Financials Ping An Insurance Group Company Börse Stuttgart

Equities

PZX

CNE1000003X6

Life & Health Insurance

Real-time Estimate Tradegate 10:50:36 27/06/2024 pm IST 5-day change 1st Jan Change
4.305 EUR -2.10% Intraday chart for Ping An Insurance Group Company -0.73% +8.39%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,34,002 15,31,895 8,79,307 8,41,286 6,68,575 6,90,668 - -
Enterprise Value (EV) 1 15,34,002 15,31,895 8,79,307 8,41,286 6,68,575 26,18,393 26,18,393 26,18,393
P/E ratio 10.2 x 10.8 x 8.81 x 9.94 x 8.5 x 6.7 x 6 x 5.5 x
Yield 2.4% 2.53% 4.72% 5.15% 3.72% 6.08% 6.36% 6.64%
Capitalization / Revenue 1.31 x 2.02 x 1.19 x 1.13 x 0.73 x 0.63 x 0.61 x 0.62 x
EV / Revenue 1.31 x 2.02 x 1.19 x 1.13 x 0.73 x 2.38 x 2.3 x 2.37 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.32 x 2.09 x 1.13 x 1 x 0.82 x 0.78 x 0.71 x 0.66 x
Nbr of stocks (in thousands) 1,82,22,647 1,82,10,235 1,81,32,470 1,81,07,642 1,81,07,642 1,81,07,642 - -
Reference price 2 85.46 86.98 50.41 47.00 40.30 41.42 41.42 41.42
Announcement Date 20/02/20 03/02/21 17/03/22 15/03/23 21/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,68,867 7,57,599 7,39,933 7,42,418 9,13,789 10,99,301 11,37,038 12,41,342
EBITDA - - - - - - - -
EBIT 1 1,85,028 2,14,200 1,67,662 2,26,391 1,44,463 1,48,231 1,61,690 1,77,175
Operating Margin 15.83% 28.27% 22.66% 30.49% 15.81% 13.48% 14.22% 14.27%
Earnings before Tax (EBT) 1 1,84,739 1,87,764 1,39,580 1,05,815 1,20,117 1,57,258 1,74,008 1,85,554
Net income 1 1,49,407 1,43,099 1,01,618 83,774 85,665 1,18,192 1,28,661 1,41,104
Net margin 12.78% 18.89% 13.73% 11.28% 9.37% 10.75% 11.32% 11.37%
EPS 2 8.380 8.040 5.720 4.730 4.740 6.185 6.903 7.528
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 2.050 2.200 2.380 2.420 1.500 2.517 2.634 2.749
Announcement Date 20/02/20 03/02/21 17/03/22 15/03/23 21/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 S1 2025 S2
Net sales 1 3,27,347 6,29,956 3,41,845 6,35,649 3,29,643 - - 4,12,977 1,71,312 1,58,129 3,29,441 2,81,600 - 5,46,134 2,08,851 3,67,655 2,45,569 1,83,200 - 1,85,000 1,85,500 - - -
EBITDA - - - - - - - - - - - - - - - - - - - - - - - -
EBIT - - - - 73,766 - - 78,085 - - 88,310 - - 95,950 - 48,513 - - 83,349 - - 72,689 92,148 74,765
Operating Margin - - - - 22.38% - - 18.91% - - 26.81% - - 17.57% - 13.2% - - - - - - - -
Earnings before Tax (EBT) - 90,760 - 78,821 - - 49,464 - - - - - - - - - - - - - - - - -
Net income - 68,683 74,416 58,005 - 20,658 39,615 - 16,190 7,311 - 38,400 31,489 69,841 - - 36,709 - - - - - - -
Net margin - 10.9% 21.77% 9.13% - - - - 9.45% 4.62% - 13.64% - 12.79% - - 14.95% - - - - - - -
EPS 2.910 3.860 4.180 3.260 2.460 - - - - - 1.330 - - 3.870 - 0.8700 - - 3.450 - - 3.010 3.820 3.100
Dividend per Share - - - - - - - - - - - - - - - - - - - - - - - -
Announcement Date 20/02/20 27/08/20 03/02/21 26/08/21 17/03/22 29/04/22 23/08/22 23/08/22 26/10/22 15/03/23 15/03/23 26/04/23 29/08/23 29/08/23 21/03/24 21/03/24 23/04/24 - - - - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - 19,27,725 19,27,725 19,27,725
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 24.4% 20% 13% 10% 9.7% 12.8% 12.6% 12.8%
ROA (Net income/ Total Assets) 1.94% 1.61% 1.03% 0.79% 0.75% 1.06% 1.07% 1.08%
Assets 1 76,82,779 88,75,457 98,34,983 1,06,39,590 1,13,59,899 1,08,33,320 1,16,60,902 1,30,95,463
Book Value Per Share 2 36.80 41.70 44.40 47.00 49.40 53.30 58.70 62.80
Cash Flow per Share - - 5.070 26.60 - - - -
Capex 1 - - - 8,871 7,810 2,169 2,286 2,441
Capex / Sales - - - 1.19% 0.85% 0.22% 0.23% 0.22%
Announcement Date 20/02/20 03/02/21 17/03/22 15/03/23 21/03/24 - - -
1CNY in Million2CNY
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
24
Last Close Price
41.42 CNY
Average target price
57.5 CNY
Spread / Average Target
+38.83%
Consensus
  1. Stock Market
  2. Equities
  3. 601318 Stock
  4. PZX Stock
  5. Financials Ping An Insurance Group Company