Company Valuation: PICC Property and Casualty Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 115,428 145,793 187,363 256,252 327,002 275,898 - -
Change - 26.31% 28.51% 36.77% 27.61% -15.63% - -
Enterprise Value (EV) 1 106,072 132,640 179,202 257,315 315,805 289,100 289,577 290,572
Change - 25.05% 35.1% 43.59% 22.73% -8.46% 0.17% 0.34%
P/E 5.16x 5.46x 7.62x 7.97x 8.1x 6.89x 6.35x 5.97x
PBR 0.57x 0.69x 0.81x 0.99x 1.14x 0.89x 0.83x 0.77x
PEG - 0.3x -0.95x 0.3x 0.3x -9.09x 0.75x 0.94x
Capitalization / Revenue 0.29x 0.34x - 0.48x 0.64x 0.51x 0.49x 0.47x
EV / Revenue 0.27x 0.31x - 0.48x 0.62x 0.53x 0.51x 0.49x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.461 0.478 0.489 0.54 0.68 0.6949 0.7383 0.7843
Rate of return 8.88% 7.29% 5.81% 4.69% 4.63% 5.6% 5.95% 6.32%
EPS 2 1.005 1.201 1.105 1.446 1.815 1.801 1.953 2.077
Distribution rate 45.9% 39.8% 44.3% 37.3% 37.5% 38.6% 37.8% 37.8%
Net sales 1 396,997 425,480 - 538,055 511,594 543,128 564,527 592,831
EBITDA - - - - - - - -
EBIT 27,561 31,924 29,186 39,208 48,677 - - -
Net income 1 22,360 26,708 24,585 32,173 40,370 39,974 43,295 45,902
Net Debt 1 -9,356 -13,153 -8,161 1,063 -11,197 13,202 13,680 14,674
Reference price 2 5.19 6.55 8.42 11.52 14.70 12.40 12.40 12.40
Nbr of stocks (in thousands) 22,242,765 22,242,765 22,242,765 22,242,765 22,242,765 22,242,765 - -
Announcement Date 25/03/22 24/03/23 26/03/24 27/03/25 26/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.98x0.54x - 5.53% 41.12B
12.85x - - 4.01% 128B
14.61x2.25x17.37x4.81% 14.29B
19.02x2.38x - 5.69% 13.38B
9.18x - - 1.18% 5.94B
12.88x - - 5.02% 3.99B
10.51x1.08x3.92x5.9% 1.35B
723.25x - - - 1.2B
Average 101.16x 1.56x 10.64x 4.59% 26.22B
Weighted average by Cap. 16.15x 1.25x 16.20x 4.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 2328 Stock
  4. Valuation PICC Property and Casualty Company Limited