|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 83.05 HKD | +0.67% |
|
-2.12% | +3.94% |
| 01-09 | Indonesia drops requirement for policyholders to pay at least 10% of health insurance claims | RE |
| 12-09 | Hong Kong Insurers Told to Fast-Track Claims for Tai Po Fire Victims | MT |
Projected Income Statement: AIA Group Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 33,328 | 34,444 | 33,912 | 17,514 | 19,314 | 21,184 | 23,274 | 25,454 |
| Change | - | 3.35% | -1.54% | -48.35% | 10.28% | 9.68% | 9.86% | 9.37% |
| EBITDA | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | 7,621 | 8,331 | 7,401 | 7,330 | 7,751 | 8,494 | 9,301 | 10,489 |
| Change | - | 9.32% | -11.16% | -0.96% | 5.74% | 9.59% | 9.49% | 12.77% |
| Interest Paid 1 | -292 | -357 | -394 | -485 | -615 | -633.8 | -705.2 | -777.5 |
| Earnings before Tax (EBT) 1 | 7,270 | 8,468 | 491 | 4,564 | 7,831 | 7,945 | 9,003 | 10,148 |
| Change | - | 16.48% | -94.2% | 829.53% | 71.58% | 1.45% | 13.32% | 12.71% |
| Net income 1 | 5,779 | 7,427 | 282 | 3,764 | 6,836 | 6,847 | 7,636 | 8,432 |
| Change | - | 28.52% | -96.2% | 1,234.75% | 81.62% | 0.16% | 11.53% | 10.42% |
| Announcement Date | 12/03/21 | 10/03/22 | 09/03/23 | 13/03/24 | 13/03/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: AIA Group Limited
| 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
Cash Flow Forecast: AIA Group Limited
| 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
Forecast Financial Ratios: AIA Group Limited
| 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% | 40.1% | 39.96% | 41.21% |
| EBT Margin (%) | - | 21.81% | 24.58% | 1.45% | 26.06% | 40.55% | 37.5% | 38.68% | 39.87% |
| Net margin (%) | - | 17.34% | 21.56% | 0.83% | 21.49% | 35.39% | 32.32% | 32.81% | 33.13% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 1.89% | 2.23% | 0.09% | 1.35% | 2.31% | 2.11% | 2.21% | 2.24% |
| ROE | - | 9.78% | 12.01% | 12.93% | 14.49% | 16.75% | 16.22% | 17.07% | 17.61% |
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 | 0.2495 | 0.2744 | 0.3081 |
| Change | - | - | 7.13% | 4.89% | 5.36% | 9.46% | 10.51% | 9.97% | 12.29% |
| Book Value Per Share 1 | - | 5.225 | 5.003 | 3.247 | 3.618 | 3.752 | 4.076 | 4.474 | 4.927 |
| Change | - | - | -4.26% | -35.1% | 11.45% | 3.68% | 8.64% | 9.77% | 10.11% |
| EPS 1 | - | 0.4784 | 0.6145 | 0.0236 | 0.33 | 0.62 | 0.6406 | 0.7418 | 0.8338 |
| Change | - | - | 28.45% | -96.16% | 1,298.31% | 87.88% | 3.31% | 15.81% | 12.39% |
| Nbr of stocks (in thousands) | - | 12,065,523 | 12,066,368 | 11,700,128 | 11,323,634 | 10,754,461 | 10,488,263 | 10,488,263 | 10,488,263 |
| Announcement Date | - | 12/03/21 | 10/03/22 | 09/03/23 | 13/03/24 | 13/03/25 | - | - | - |
1USD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 16.6x | 14.4x |
| PBR | 2.61x | 2.38x |
| EV / Sales | 5.27x | 4.8x |
| Yield | 2.34% | 2.58% |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
10.65USD
Average target price
12.41USD
Spread / Average Target
+16.54%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 1299 Stock
- Financials AIA Group Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition