SSE: 601628 - China Life Insurance Company Limited

Yield per half year: +36.08%
Sector: Financials

Reporting China Life Insurance Company Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥					790.78	941.76	1 178.89	828.98	828.42		832.08
Выручка, млрд ¥		509.22	540.78	643.36	627.42	729.47	804.96	824.93	804.39	829.26	829.26
Чистая прибыль, млрд ¥		34.7	19.13	32.25	11.4	58.29	50.27	50.92	32.08	21.11	21.11
EV, млрд ¥					775.62	990.43	-38.79		920.7	1 054.45	864.25
EBIT, млрд ¥	6.51	53.61	35.67	56.58	29.98	75.84	67.71	72.99	45.85
EBITDA, млрд ¥									45.07		35.31
Баланс стоимость, млрд ¥		322.49	303.62	320.93	318.37	403.76	450.05	478.59	436.17	460.11	460.11
FCF, млрд ¥				191.37	128.01	274.62	296.56	280.97	348.89	384.06	384.06
Операционный денежный поток, млрд ¥		-18.81	89.1	200.99	147.55	286.03	304.02	286.45	351.97	388.23	388.23
Операционная прибыль, млрд ¥	5.88	53.61	23.84	41.67	29.93	56.04
Операционные расходы, млрд ¥		455.61	516.94	601.68	613.5	669.68	750.47	774.44	780.34	817.38	817.38
CAPEX, млрд ¥		8.38	5.31	9.62	19.55	11.42	7.47	5.58	3.08	4.17	4.17

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ¥			709.16
Выручка, млрд ¥												174.84	184.28	103.44	366.22	71.71	531.6	126.86	118.26	109.63	190.66
Чистая прибыль, млрд ¥												10.26	5.61	1.06	17.89	8.8	-19.94	4.9	20.64	17.63	66.25
EV, млрд ¥			697.54												1 020.25
EBIT, млрд ¥								17.04	16.03	-1.14	18.62	15.12	8.79	3.33	10.32	10.32	18.18
Баланс стоимость, млрд ¥												479.85	453.45	436.17	460.96	477.94	441.88	460.11	480.41	493.83	566.7
FCF, млрд ¥													44.43	61.78	171.53	85.52	87.99	46.65	182.11	95.88	66.1
Операционный денежный поток, млрд ¥								37.1	48.06	40.06	174.34	68.35	46.07	129.1	129.1	129.1	81.18
Операционная прибыль, млрд ¥	4.39	8.56	-1.4	35.18	7.12	23.71	-9.96
Операционные расходы, млрд ¥												166.11	181.41	107.25	347.08	66.08	563.18	120.94	90.11	87.73	114.11
CAPEX, млрд ¥											0.531	0.803	0.349	1.39	0.5805	0.5805	0.806	2.2	1.65	0.916

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥		31.61	67.05	48.59	50.81	53.31	56.63	60.44	127.59	149.57	149.57
Short Term Investments ¥		21.5	766.42	810.73	870.53	1 058.96	1 215.6	1 429.29	1 738.11	2 263.05	2 263.05
Long term investments ¥	233.12	1 884.39	1 690.04	1 826.05	2 017.63	2 352.3	2 806.13	3 427.76	3 797.28	4 480.97
Total Receivables ¥		17.59	16.95	32.4	28.71	23.9	26.83	26.99	27.54	29.49	29.49
Total Current Assets ¥		310.61	400.27	307.82	280.72	275.77	304.59	379.76	480.23
Чистые активы, млрд ¥		26.61	29.9	42.08	46.47	54.24	54.85	57.39	55.89	460.96	460.96
Активы, млрд ¥		2 448.32	2 696.95	2 897.59	3 254.4	3 726.73	4 252.41	4 891.09	5 251.99	5 888.48	5 888.48
Short Term Debt ¥	7.43	4.83	11.67	13.41	15.49	1.12	1.64	1.48		0.018
Long Term Debt ¥		70.64	54.17	18.79	20.15	55.04	54.55	53.68	12.77	47.72	47.72
Задолженность, млрд ¥		2 122.1	2 389.3	2 572.28	2 931.11	3 317.39	3 795.48	4 404.43	4 806.87	5 418.44	5 418.44
Чистый долг, млрд ¥						1.73	-0.44	-5.28		47.66	47.66
Долг, млрд ¥	7.85	75.47	65.84	32.2	35.64	55.04	54.55	55.16	144.21		128.73
Расходы на обслуживание долга ¥					4.12	4.26	3.75	5.6	4.86		4.86
Чист. проц. доходы, млрд ¥			-4.77	-4.6	-4.12	-4.26	-3.75	-5.6	-4.86
Себестоимость, млрд ¥	55.51	421.52	475.22	552.99	561.85	622.4

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥														94.13	121.21	127.59	174.46	195.23	158.63	149.57	257.88	90.39	76.48
Short Term Investments ¥								1 215.6		1 339.43		1 429.29		1 618.29	1 613.8	1 738.11	2 013.74	2 687.23	2 043.77	2 263.05
Long term investments ¥								2 806.13		3 116.06		3 427.76		3 654.67	3 667.37	3 797.28	4 128.12	4 671.59	4 292.97	4 480.97
Total Receivables ¥											57.59	36.53	68.69	56.34	58.23	33.11	58.69	58.69	67.21	29.49
Total Current Assets ¥									362.12	378.99	366.94	374.41	434.73	457.46	481.42		607.33	607.33	560.62
Чистые активы, млрд ¥										55.32	55.08	56.15	55.64	55.16	54.53	436.17	54.93	54.93	54.6
Активы, млрд ¥														5 173.52	5 128.09	5 251.99	5 462.59	5 507.19	5 759.37	5 888.48	6 070.84	6 222.64	6 481.55
Short Term Debt ¥	2.38		15.49		13.13										1.43		0.018						0.014
Long Term Debt ¥														53.96	53.18	47.77	47.64	48.35	12.64	47.72	12.89	12.66	47.63
Задолженность, млрд ¥														4 685.37	4 665.97	4 806.87	4 992.31	5 019.63	5 307.9	5 418.44	5 580.1	5 718.51	5 903.94
Чистый долг, млрд ¥																	47.66						-28.84
Долг, млрд ¥	18.59		19.16		68.31																		47.64
Interest income ¥													0.145				30.24	54.62
Расходы на обслуживание долга ¥					4.26	4.26	4.26						34.68	32.07			42.19	39.85			89.33	86.76	112.01
Чист. проц. доходы, млрд ¥													-34.54	31.93			-42.04	39.7			29.88	29.54
Себестоимость, млрд ¥	107.27	100.48	138.74	237.21	103.68	111.75	169.76

	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	1.23	0.6767	1.13	0.4402	2.06	1.78	5.51	1.14	0.7469		0.7469
Цена акции ао		24.09	30.45	20.39	34.87	38.39	30.09	37.12	28.35	42.17	42.17
Число акций ао, млн				32592.31	28264	28264	28264	28264.71	28264.71		28264.71
FCF/акцию			6.77	3.93	9.72	10.49	9.94	12.34	13.59		13.59

	2018Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS					0.3622	0.2017	0.0341	0.6328	0.3114	-0.7055	0.1734	0.7304	0.6239	2.34
Цена акции ао		30.24	30.15	28.31	26.43	29.12	32.67	35.24	37.21	35.64	31.56
Число акций ао, млн	32592.31
FCF/акцию						1.57	2.19	6.07	3.03	3.11	1.65	6.44	3.39	2.34

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
ROE, %		10.76	6.3	10.05	3.58	14.44	11.17	10.64	7.01	4.71		4.71	8.60
ROA, %		1.42	0.7092	1.11	0.3501	1.56	1.18	1.04	0.6326	0.379		0.379	1.37
ROIC, %	12.34	12.76	8.49	12.81	7.69	18.06	15.2	14.48
ROS, %			3.54	5.01	1.82	7.99	6.24	6.17	3.99	2.55	2.55	2.55	29.82
ROCE, %	14.22	16.43	11.6	17.39	9.27	18.53	14.82	15	0.873
Рентаб EBITDA, %									5.37			4.01	41.77
Чистая рентаб, %		6.81	3.54	5.01	1.82	7.99	6.24	6.17	3.99	2.55		2.55	29.82
Operation Margin, %	8.28	10.53	4.41	6.48	4.77	7.68				0	0	0	3.31
Доходность FCF, %					16.19

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %												2.14	1.24	0.2423	3.88	1.92	-4.38	1.07	4.46	3.78	13.67	8.60
ROA, %												0.1984	0.1094	0.0201	0.3274	0.1605	-0.354	0.0842	0.3452	0.2869	1.04	1.37
ROIC, %	3.45		-2.18		3.66																12.94
ROS, %												5.87	3.04	1.02	4.88	12.28	-3.75	3.86	17.46	16.09	34.75	29.82
ROCE, %								4.52	1.14	3.56	-0.2351	3.1	1.9	0.747	2.2	0.2092	0.3587
Чистая рентаб, %												5.87	3.04	1.02	4.88	12.28	-3.75	3.86	17.46	16.09	34.75	29.82
Operation Margin, %	3.08	6.38	-1.49	11.27	4.9	14.21	-9.45															3.31

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
P/E			26.68	69.4	16.96	21.59	16.7	32.7	36.74		36.74	15.24
P/BV				2.48	2.42	2.37	1.75	2.36	1.65		1.65	0.85
P/S			1.34	1.26	1.36	1.35	1.03	1.3	0.9353		0.9353	3.19
P/FCF				6.18					2.38	2.17	2.17	1.87
E/P				0.0144					0.0386	0.0254	0.0254	0.15
EV/Ebit					13.06					0	0
EV/S				1.24	1.36				1.07	1.04	1.04	2.53
EV/FCF				6.06	3.61					2.25	2.25	0.01
Debt/EBITDA									3.65	3.65	3.65	1.38
Netdebt/Ebitda									1.35	1.35	1.35	0.60
Debt/Ratio	0.0308	0.0244	0.0111	0.011	0.0151	0.0132	0.0113		0.0245	0.0219	0.0219	0.23
Debt/Equity	0.234	0.2168	0.1003	0.112	0.1391	0.1249	0.1152		0.2793	0.2793	0.2793	0.67
Debt/Net Income	2.17	3.44	0.9984	3.13	0.9633	1.12	1.08		4.01	6.1	6.1	34.20
Бета								0.92	2.8	1.66	1.66	1.02
Индекс Альтмана								0	6.18	6.14	6.14	1.15

	2018Q2	2018Q4	2019Q2	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E		-83.69		86.61	56.32	61.97	27.94	29.54		66.59	55.23	38.05	11.37	15.24
P/BV				1.82	1.93	2.26	2.07	2.02	2.27	1.65	1.62	1.75	2.15	0.85
P/S				5.08	2.49	2.27	1.17	1.36	0.9552	0.7074	0.9378	0.9975	2.28	3.19
E/P		-0.0119												0.15
EV/S		7.45												2.53
Debt/Ratio	0.0061	0.0059	0.0196										0.0074	0.23
Debt/Equity	0.0575	0.0602	0.1854										0.0841	0.67
Debt/Net Income	6.4	-2.26	5.91										0.7191	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	16.08	12.26	12.97	15.83	8.25	24.77	26.68	22.19	22.19	24.41
Дивиденд	0.4	0.42	0.24	0.4	0.16	0.73	0.64	0.65	0.49	0
Див доход, ао, %	1.24	1.89	0.8605	1.65	0.5569	2.04	1.99	2.06	1.86	0	0.34
Дивиденды / прибыль, %	46.34	64.08	40.21	138.91	14.15	49.28	52.39	82.25	105.11	105.11	98.92

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q2	2019Q2	2020Q3	2021Q3	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									2.15	19.16	1.98	2.46	2.46	15.21	2.05	3.17	2.36	13.22
Дивиденд	0.3	0.4	0.42	0.24	0.4	0.16	0.73	0.64		0.65				0.49
Див доход, ао, %	2.16	1.08	1.95	0.9049	1.63	0.578	1.78	2.12		2.23				1.37					0.34
Дивиденды / прибыль, %									20.95	341.63	187.04	13.77	27.97	-76.29	41.83	15.36	13.41	19.96	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	10.4	8.41	8.85	5.7
Персонал, чел				103262	103262	102238

	2023Q2	2023Q3	CAGR 5
ebit_margin	14.4	3.42

	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.