SSE: 601318 - Ping An Insurance (Group) Company of China, Ltd.

Yield per half year: +27.42%
Sector: Financials

Reporting Ping An Insurance (Group) Company of China, Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥								896.33		826.27
Выручка, млрд ¥	696.29	638.71	821.37	890.31	1 062.89	1 113.28	1 061.76	985.74	802.06	802.06
Чистая прибыль, млрд ¥	54.2	62.39	89.09	107.4	149.41	143.1	101.62	83.77	85.67	85.67
EV, млрд ¥				1 458.92	2 214.88	2 400.5	1 865.46	1 577.64	1 393.43	1 393.43
EBIT, млрд ¥	103.77	107.08	149.49	208.78	206.05	214.37	168.68	127.53
EBITDA, млрд ¥								162.51		160.3
Баланс стоимость, млрд ¥	334.25	383.45	473.35	556.51	673.16	762.56	812.41	858.68	899.01	899.01
FCF, млрд ¥			102.03	195.6	237.24	302.08	77.93	477.03	352.59	352.59
Операционный денежный поток, млрд ¥	135.62	227.82	121.28	206.26	249.45	312.08	90.12	485.91	360.4	360.4
Операционная прибыль, млрд ¥	103.77	107.08	149.49	208.78	246.41
Операционные расходы, млрд ¥	592.52	544.3	687.86	677.81	816.02	925.51	1 465.73	879.93	681.95	681.95
CAPEX, млрд ¥	16.53	16.62	19.26	10.66	12.21	10	12.19	8.87	7.81	7.81

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Выручка, млрд ¥												272.97	273.63	227.39	209.82	92	69.5	189.25	182.01	218.74	222.65
Чистая прибыль, млрд ¥												20.66	39.62	16.19	7.31	38.35	31.49	17.73	-1.91	36.71	37.91
EV, млрд ¥													1 530.33	1 559.2	1 534.86	1 388.59	1 445.14	1 472.39	1 393.43	1 342.22	1 165.27	1 432.06
EBIT, млрд ¥								53.33	41.73	51.59	42.95	34.53	55.21	28.38	9.41	76.15	50.23
Баланс стоимость, млрд ¥													848.72	838.8	858.68	914.33	918.15	903.1	899.01	904.97	931.21	907.94
FCF, млрд ¥													69.77	25.01	136.76	208.57	-49.16	147.82	45.36	73.9	229.19	111.46
Операционный денежный поток, млрд ¥								64.87	-45.41	30.26	35.33	246.72	71.38	27.71	140.09	209.99	-47.69
Операционная прибыль, млрд ¥	51.84	40.58	48.2	63.26	63.26	50.25	69.65
Операционные расходы, млрд ¥												350.49	219.36	204.71	204.77	36.74	24.44	165.74	181.36	166.12	172.12
CAPEX, млрд ¥													1.62	2.7	3.34	1.41	1.47	2.54	2.39	1.06	0.731	1.28

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥	231.86	667.13	628.81	548.49	529.48	597.3	630.51	746.52	797.92	797.92
Short Term Investments ¥	142.05	537.24	775.1	92.95	96.46
Long term investments ¥	2 239.08	1 758.71	2 262.52	1 001.75	1 184.17	1 536.81	5 207.44	5 668.12	6 252.14
Total Receivables ¥	230.15	304.31	439.98	216.62	481.99	354.29	350.29	222.98	216.31	216.31
Total Current Assets ¥	1 049.3	1 213.63	1 296.27	1 734.27	2 106.52	2 502.12	2 660.05	2 968.56
Чистые активы, млрд ¥	35.16	40.14	47.07	45.37	63.52	62.46	63.94	66.24
Активы, млрд ¥	4 765.16	5 576.9	6 493.08	7 142.96	8 222.93	9 527.87	10 142.03	11 137.17	11 583.42	11 583.42
Short Term Debt ¥	1.43	56.9	90.31	93.63	112.29	134.75	116.1	121.95	93.32	93.32
Long Term Debt ¥	314.55	492.81	719.12	879.31	1 056.32	1 273.03	1 458.37	1 343.04	1 384.55	1 384.55
Задолженность, млрд ¥	4 351.59	5 090.44	5 905.16	6 459.32	7 370.56	8 539.97	9 064.3	9 961.87	10 354.45	10 354.45
Чистый долг, млрд ¥			180.62	424.44	639.13	810.49	943.96	718.47	679.96	679.96
Долг, млрд ¥	315.99	549.71	809.43	972.93	1 168.61	134.75	1 574.47	1 464.98	1 477.88	2 080
Interest income ¥		131.08	147.39	161.71	176.62	118.81	125.47	131.1	118.95
Расходы на обслуживание долга ¥				18.23	20.1	26.44	28.08	22.89	591.67	591.67
Чист. проц. доходы, млрд ¥		65.99	63.72	74.78	90.19	73.97	65.2	101.39	-473.17	118.95
Goodwill ¥	12.46	20.64	20.51	20.52	20.93	23.03	23.18	44.06	44.12
Себестоимость, млрд ¥	438.57	506.39	661.74	676.75	793.5
Товарно материальные запасы ¥	4.14	5.35	4.82	5.08	6.11

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥															711.8	645.4	746.52	794.13	801.12	806.37	797.92	874.38	852.41	965.66
Short Term Investments ¥	122.89	56.34	92.95	119.38	42.73	60.8	96.46
Long term investments ¥												5 120.72	5 207.44	5 350.02	5 476.85	5 511.82	5 668.12	5 975.18	6 172.13	6 200.36	6 252.14
Total Receivables ¥															448	873.38	492.25	536.3	973.33	215.14	216.31	230.91	242.6	242.44
Total Current Assets ¥										2 124.16	2 655.06	2 662.34	2 662.34	2 967.18	2 762.36	2 936.13	2 968.56	3 132.05	3 597.41
Чистые активы, млрд ¥										57.06	59.98	63.94	63.94	61.33	56.78	55.75	66.24	63.91	58.39
Активы, млрд ¥															10 696.15	10 762.21	11 137.17	11 287.5	11 467.58	11 465.78	11 583.42	11 982.3	12 226.67	12 533.74
Short Term Debt ¥															128.11	119.99	121.95	116.11	116.68	106.3	93.32	93.54	95.47	100.36
Long Term Debt ¥															1 258.51	1 307.89	1 343.04	1 225.9	1 284.63	1 292.91	1 384.55	1 386.64	1 161.01	1 257.73
Задолженность, млрд ¥															9 578.89	9 650.52	9 961.87	10 054.22	10 227.84	10 233.69	10 354.45	10 740.16	10 961.72	11 254.15
Чистый долг, млрд ¥															674.81	782.48	718.47	547.88	600.19	592.83	679.96	605.8	404.08	392.43
Долг, млрд ¥					1 035.63	1 009.59	1 168.61	1 146.04											1 401.31	1 399.2	1 477.88	1 480.18	1 256.48	1 358.1
Interest income ¥												31.18	30.86	30.3	32.38	33.53	32.97	32.32	30.81	28.98	26.84
Расходы на обслуживание долга ¥														18.31	6.07	5.8	5.24	153.03	144.94	148.88	144.83	154.9	153.82
Чист. проц. доходы, млрд ¥														74.62	25.78	25.45	25.64	9.86	21.19	-119.73	-115.19	25.31	24
Goodwill ¥												23.3	23.18	23.16	23.16	23.08	44.06	44.02	44.08	44.18	44.12
Себестоимость, млрд ¥	138.7	139.07	134.85	263.82	171.25	162.04	196.39
Товарно материальные запасы ¥	4.99		5.08		5.14		6.11		6.19

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	3.61	0.322	4.87	5.88	8.19	7.86	5.59	4.58	4.7		4.7
Цена акции ао		35.43	69.98	56.1	85.46	86.98	50.41	47	40.3	53.67	53.67
Число акций ао, млн				18280.24	17828	17798	17765	18280.24	18210.23		18210.23
FCF/акцию				10.7	12.98	16.52	4.26	26.1	19.36		19.36

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS			1.14	2.19	0.8941	0.4038	2.12	1.73	0.9738	-0.1049	2.02	2.08
Цена акции ао	54.22	50.54	50.6	45.46	43.03	42.47	48.64	48.68	49.02	42.84
FCF/акцию				3.82	1.37	7.48	11.41	-2.7	8.12	2.49	4.06	12.59	6.12

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
ROE, %	16.22	16.27	18.82	19.3	22.19	18.77	12.51	10.03	9.75		9.75	8.60
ROA, %	1.14	1.12	1.37	1.5	1.82	1.5	1	0.7874	0.7541		0.7541	1.37
ROIC, %	9.73	9.19	8.44	10.61	10.06	8.76	6.33	6.48
ROS, %		9.77	10.85	12.06	14.06	12.85	9.57	8.5	10.68	10.68	10.68	29.82
ROCE, %	25.09	22.01	25.43	30.54	24.17	21.7	15.65	1.42
Рентаб EBITDA, %								12.16			11.51	41.77
Чистая рентаб, %	7.78	9.77	10.85	12.06	14.06	12.85	9.57	8.5	10.68		10.68	29.82
Operation Margin, %	14.9	16.76	18.2	23.45	23.18				0	0	0	3.31

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %													2.48	4.67	1.93	0.8514	4.19	3.6	1.99	-0.2114	4.05	4.18	8.60
ROA, %													0.196	0.3704	0.1504	0.0656	0.3398	0.2768	0.1547	-0.0166	0.3115	0.3132	1.37
ROIC, %				3.23	5.16	3.55	1.18	1.46										2.56	1.41	0.848	1.71	2.03
ROS, %													7.57	14.48	7.12	3.48	41.69	45.31	9.37	-1.05	16.78	17.03	29.82
ROCE, %									5.31	4.06	4.92	3.98	3.15	4.94	2.55	0.8005	6.17	0.508
Чистая рентаб, %													7.57	14.48	7.12	3.48	41.69	45.31	9.37	-1.05	16.78	17.03	29.82
Operation Margin, %	22.67	17.7	20.4	17.85	27.22	22.05	28.05																3.31

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
P/E			9.63	10.55	11.11	9.07	10.26	8.33		8.33	15.24
P/BV			1.51	1.85	1.61	0.855	0.731	0.5806		0.5806	0.85
P/S			1.16	1.48	1.43	0.8679	0.8716	0.8896		0.8896	3.19
P/FCF								1.73	2.34	2.34	1.87
E/P								0.1014	0.1037	0.1037	0.15
EV/Ebit				10.75	11.2	11.06	12.37		0	0
EV/S				2.04	2.24	1.73	1.6	1.74	1.74	1.74	2.53
EV/FCF				9.14	8.26	23.6	3.31	3.95	3.95	3.95	0.01
Debt/EBITDA								12.98	12.98	12.98	1.38
Netdebt/Ebitda								4.48	4.24	4.24	0.60
Debt/Ratio	0.0986	0.1247	0.1362	0.1421	0.1478	0.1552	0.1315	0.1276	0.1796	0.1796	0.23
Debt/Equity	1.43	1.71	1.75	1.74	1.85	1.94	1.71	1.64	0	0	0.67
Debt/Net Income	8.81	9.09	9.06	7.82	9.84	15.49	17.49	17.25	24.28	24.28	34.20
Бета							1	2.52	1.4	1.4	1.02
Индекс Альтмана							0	0.2356	0.2109	0.2109	1.15

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E						9.42	8.24	8.05	9.75	8.29	9.08	9.29		8.76	8.42		15.24
P/BV							0.7657	0.6987	0.6946	0.6817	0.6816	0.7139	0.5806	0.5929	0.6018	0.8125	0.85
P/S						0.874	0.8304	0.7617	0.8298	1.05	1.42	1.57	1.34	1.12	0.9367		3.19
EV/Ebit											28.77
EV/S											20.79	7.78	7.66	6.14	5.23		2.53
EV/FCF											-29.4	9.96	30.72	18.16	5.08	12.85	0.01
Debt/Ratio		0.1369	0.1297	0.1421	0.1323						0.1222	0.122	0.1276	0.1235	0.1028	0.1084	0.23
Debt/Equity		1.66	1.57	1.74	1.66						1.53	1.55	1.64	1.64	1.35	1.5	0.67
Debt/Net Income	21.6	19.86	31.66	58.9	43.97						44.5	78.9	-773.76	40.32	33.14		34.20

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	9.04	23.34	19.19	54.92	35.93	43.07	46.94	66.83	-66.83	59.97
Дивиденд	0.68	0.55	1.05	1.62	1.85	2.1	2.28	2.42	1.5	0
Див доход, ао, %	1.15	1.67	2.11	2.51	2.28	2.67	3.54	8.81	5.1	0	0.34
Дивиденды / прибыль, %	16.68	37.4	21.54	51.14	24.05	30.1	46.19	59.19	78.01	78.01	98.92

	2018Q3	2019Q2	2019Q3	2020Q2	2020Q3	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									27.71	1.99	17.72	2.01	27.98	14.78	22.07	3.96	6.53	29.52
Дивиденд	0.62	1.1	0.75	1.3	0.8	1.4	0.88		1.5		0.92		1.5
Див доход, ао, %	1.02	1.35	0.8502	1.8	1.02	1.96	1.74		3.3		2.17		3.08						0.34
Дивиденды / прибыль, %								10.52	69.94	12.27	242.33	5.24	88.85	83.32	-1155.29	10.78	17.21		98.92

	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

	2019	2020	2021	2022	2023	2024	CAGR 5
ebit_margin	19.39	19.26	15.89	12.94
Персонал, чел				355982	344223	288751

	2023Q2	CAGR 5
ebit_margin	72.27

	CAGR 5

Shares

Tools

Community

Contacts

2006-2024 © Porti.ru
Contacts | Advertising
The use of porti.ru materials is permitted only if there is an active indexed link to the source.