Financials AIA Group Limited Deutsche Boerse AG

Equities

7A2

HK0000069689

Life & Health Insurance

Market Closed - Deutsche Boerse AG 08:34:57 10/05/2024 pm IST 5-day change 1st Jan Change
7.535 EUR +0.51% Intraday chart for AIA Group Limited +2.48% -0.62%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,26,507 1,47,847 1,21,657 1,30,043 98,683 91,989 - -
Enterprise Value (EV) 1 1,26,507 1,47,847 1,21,657 1,30,043 98,683 91,989 91,989 91,989
P/E ratio 19.1 x 25.6 x 16.4 x 471 x 26.4 x 15.6 x 13.4 x 12 x
Yield 1.55% 1.42% 1.85% 1.76% 2.37% 2.77% 3.02% 3.33%
Capitalization / Revenue 3.88 x 4.44 x 3.53 x 3.83 x 2.6 x 2.22 x 2.02 x 1.82 x
EV / Revenue 3.88 x 4.44 x 3.53 x 3.83 x 2.6 x 2.22 x 2.02 x 1.82 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.21 x 2.35 x 2.02 x 3.42 x 2.41 x 2.16 x 1.97 x 1.83 x
Nbr of stocks (in thousands) 1,20,47,504 1,20,65,523 1,20,66,368 1,17,00,128 1,13,23,634 1,11,96,089 - -
Reference price 2 10.50 12.25 10.08 11.11 8.715 8.216 8.216 8.216
Announcement Date 12/03/20 12/03/21 10/03/22 09/03/23 13/03/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 32,611 33,328 34,444 33,912 37,939 41,476 45,447 50,620
EBITDA - - - - - - - -
EBIT 1 7,099 7,621 8,331 7,401 7,330 7,953 8,839 9,827
Operating Margin 21.77% 22.87% 24.19% 21.82% 19.32% 19.17% 19.45% 19.41%
Earnings before Tax (EBT) 1 7,895 7,270 8,468 491 4,564 6,762 7,843 8,739
Net income 1 6,648 5,779 7,427 282 3,764 5,870 6,745 7,443
Net margin 20.39% 17.34% 21.56% 0.83% 9.92% 14.15% 14.84% 14.7%
EPS 2 0.5507 0.4784 0.6145 0.0236 0.3300 0.5254 0.6119 0.6830
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1626 0.1742 0.1866 0.1958 0.2063 0.2280 0.2480 0.2732
Announcement Date 12/03/20 12/03/21 10/03/22 09/03/23 13/03/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 16,993 16,133 17,195 17,248 - - - - - - - - -
EBITDA - - - - - - - - - - - - -
EBIT 1 - 3,736 - 4,098 4,233 3,761 3,640 3,895 3,435 3,928 3,908 4,408 4,393
Operating Margin - 23.16% - 23.76% - - - - - - - - -
Earnings before Tax (EBT) - 2,574 - 3,714 - - - - - - - - -
Net income 2,784 2,197 - 3,245 - -571 - - - - - - -
Net margin 16.38% 13.62% - 18.81% - - - - - - - - -
EPS 2 0.2304 0.1820 0.2964 0.2633 0.3460 -0.0474 0.0710 0.1900 0.1400 0.2700 0.3000 0.3400 0.3500
Dividend per Share 0.1198 0.0452 - 0.0488 - - - - - - - - -
Announcement Date 12/03/20 19/08/20 12/03/21 16/08/21 10/03/22 25/08/22 09/03/23 23/08/23 13/03/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 13.8% 9.78% 12% 12.9% 14.5% 13.7% 15.1% 15.9%
ROA (Net income/ Total Assets) 2.59% 1.89% 2.23% 0.09% 1.35% 2.04% 2.2% 2.21%
Assets 1 2,56,969 3,05,121 3,32,997 3,21,551 2,78,402 2,88,091 3,05,944 3,36,703
Book Value Per Share 2 4.760 5.230 5.000 3.250 3.620 3.810 4.170 4.480
Cash Flow per Share - 0.2000 0.3200 0.8300 - - - -
Capex - 120 238 - 1,420 - - -
Capex / Sales - 0.36% 0.69% - 3.74% - - -
Announcement Date 12/03/20 12/03/21 10/03/22 09/03/23 13/03/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
23
Last Close Price
8.216 USD
Average target price
12.07 USD
Spread / Average Target
+46.88%
Consensus
  1. Stock Market
  2. Equities
  3. 1299 Stock
  4. 7A2 Stock
  5. Financials AIA Group Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW