Financials AIA Group Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:19 06/03/2026 pm IST			5-day change	1st Jan Change
85.60 ^HKD	+0.59%		-1.38%	+7.13%

02/03	AIA Group to Redeem $750 Million in Notes	MT
27/02	Sunway Healthcare launches $736 million IPO, Malaysia's largest in nine years	RE

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	33,328	34,444	33,912	17,514	19,314	21,212	23,373	25,914
Change	-	3.35%	-1.54%	-48.35%	10.28%	9.83%	10.19%	10.87%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	7,621	8,331	7,401	7,330	7,751	8,493	9,345	10,551
Change	-	9.32%	-11.16%	-0.96%	5.74%	9.57%	10.04%	12.9%
Interest Paid ¹	-292	-357	-394	-485	-615	-621.7	-667.3	-706
Earnings before Tax (EBT) ¹	7,270	8,468	491	4,564	7,831	8,021	9,028	10,235
Change	-	16.48%	-94.2%	829.53%	71.58%	2.43%	12.55%	13.38%
Net income ¹	5,779	7,427	282	3,764	6,836	6,862	7,583	8,444
Change	-	28.52%	-96.2%	1,234.75%	81.62%	0.38%	10.51%	11.35%
Announcement Date	12/03/21	10/03/22	09/03/23	13/03/24	13/03/25	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2021 S1	2021 S2	2022 S1	2022 S2	2023 S1	2023 S2	2024 S1	2024 S2	2025 S1	2025 S2	2026 S1	2026 S2	2027 S1
Net sales	17,248	-	-	-	-	-	-	-	10,463	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	4,098	4,233	3,761	3,640	3,895	3,435	3,961	3,790	4,443	4,261	4,774	4,661	5,199
Change	-	3.29%	-11.15%	-3.22%	7.01%	-11.81%	15.31%	-4.32%	17.23%	-4.09%	12.02%	-2.36%	11.54%
Charge d'intérêts	-	-	-	-	-	-	-263	-	-325	-	-	-	-
Earnings before Tax (EBT)	3,714	-	-	-	-	-	3,842	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income	3,245	-	-571	-	-	-	3,314	-	2,534	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	16/08/21	10/03/22	25/08/22	09/03/23	23/08/23	13/03/24	22/08/24	13/03/25	21/08/25	-	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	12/03/21	10/03/22	09/03/23	13/03/24	13/03/25	-	-	-

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024
CAPEX ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Free Cash Flow (FCF) ¹	8,876	15,335	9,536	-62,175	3,472	5,441
Change	-	72.78%	-37.81%	-751.97%	105.58%	56.69%
Announcement Date	12/03/20	12/03/21	10/03/22	09/03/23	14/03/24	14/03/25

¹USD in Million

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	22.87%	24.19%	21.82%	41.85%	40.13%	40.04%	39.98%	40.72%
EBT Margin (%)	-	21.81%	24.58%	1.45%	26.06%	40.55%	37.81%	38.62%	39.5%
Net margin (%)	-	17.34%	21.56%	0.83%	21.49%	35.39%	32.35%	32.44%	32.58%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	1.89%	2.23%	0.09%	1.35%	2.31%	2.14%	2.25%	2.26%
ROE	-	9.78%	12.01%	12.93%	14.49%	16.75%	16.49%	17.13%	17.66%
Financial Health
Leverage (Debt/EBITDA)	0.55x	0.78x	0.97x	2.41x	0.83x	1.47x	-	-	-
Debt / Free cash flow	0.58x	0.43x	0.83x	-0.08x	1.42x	2.04x	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	0.36%	0.69%	-	8.11%	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	0.1951	0.3234	0.8265	-	-	-	-	-
Change	-	-	65.77%	155.56%	-	-	-	-	-
Dividend per Share ¹	-	0.1742	0.1866	0.1958	0.2063	0.2258	0.25	0.276	0.3128
Change	-	-	7.13%	4.89%	5.36%	9.46%	10.72%	10.4%	13.34%
Book Value Per Share ¹	-	5.225	5.003	3.247	3.618	3.752	4.098	4.534	5.041
Change	-	-	-4.26%	-35.1%	11.45%	3.68%	9.22%	10.66%	11.17%
EPS ¹	-	0.4784	0.6145	0.0236	0.33	0.62	0.6454	0.7372	0.8314
Change	-	-	28.45%	-96.16%	1,298.31%	87.88%	4.1%	14.22%	12.78%
Nbr of stocks (in thousands)	-	1,20,65,523	1,20,66,368	1,17,00,128	1,13,23,634	1,07,54,461	1,05,08,226	1,05,08,226	1,05,08,226
Announcement Date	-	12/03/21	10/03/22	09/03/23	13/03/24	13/03/25	-	-	-