 | 272,920,000 | |||||||
Invested Capital | 1,267,783,000 | 1,230,277,000 | 1,045,330,000 | |||||||
ROIC | 39.93% | 48.57% | 52.61% | |||||||
ROCE | 32.21% | 37.33% | 41.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 44,224,000 | 44,224,000 | 44,224,000 | |||||||
Price | 2.40 -7.34% | 2.59 9.75% | 2.36 -2.88% | |||||||
Market cap | 106,137,600 -7.34% | 114,540,160 9.75% | 104,368,640 -2.88% | |||||||
EV | (1,085,883,400) | (707,833,840) | (680,847,360) | |||||||
EBITDA | 506,848,000 | 564,439,000 | 547,093,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,461,000 | 6,518,000 | 5,549,000 | |||||||
Interest/NOPBT | 0.69% | 1.17% | 1.02% |