HKEX: 6963 - Sunshine Insurance Group Company Limited

Yield per half year: +29.51%
Dividend yield: +7.25%
Sector: Financials

Reporting Sunshine Insurance Group Company Limited

Reports

IFRS
Reporting Annual Quarterly
2022 2023
Ѐинансовый ΠΎΡ‚Ρ‡Π΅Ρ‚ link link


Capitalization

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
ΠšΠ°ΠΏΠΈΡ‚Π°Π»ΠΈΠ·Π°Ρ†ΠΈΡ, ΠΌΠ»Ρ€Π΄ HK$
56.26 49.38 45.89 52.82 -6.31
Π’Ρ‹Ρ€ΡƒΡ‡ΠΊΠ°, ΠΌΠ»Ρ€Π΄ HK$
102.26 115.29 120.19 131.81 67.87 131.81 107.48 -7.87
Чистая ΠΏΡ€ΠΈΠ±Ρ‹Π»ΡŒ, ΠΌΠ»Ρ€Π΄ HK$
5.09 5.62 5.88 4.88 4 4.88 5.09 -4.71
EV, ΠΌΠ»Ρ€Π΄ HK$
9.12 6.63 53.91 40.97 23.22 80.81
EBITDA, ΠΌΠ»Ρ€Π΄ HK$
7.46
Баланс ΡΡ‚ΠΎΠΈΠΌΠΎΡΡ‚ΡŒ, ΠΌΠ»Ρ€Π΄ HK$
49.97 55.8 58.01 58.08 64.69 60.74 57.31 5.30
FCF, ΠΌΠ»Ρ€Π΄ HK$
32.82 45.45 25.95 19.57 30.95 -12.13
ΠžΠΏΠ΅Ρ€Π°Ρ†ΠΈΠΎΠ½Π½Ρ‹ΠΉ Π΄Π΅Π½Π΅ΠΆΠ½Ρ‹ΠΉ ΠΏΠΎΡ‚ΠΎΠΊ, ΠΌΠ»Ρ€Π΄ HK$
27.83 39.17 44.57 26.23 21.76 26.23 31.91 -4.80
ΠžΠΏΠ΅Ρ€Π°Ρ†ΠΈΠΎΠ½Π½Π°Ρ ΠΏΡ€ΠΈΠ±Ρ‹Π»ΡŒ, ΠΌΠ»Ρ€Π΄ HK$
5.21 6.52 5.88 5.36 11.24 5.36 6.84 16.62
ΠžΠΏΠ΅Ρ€Π°Ρ†ΠΈΠΎΠ½Π½Ρ‹Π΅ расходы, ΠΌΠ»Ρ€Π΄ HK$
94.88 96.95 51.38 59.37 75.64 -11.06
CAPEX, ΠΌΠ»Ρ€Π΄ HK$
1.65 2.37 1.7 1.44 2.2 1.44 1.87 5.92


Balance sheet

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
ΠΠ°Π»ΠΈΡ‡Π½ΠΎΡΡ‚ΡŒ, ΠΌΠ»Ρ€Π΄ HK$
6.72 6.28 6.66 17.46 14.5 17.45 10.32 16.63
Short Term Investments HK$
97.98 169.09 179.66 312.99 189.93 33.69
Total Receivables HK$
15.84 20.08 0.3572 0.381 9.16 -60.62
ЧистыС Π°ΠΊΡ‚ΠΈΠ²Ρ‹, ΠΌΠ»Ρ€Π΄ HK$
21.22 22.69 21.6 21.99 21.99 21.99 21.90 0.72
Активы, ΠΌΠ»Ρ€Π΄ HK$
332.56 406.49 441.62 453.57 549.76 485.36 436.80 10.58
Long Term Debt HK$
16.95 16.51 12.92 12.91 20.78 12.91 16.01 4.16
Π—Π°Π΄ΠΎΠ»ΠΆΠ΅Π½Π½ΠΎΡΡ‚ΡŒ, ΠΌΠ»Ρ€Π΄ HK$
282.59 350.7 383.62 395.49 483.63 424.62 379.21 11.35
Чистый Π΄ΠΎΠ»Π³, ΠΌΠ»Ρ€Π΄ HK$
9.12 6.63 6.27 7.34 -11.74
Π”ΠΎΠ»Π³, ΠΌΠ»Ρ€Π΄ HK$
30.33
Interest income HK$
1.15 1.15 0.00
Расходы Π½Π° обслуТиваниС Π΄ΠΎΠ»Π³Π° HK$
1.18 1.34 1.19 0.998 1.19 0.998 1.18 0.17
Чист. ΠΏΡ€ΠΎΡ†. Π΄ΠΎΡ…ΠΎΠ΄Ρ‹, ΠΌΠ»Ρ€Π΄ HK$
1.15 1.15 1.15 1.15 0.00


Share

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.4422 0.4885 0.5115 0.4244 0.3478 0.4244 0.4429 -4.69
Π¦Π΅Π½Π° Π°ΠΊΡ†ΠΈΠΈ Π°ΠΎ 5.48 4.35 2.73 3.16 3.16 3.93 -12.86
Число Π°ΠΊΡ†ΠΈΠΉ Π°ΠΎ, ΠΌΠ»Π½ 11501.52 11501.52 11501.52 11501.52 12309.21 11501.52 11663.06 1.37
FCF/Π°ΠΊΡ†ΠΈΡŽ 2.69 3.73 2.13 1.59 2.54 -12.32


Efficiency

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 10.18 10.07 10.14 8.41 6.31 8.22 8.38 9.02 -9.12
ROA, % 1.53 1.38 1.33 1.09 0.7729 1.05 1.05 1.22 -12.77
ROS, % 4.97 4.87 4.89 3.7 5.89 3.7 3.7 3.7 27.35 4.38 -5.42
ROCE, % 0 0 0.00
Ebit margin, % 0 0
Π Π΅Π½Ρ‚Π°Π± EBITDA, % 5.66 5.66 15.85 5.66 0.00
Чистая Ρ€Π΅Π½Ρ‚Π°Π±, % 4.97 4.87 4.89 3.7 5.89 3.7 27.35 4.86 3.46
Operation Margin, % 5.09 5.66 4.89 4.07 4.07 4.07 4.07 4.07 17.87 4.23 -3.60


Coefficients

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
11.78 11.91 12.91 14.03 11.84 0.55
P/BV
0.9902 0.7204 1.04 0.71 0.8553 -14.70
P/S
0.4363 0.7018 0.4782 2.81 0.5691 26.83
P/FCF
0 0 0 0 16.99
E/P
0.0868 0.1063 0.1063 0.1063 0.1063 0.10 0.1014 5.20
EV/EBIT
0 0 0
EV/S
0.0887 0.0637 0.7943 0.3108 0.3108 0.3108 7.50 0.3137 28.50
EV/FCF
0.2779 0.1459 2.75 0 0 0 3.03 1.06 114.69
Debt/EBITDA
4.07 4.07 4.07 4.07 1.82 4.07 0.00
Netdebt/Ebitda
0 0 0 0 0.60
Debt/Ratio
0.0625 0.0625 0.0625 0.0625 0.20 0.0625 0.00
Debt/Equity
1.38 1.38 1.38 1.38 32.54 1.38 0.00
Debt/Net Income
6.22 6.22 6.22 6.22 37.30 6.22 0.00
Π‘Π΅Ρ‚Π°
-0.0288 -0.0252 0.5684 0.5684 0.34 0.1715 -370.24
ИндСкс ΠΠ»ΡŒΡ‚ΠΌΠ°Π½Π°
0.4498 0.4498 0.4498 0.4498 1.09 0.4498 0.00


Dividends

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Π”ΠΈΠ².Π²Ρ‹ΠΏΠ»Π°Ρ‚Π°, ΠΌΠ»Ρ€Π΄
0.759 0.759 0.391 1.51 1.71 1.71 1.03 17.64
Π”ΠΈΠ²ΠΈΠ΄Π΅Π½Π΄
0.1998 0.1978 0.1978 0.1988 -0.50
Π”ΠΈΠ² Π΄ΠΎΡ…ΠΎΠ΄, Π°ΠΎ, %
4.87 7.25 7.25 9.22 6.06 22.01
Π”ΠΈΠ²ΠΈΠ΄Π΅Π½Π΄Ρ‹ / ΠΏΡ€ΠΈΠ±Ρ‹Π»ΡŒ, %
14.92 6.96 25.72 34.99 54.17 15.87 109.87 27.35 29.42


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
ΠŸΠ΅Ρ€ΡΠΎΠ½Π°Π», Ρ‡Π΅Π»
57152 53432 -3.31