Valuation AIA Group Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:39:08 05/12/2025 pm IST			5-day change	1st Jan Change
78.30 ^HKD	-0.89%		-4.57%	+39.08%

05/12	S&P Upgrades AIA Group on Strong Operating Profit	MT
03/12	FTSE 100 lags Europe as J Sainsbury weighs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,47,837	1,21,627	1,30,247	98,642	77,950	1,05,471	-	-
Change	-	-17.73%	7.09%	-24.27%	-20.98%	35.31%	-	-
Enterprise Value (EV)	1,47,837	1,21,627	1,30,247	98,642	77,950	1,05,471	1,05,471	1,05,471
Change	-	-17.73%	7.09%	-24.27%	-20.98%	35.31%	0%	0%
P/E ratio	25.6x	16.4x	472x	26.4x	11.7x	15.6x	13.6x	12.1x
PBR	2.34x	2.01x	3.43x	2.41x	1.93x	2.46x	2.23x	2.03x
PEG	-	0.6x	-4.9x	0x	0.1x	4.13x	0.9x	1x
Capitalization / Revenue	4.44x	3.53x	3.84x	5.63x	4.04x	4.97x	4.53x	4.15x
EV / Revenue	0x	0x	0x	0x	0x	4.97x	4.53x	4.15x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	12.2x	11.2x	10x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1742	0.1866	0.1958	0.2063	0.2258	0.2462	0.2729	0.3067
Rate of return	1.42%	1.85%	1.76%	2.37%	3.12%	2.45%	2.71%	3.05%
EPS ²	0.4784	0.6145	0.0236	0.33	0.62	0.6434	0.739	0.8322
Distribution rate	36.4%	30.4%	830%	62.5%	36.4%	38.3%	36.9%	36.9%
Net sales ¹	33,328	34,444	33,912	17,514	19,314	21,209	23,306	25,387
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	7,621	8,331	7,401	7,330	7,751	8,649	9,456	10,547
Net income ¹	5,779	7,427	282	3,764	6,836	6,921	7,675	8,484
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	12.25	10.08	11.13	8.71	7.25	10.06	10.06	10.06
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	1,04,86,086	-	-
Announcement Date	12/03/21	10/03/22	09/03/23	13/03/24	13/03/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIA GROUP LIMITED	15.78x	-	-	2.43%	11TCr
CHINA LIFE INSURANCE COMPANY LIMITED	5.31x	1.62x	-	3.26%	15TCr
LIFE INSURANCE CORPORATION OF INDIA	10.5x	0.54x	12.99x	1.23%	6.17TCr
FUBON FINANCIAL HOLDING CO., LTD.	12.15x	-	-	3.63%	4.13TCr
JAPAN POST HOLDINGS CO., LTD.	12.73x	10.4x	121.73x	3.2%	2.87TCr
SBI LIFE INSURANCE COMPANY LIMITED	72.22x	1.55x	-	0.17%	2.24TCr
NN GROUP N.V.	11.86x	1.85x	9.72x	5.84%	1.94TCr
HDFC LIFE INSURANCE COMPANY LIMITED	81.56x	-	-	0.32%	1.83TCr
T&D HOLDINGS, INC.	13.56x	-	-	3.64%	1.1TCr
IA FINANCIAL CORPORATION INC.	13.3x	-	-	2.32%	1.09TCr
Average	24.90x	3.19x	48.15x	2.6%	4.74TCr
Weighted average by Cap.	16.13x	2.28x	40.83x	2.67%