First Time Loading...

China Pacific Insurance Group Co Ltd
SSE:601601

Watchlist Manager
China Pacific Insurance Group Co Ltd Logo
China Pacific Insurance Group Co Ltd
SSE:601601
Watchlist
Price: 27.21 CNY 1.15% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Income Statement
China Pacific Insurance Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Gross Premiums Earned
161 124
170 829
169 071
171 371
174 616
176 612
181 256
188 974
191 489
206 553
211 750
220 086
222 035
244 428
251 666
263 067
266 392
283 725
292 127
296 388
302 983
306 979
311 501
313 409
316 855
318 274
324 627
332 509
336 112
341 839
343 718
337 267
344 430
349 373
356 985
364 438
250 061
310 416
293 017
281 824
267 994
Revenue
193 417
N/A
203 870
+5%
203 238
0%
209 158
+3%
219 738
+5%
229 832
+5%
240 176
+5%
247 373
+3%
247 093
0%
256 811
+4%
257 234
+0%
267 109
+4%
266 897
0%
291 844
+9%
299 866
+3%
312 715
+4%
319 781
+2%
335 947
+5%
346 791
+3%
350 388
+1%
354 292
+1%
362 966
+2%
370 115
+2%
375 836
+2%
385 418
+3%
390 309
+1%
400 413
+3%
416 812
+4%
423 606
+2%
436 592
+3%
440 859
+1%
432 066
-2%
441 050
+2%
436 532
-1%
442 668
+1%
448 883
+1%
270 544
-40%
381 358
+41%
344 506
-10%
311 852
-9%
262 049
-16%
Operating Income
Operating Expenses
(180 065)
(188 618)
(186 281)
(192 845)
(198 491)
(209 476)
(216 188)
(221 154)
(219 991)
(233 961)
(237 385)
(248 501)
(247 416)
(273 500)
(280 135)
(290 419)
(294 565)
(307 997)
(318 383)
(321 370)
(322 121)
(329 844)
(337 736)
(341 796)
(351 713)
(355 788)
(365 955)
(384 367)
(386 712)
(403 843)
(404 270)
(396 028)
(402 604)
(407 039)
(415 116)
(419 737)
(220 917)
(344 427)
(306 911)
(275 990)
(239 241)
Selling, General & Administrative
(46 374)
(48 056)
(49 469)
(51 262)
(51 442)
(54 650)
(56 110)
(58 368)
(59 457)
(64 954)
(67 345)
(69 173)
(70 707)
(78 040)
(81 127)
(82 556)
(83 105)
(83 628)
(87 676)
(92 923)
(95 575)
(98 472)
(96 603)
(94 218)
(90 344)
(90 166)
(91 307)
(95 645)
(90 238)
(93 212)
(89 395)
(82 440)
(78 131)
(78 237)
(77 711)
(79 221)
(3 952)
(63 948)
(46 584)
(28 149)
(4 285)
Depreciation & Amortization
0
0
0
0
(1 188)
0
0
0
(1 144)
0
0
0
(1 292)
0
0
0
(1 490)
0
0
0
(1 646)
0
0
0
(3 142)
0
0
0
(3 564)
0
0
0
(3 658)
0
0
0
(3 620)
0
0
0
(3 706)
Benefits Claims Loss Adjustment
(127 815)
(133 073)
(129 352)
(133 862)
(142 808)
(149 724)
(155 930)
(158 562)
(156 074)
(164 963)
(166 493)
(175 162)
(171 511)
(190 492)
(193 230)
(200 968)
(204 755)
(218 427)
(225 443)
(224 840)
(221 148)
(226 774)
(234 750)
(240 468)
(253 829)
(258 073)
(266 273)
(278 920)
(286 162)
(299 245)
(304 082)
(302 493)
(313 952)
(318 022)
(327 558)
(331 761)
(214 097)
(272 352)
(253 956)
(243 512)
(230 988)
Other Operating Expenses
(5 876)
(7 489)
(7 460)
(7 721)
(3 053)
(5 102)
(4 148)
(4 224)
(3 316)
(4 044)
(3 547)
(4 166)
(3 906)
(4 968)
(5 778)
(6 895)
(5 215)
(5 942)
(5 264)
(3 607)
(3 752)
(4 598)
(6 383)
(7 110)
(4 398)
(7 549)
(8 375)
(9 802)
(6 748)
(11 386)
(10 793)
(11 095)
(6 863)
(10 780)
(9 847)
(8 755)
752
(8 127)
(6 371)
(4 329)
(262)
Operating Income
13 352
N/A
15 252
+14%
16 957
+11%
16 313
-4%
21 247
+30%
20 356
-4%
23 988
+18%
26 219
+9%
27 102
+3%
22 850
-16%
19 849
-13%
18 608
-6%
19 481
+5%
18 344
-6%
19 731
+8%
22 296
+13%
25 216
+13%
27 950
+11%
28 408
+2%
29 018
+2%
32 171
+11%
33 122
+3%
32 379
-2%
34 040
+5%
33 705
-1%
34 521
+2%
34 458
0%
32 445
-6%
36 894
+14%
32 749
-11%
36 589
+12%
36 038
-2%
38 446
+7%
29 493
-23%
27 552
-7%
29 146
+6%
49 627
+70%
36 931
-26%
37 595
+2%
35 862
-5%
22 808
-36%
Pre-Tax Income
Interest Income Expense
(1 484)
(2 059)
(2 863)
(2 985)
(3 153)
(3 340)
(3 213)
(2 915)
(2 640)
(2 498)
(2 336)
(2 332)
(2 444)
(2 590)
(2 961)
(3 361)
(3 703)
(3 569)
(3 452)
(3 213)
(2 959)
(3 295)
(3 338)
(3 457)
(3 511)
(3 409)
(3 262)
(3 216)
(3 405)
(3 430)
(3 508)
(3 581)
(3 441)
(3 452)
(3 471)
(769)
(2 752)
(2 327)
(2 885)
(2 640)
11 353
Non-Reccuring Items
0
0
0
0
(3 672)
0
102
0
(282)
0
0
0
(942)
0
28
189
(490)
0
168
9
(957)
0
14
24
(2 127)
16
15
4
(4 112)
3
4
4
(4 211)
0
9
9
(4 335)
270
(1 158)
(1 515)
(2 101)
Gain/Loss on Disposition of Assets
0
0
0
0
38
0
5
0
30
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
46
45
71
73
40
71
20
76
101
138
139
103
(10)
(29)
(37)
(58)
79
85
92
71
(247)
(263)
(274)
(289)
(101)
(102)
(100)
(114)
(139)
(67)
(77)
(52)
2
(46)
(58)
(2 644)
(57)
(827)
(56)
(51)
(59)
Pre-Tax Income
11 914
N/A
13 238
+11%
14 165
+7%
13 401
-5%
14 500
+8%
17 087
+18%
20 902
+22%
23 380
+12%
24 311
+4%
20 490
-16%
17 652
-14%
16 379
-7%
16 085
-2%
15 725
-2%
16 761
+7%
19 066
+14%
21 102
+11%
24 466
+16%
25 216
+3%
25 885
+3%
28 008
+8%
29 564
+6%
28 781
-3%
30 318
+5%
27 966
-8%
31 026
+11%
31 111
+0%
29 119
-6%
29 238
+0%
29 255
+0%
33 008
+13%
32 409
-2%
30 796
-5%
25 995
-16%
24 032
-8%
25 742
+7%
42 483
+65%
34 047
-20%
33 496
-2%
31 656
-5%
32 001
+1%
Net Income
Tax Provision
(2 519)
(2 839)
(3 357)
(3 099)
(3 255)
(4 118)
(5 129)
(5 952)
(6 273)
(5 189)
(4 841)
(4 641)
(3 801)
(3 650)
(4 092)
(4 622)
(6 111)
(7 683)
(8 421)
(9 032)
(9 574)
(9 363)
(2 270)
(1 506)
388
319
(4 692)
(3 982)
(3 886)
(3 705)
(4 452)
(3 935)
(3 178)
(1 576)
(578)
(654)
(4 261)
(2 508)
(3 140)
(3 503)
(4 090)
Income from Continuing Operations
9 395
10 399
10 808
10 302
11 245
12 969
15 773
17 428
18 038
15 301
12 811
11 738
12 284
12 075
12 669
14 444
14 991
16 783
16 795
16 853
18 434
20 201
26 511
28 812
28 354
31 345
26 419
25 137
25 352
25 550
28 556
28 474
27 618
24 419
23 454
25 088
38 222
31 539
30 356
28 153
27 911
Income to Minority Interest
(134)
(152)
(163)
(162)
(196)
(228)
(277)
(303)
(310)
(277)
(236)
(217)
(227)
(217)
(245)
(290)
(329)
(370)
(388)
(402)
(415)
(454)
(563)
(594)
(613)
(695)
(622)
(662)
(768)
(807)
(907)
(852)
(784)
(695)
(623)
(668)
(841)
(741)
(716)
(667)
(654)
Net Income (Common)
9 261
N/A
10 247
+11%
10 645
+4%
10 140
-5%
11 049
+9%
12 741
+15%
15 496
+22%
17 125
+11%
17 728
+4%
15 024
-15%
12 575
-16%
11 521
-8%
12 057
+5%
11 858
-2%
12 424
+5%
14 154
+14%
14 662
+4%
16 413
+12%
16 407
0%
16 451
+0%
18 019
+10%
19 747
+10%
25 948
+31%
28 218
+9%
27 741
-2%
30 650
+10%
25 797
-16%
24 475
-5%
24 584
+0%
24 743
+1%
27 649
+12%
27 622
0%
26 834
-3%
23 724
-12%
22 831
-4%
24 420
+7%
37 381
+53%
30 798
-18%
29 640
-4%
27 486
-7%
27 257
-1%
EPS (Diluted)
1.03
N/A
1.13
+10%
1.17
+4%
1.11
-5%
1.22
+10%
1.4
+15%
1.71
+22%
1.89
+11%
1.96
+4%
1.66
-15%
1.39
-16%
1.28
-8%
1.33
+4%
1.32
-1%
1.38
+5%
1.57
+14%
1.62
+3%
1.81
+12%
1.81
N/A
1.81
N/A
1.99
+10%
2.18
+10%
2.87
+32%
3.12
+9%
3.06
-2%
3.39
+11%
2.84
-16%
2.53
-11%
2.63
+4%
2.57
-2%
2.87
+12%
2.87
N/A
2.79
-3%
2.47
-11%
2.37
-4%
2.54
+7%
3.89
+53%
3.2
-18%
3.08
-4%
2.86
-7%
2.83
-1%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.