New China Life Insurance Company Ltd.

OTC

NWWCF

Stock

Yield per half year: +84.72%
Dividend yield: 54.65%
Sector: Financials

Reporting New China Life Insurance Company Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥						11	10.97	4.22	7.74		13.17	8.48	-8.41
Выручка, млрд ¥		146.03	143.81	153.76	174.07	206.28	222	214.34	46.16	489.3	489.3	235.62	18.86
Чистая прибыль, млрд ¥		4.94	5.38	7.92	14.56	14.29	14.95	9.82	8.83	188.69	188.69	47.32	67.55
EV, млрд ¥				-4.72	-10.48	50.22	61.24	43.21	144.91	37.7	37.7	67.46	-5.57
EBIT, млрд ¥	10.76	5.49	6.92	9.71	12.43	14.58	14.36	4.71	8.47		-0.643	10.91	-7.38
EBITDA, млрд ¥	11.17	5.96	7.49	10.35	13.69	16.23	16.11	6.62	10.26		1.25	12.58	-5.61
OIBDA, млрд ¥						119.79	140.57	5.18	47.25			78.20	-20.75
Баланс стоимость, млрд ¥		59.12	63.72	65.59	84.45	101.67	108.5	102.88	106.46	94.85	94.85	102.87	-1.38
FCF, млрд ¥		5.4	3.87	5.96	37.06	64.14	70.6	87.6	90.64	93.82	93.82	81.36	7.90
Операционный денежный поток, млрд ¥		7.33	7.87	13.77	42.1	67.18	73.85	89.39	92.76	94.9	94.9	83.62	7.15
Операционная прибыль, млрд ¥		5.49	6.92	9.71	12.43	14.71	14.49	4.83	45.82	202.45	202.45	56.46	68.94
Операционные расходы, млрд ¥		139.54	136.51	-144.05	-161.63	-191.56	-207.51	-209.5	0.3313	286.85	286.85	-64.2777	-208.41
CAPEX, млрд ¥		1.93	3.99	7.81	5.04	3.04	3.26	1.79	2.12	1.08	1.08	2.26	-18.70

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд ¥	10.12	9.48	7.36	0.000312	2.35	7.18	7.54	8.46	8.15	6.79						7.62	-1.11
Выручка, млрд ¥						43.31	15.52	49.44	12.96	10.29	13.7	21.67	24.71	14.76	30.08	20.98	17.03
Чистая прибыль, млрд ¥						4.63	6.92	22.2	-0.436	-0.83	4.92	6.08	9.84	5.47	5.83	6.43	3.45
EV, млрд ¥						43.33	54.47	2.52	50.18	38.06	37.98	108.87	52.91	37.7	232.11	93.91	43.62
EBIT, млрд ¥				2.77	-2.23	2.48	26.94	87.34	0.774	-0.449	10.26	0.296	12.37			4.65	74.07
EBITDA, млрд ¥					-1.74	2.97	7.78	16.02	-2.26	0.006	-0.0169	0.7291	12.27		6.97	3.99	310.22
OIBDA, млрд ¥											0.1831	-5.05	14.8		8.16	4.52	158.37
Баланс стоимость, млрд ¥						102.88	121.6	814.33	108.31	105.07	93.65	89.12	93.32	94.85	79.15	90.02	-3.31
FCF, млрд ¥						14.67	37.77	-3.15	-0.364	11.11	43.4	34.37	36.21	7.02	41.57	32.51	-0.86
Операционный денежный поток, млрд ¥						15.08	38.23	197.81	14.1	11.94	43.82	34.67	36.2	-17.77	41.71	27.73	-0.98
Операционная прибыль, млрд ¥						2.97	7.78	16.02	-2.26	-3.35	5.12	0.296	12.37	4.79	7.02	5.92	6.52
Операционные расходы, млрд ¥						-40.34	-7.74	-33.42	-15.22	-13.64	8.58	7.57	24.71	9.97	8.25	11.82	-0.78
CAPEX, млрд ¥						0.403	0.463	3.15	0.364	0.828	0.4214	0.3059	0.0113	0.3735	0.1427	0.2510	-19.47

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥		14.13	8.81	8.95	11.77	13	15.48	17.59	22.1	37.91	37.91	21.22	23.87
Short Term Investments ¥	216.9	283.31	320.39	300.95	387.3	426.7	403.43	375.65	0.0203		46.45	318.62	-86.07
Long term investments ¥	509.62	494.69	537.92	530.21	662.83	736.84	779.99	839.14	1 051.2			814.00	9.66
Total Receivables ¥	2.42	1.99	2.61	2.55	2.48	2.45	3	7.02		8.72	8.72	4.73	28.59
Total Current Assets ¥		297.44	329.2	309.89	399.06	439.71	418.9	393.24	22.08	8.72	8.72	256.53	-54.35
Чистые активы, млрд ¥	6.83	7.85	8.52	11.79	15.49	16.94	19.17	18.74				16.43	9.71
Активы, млрд ¥		699.18	710.28	733.93	878.97	1 004.38	1 127.72	1 255.04	1 421.86	1 667.87	1 667.87	1295.37	10.68
Short Term Debt ¥					68.19	42.22	55.75	43.74	109.08		107.66	63.80	9.85
Long Term Debt ¥	19	14	4	4		10	10	10	20.53	29.95	29.95	16.10	24.53
Задолженность, млрд ¥		640.06	646.55	668.33	794.51	902.7	1 019.21	1 152.14	1 315.38	1 572.99	1 572.99	1192.48	11.75
Чистый долг, млрд ¥		-0.132	-4.81	-4.95	-10.81	-1.94	-4.44	-6.73	105.82	-7.26	-7.26	17.09	30.20
Долг, млрд ¥				3.82	0.9319	52.22	65.75	10.86	21.3	30.65	30.65	36.16	-10.11
Interest income ¥								32	32.27			32.14	0.42
Расходы на обслуживание долга ¥					2.74	3.36	3.09	1.15	61.36		60.56	14.34	86.22
Чист. проц. доходы, млрд ¥								-75.99	-60.56		4.53	-68.2750	-10.73
Амортизация, млрд ¥		0.466	0.564	0.636	1.26	1.66	1.75	1.91	1.79	12.5	12.5	3.92	49.75
Себестоимость, млрд ¥	129.39	122.42	118.39	126.68	144.58				-33.36			95.74	-177.10

	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥														17.59	20.98	134.89	17	21.81	25.26	46.04	24.05	37.91	43.07	35.27	11.26
Short Term Investments ¥										403.43	396.79	409.65	388.31	375.65	616.31			424.08	677.15	551.34	1 290.65			711.91	15.93
Long term investments ¥									746.84	779.99	782.97	818.44	811.18	839.14	974.83	987.11	1 019.71	1 051.2						974.40	4.61
Total Receivables ¥							7.17	8.22	8.07	3	7.6	8.8	8.62	7.02		17.91						8.72		10.21	-0.18
Total Current Assets ¥														393.24	20.98	134.89	17	21.81	718.06	611.92	871.75	8.72	43.07	450.70	-43.04
Чистые активы, млрд ¥						16.94	17.49	17.84	18.13	19.17	19.29	19.04	19.18	18.74		135.87								42.42	47.76
Активы, млрд ¥														1 255.04	1 283.42	9 494.56	1 364.37	1 403.26	1 424.2	1 479.62	1 708.72	1 667.87	1 738.16	1603.71	4.06
Short Term Debt ¥												35.25	31.34	43.74	57.63			107.66	75.41	79.31			161.11	96.22	22.83
Long Term Debt ¥														10	10.29	72.84	10.13	20.26	20.35	29.97	31.26	29.95	30.34	28.37	8.32
Задолженность, млрд ¥														1 152.14	12.13	85.67	11.81	21.82	1 330.53	1 390.47	1 615.38	1 572.99	1 658.97	1513.67	4.51
Чистый долг, млрд ¥														-6.73	-9.79	-56.13	-6.08	-0.786	-4.22	63.92	7.96	-7.26	149.06	41.89	-303.99
Долг, млрд ¥														53.74	67.92	78.75	10.93	21.02	21.06	109.96	32.01	30.65	192.14	77.16	55.61
Interest income ¥															7.78	7.84	8.2	8.44						8.06	2.06
Расходы на обслуживание долга ¥											19.96				19.77	114.43	13.19	11.82	19.76	20.43	34.55	1.08	1.08	15.38	-44.09
Чист. проц. доходы, млрд ¥															-6.22	-2.74	-13.19	-11.82	1.15					-6.5640	-171.35
Амортизация, млрд ¥												0.4655	0.4895	0.4895	-19.16	-71.32	-3.04	0.455	-10.27	0.4331	-0.1035			-2.5051	-49.14
Себестоимость, млрд ¥	24.72	38.03	34.36	35.69	36.51														-4.67		-27.71		30.08	13.98	-3.36

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.2267	0.3042	0.4139	0.7268	0.7625	4.24	3.15	2.83	60.48		60.48	14.29	139.81
Цена акции ао					4.1	3.04	2.3	1.86	2	3.7	3.7	2.58	4.01
Число акций ао, млн	1820.3	2546.68	1367.31	3119.55	3119.55	3119.55	3119.55	22463.98	22445.42		22445.42	10853.61	48.39
FCF/акцию	2.97	1.52	4.36	11.88	20.56	22.63	28.08	4.04	4.18		4.18	15.90	-27.28

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						0.2061	0.3056	7.11	-0.14	-0.2656	1.58	1.95	3.15	1.75	1.87		2.06	3.43
Цена акции ао			2.35	0.0001	0.7548	2.3	2.42	2.71	2.62	2.17					3.7	3.7	2.98	6.43
Число акций ао, млн	3119.55	3119.55	3126.21	3119.55	3119.55	3120	3120	3124.23	3114.9	3125.1							3120.85	0.03
FCF/акцию						4.7	12.11	-1.01	-0.1169	3.55	1.93	1.53	1.61	0.3128	1.85		1.45	-0.84

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	8.36	8.45	12.08	17.24	14.06	13.78	2.47	8.26	187.46		187.46	20.08	45.21	67.87
ROA, %	0.7068	0.7579	1.08	1.66	1.42	1.33	0.2327	0.6465	12.21		12.21	5.08	3.17	53.77
ROIC, %				21.87	12.16	11.26	12.35	10.54				7.36	13.64	-13.58
ROS, %		3.74	5.15	8.36	6.93	6.73	4.58	19.13	38.56	38.56	38.56	30.06	21.51	41.78
ROCE, %	9.29	10.87	14.81	14.72	14.34	13.23	0.3769	0.6715		-0.6777	-0.6777	11.82	5.59	-154.31
Ebit margin, %				7.14	7.07	6.47	2.2	18.35		-0.1314	-0.1314		6.79	-145.06
Рентаб EBITDA, %	4.08	5.21	6.73	7.87	7.87	7.26	3.09	22.23		0.2544	0.2544	24.00	8.14	-49.66
Чистая рентаб, %	3.38	3.74	5.15	8.36	6.93	6.73	4.58	19.13	38.56		38.56	30.06	15.19	40.96
Operation Margin, %		4.81	6.32	7.14	7.13	6.53	2.26	99.26	41.38	41.38	41.38	26.93	38.16	44.67
Доходность FCF, %					582.93	643.66	2077.83	1668.8					1243.31	30.08

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						4.5	5.69	2.73	-0.1204	-0.2891	1.74	3.22	10.11	5.81	6.41		20.08	5.46	29.80
ROA, %						0.3691	0.539	0.2338	-0.008	-0.06	0.346	0.4187	0.6171	0.3239	0.3424		5.08	0.4096	-0.21
ROIC, %						2.96	3.73	2.71	2.43	-0.6012	4.3	3.23	10.09	5.61	2.31		7.36	5.11	-11.69
ROS, %							44.56	44.9	-3.36	-8.06	35.91	28.06	39.82	37.06	19.38	38.56	30.06	32.58	6.56
ROCE, %					-2.23	2.41	2.12	0.9283	0.0254	-0.0145	0.3034	0.0214	0.8395			-0.6777	11.82	0.0944	115.74
Ebit margin, %									5.97	-4.36	74.89	1.37	50.06			-0.1314		24.37	-50.36
Рентаб EBITDA, %						6.87	50.14	32.4	-17.45	0.0586	-0.1234	3.36	49.66		23.17	0.2544	24.00	15.26	-215.57
Чистая рентаб, %						10.69	44.56	44.9	-3.36	-8.06	35.91	28.06	39.82	37.06	19.38		30.06	32.05	-11.61
Operation Margin, %							50.14	32.4	-17.45	-32.57	37.37	1.37	50.06	32.45	23.34	41.38	26.93	29.72	97.70
Доходность FCF, %	-5.47	-18.38	479.46	6695203.72	711.62	204.47	501.23	-5.14	-4.46	163.67								171.95	-4.35

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				0.7698	0.7338	5.08	4.43	0.2383		0.2383	13.27	2.25	-20.90
P/BV				0.1082	0.1011	0.4853	0.3671	0.4738		0.4738	1.70	0.3071	34.36
P/S				0.0533	0.0494	0.233	0.8469	0.0919		0.0919	2.98	0.2549	11.51
P/FCF				0.1715	0.1554	0.0481	0.0599	0.1019	0.1404	0.1404	2.82	0.1011	-2.01
E/P				1.3	1.36	2.33	1.13	0.6615	14.33	14.33	87.84	3.96	60.16
EV/EBIT			-0.8693	0.7463	0.3513	9.18	17.11	-222.72	-58.63	-58.63		-50.9417	-378.28
EV/EBITDA			-0.7892	3.09	3.8	6.53	14.12			115.03	-132.47	5.35	-278.04
EV/S			-0.0621	0.2435	0.2758	0.2016	3.14	0.077	0.077	0.077	1.52	0.7543	-22.52
EV/FCF			-0.2916	0.7829	0.8674	0.4933	1.6	0.4018	0.4018	0.4018	1.51	0.7529	-14.27
Debt/EBITDA			0.0702	3.22	4.08	1.64	2.08	102.75	24.62	24.62	-176.54	27.03	43.26
Netdebt/Ebitda	-0.6428	-0.4778	-0.7892	-0.1194	-0.2754	-1.02	10.31	83.89	-5.83	-5.83	208.99	17.41	84.14
Debt/Ratio			0.0011	0.052	0.0583	0.0086	0.015	0.0184	0.0184	0.0184	0.12	0.0237	-20.60
Debt/Equity			0.0114	0.5136	0.606	0.1055	0.2001	0.3231	16.58	16.58	11.32	3.56	93.83
Debt/Net Income			0.066	3.65	4.4	1.11	2.41	0.1624	0.1624	0.1624	17.91	1.65	-48.31
PEG									0.0215	0.0215		0.0215	0.00
Бета							-2.57	0	-2.36	-2.36	0.48	-2.4650	-4.17
Индекс Альтмана				-4.95	-2.32	-1.47	0.5174	0.303	0.4933	0.4933	54.78	-0.4953	-173.37

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E							1.55	1.09	1.74	-18.7	-8.18	1.65	4.62	2.25	1.71	3.05		13.27	2.66	13.07
P/BV							0.0697	0.062	0.0062	0.0416	0.0281	0.4505	0.5043	0.4816	0.4738	1.05		1.70	0.5920	18.44
P/S							0.1657	0.4854	0.1336	0.4649	0.4399	0.4914	0.7675	0.6377	0.6006	0.9103		2.98	0.6815	13.12
P/FCF			-5.44	0.2086	1.5E-5	0.1405	0.4891	0.1995	-19.45	-22.4	0.611						0.1404	2.82	-8.1798	-6.79
E/P			0.3156	0.1826	12319.1	0.0013	0.6455	0.9179	0.3617	-0.0535	-0.1223						14.33	87.84	3.09	73.26
EV/EBIT										64.83	-84.77	3.7	367.8	4.28			-58.63		46.48	-7.11
EV/EBITDA						-17.67	14.57	7	0.1571	2.05	1.77	2.78	-72.08	4.07		11.63		-132.47	-10.3660	45.72
EV/S								3.51	0.0509	3.87	3.7	2.77	5.02	2.14	2.55	7.72	0.077	1.52	3.50	-56.63
EV/FCF								1.44	-0.7978	-137.85	3.43	0.8751	3.17	1.46	5.37	5.58	0.4018	1.51	3.20	-33.84
Debt/EBITDA							18.07	8.73	4.92	-4.83	3487.34	-1246.15	150.82	2.61		27.57	24.62	-176.54	-208.1060	-145.62
Netdebt/Ebitda							-2.26	-1.26	-3.5	2.69	-130.39	249.7	87.67	0.6487		21.39	-5.83	208.99	70.72	-147.17
Debt/Ratio								0.0529	0.0083	0.008	0.015	0.0148	0.0743	0.0187	0.0184	0.1105	0.0184	0.12	0.0481	-24.36
Debt/Equity								0.5586	0.0967	0.1009	0.2001	0.2249	1.23	0.343	0.3231	2.43	16.58	11.32	4.18	68.24
Debt/Net Income								9.82	3.55	-25.06	-25.33	4.28	18.09	3.25	5.6	32.96	0.1624	17.91	12.01	-61.04
PEG																	0.0215		0.0215	0.00
Бета																-10.76	-2.36	0.48	-6.5600	-53.17
Индекс Альтмана	-1.75	-4.36	-2.54	-1.7	-1.61	-5.7	-1.62		-1.43							0.303	0.4933	54.78	-1.5907	-161.30

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	1.6	1.81	2.14	1.79	2.54	4.42	4.67	4.23	4.63			4.78		4.10	12.76
Дивиденд						1.74	1.88	1.91	0.1505	1.04		1.04		1.34	-9.78
Див доход, ао, %						49.36	53.57	1913950	6.22	52.16		54.65	6.64	382822.26	1.11
Дивиденды / прибыль, %		36.71	39.75	22.63	17.47	30.89	31.22	49.18	48.52	2.45		2.45	49.72	32.45	-39.76
Dividend Coverage Ratio											39.47	39.47		39.47	0.00

	2020Q3	2021Q3	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.007	0.147	2.05	3.33	0.072	0.0179	0.3415	2.81	1.57	0.4302			1.03	88.87
Дивиденд	1.74	1.88	1.91				1.33									1.72	-6.50
Див доход, ао, %	51.97	58.08	253.59				50.75								6.64	103.60	-0.59
Дивиденды / прибыль, %				0.1511	2.13	9.21	-764.45	-8.67	0.3642	5.62	28.58	28.71	7.38		49.72	14.13	82.53
Dividend Coverage Ratio														39.47		39.47	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	1.47	1.47	0.8366	4.59	0.2207	0.2207	-31.56
Персонал, чел				32 564			0.00

	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	3.08	1.41	0.0457	2.53	0.4744	-31.21

	CAGR 5