GUOTAI HAITONG SECURITIES·2025-08-22 08:57Investment Rating - The report maintains an "Accumulate" rating for AIA Group Limited (1299) [7][3] Core Views - The company's operating profit for the first half of 2025 increased by 6% year-on-year, with a mid-year dividend growth of 10%. The Net Book Value (NBV) and Embedded Value (EV) showed steady growth, and the Contractual Service Margin (CSM) was released steadily, indicating continued improvement in shareholder returns [3][11] Financial Summary - Total revenue is projected to grow from $17.514 billion in 2023 to $24.659 billion in 2027, with a compound annual growth rate (CAGR) of approximately 10% [5] - Net profit is expected to rise from $3.781 billion in 2023 to $7.471 billion in 2027, with a significant increase of 81.2% in 2024, followed by a decline of 19.4% in 2025 [5] - The Price-to-Earnings (PE) ratio is forecasted to decrease from 28.35 in 2023 to 13.22 in 2027, while the Price-to-Book (PB) ratio is expected to decline from 2.61 to 2.14 over the same period [5] NBV and Performance - The NBV for the first half of 2025 grew by 14% year-on-year, driven primarily by the Hong Kong region, which saw a 24% increase in NBV. The annualized new premium also increased by 8%, with a value rate improvement of 3.4 percentage points to 57.7% [11] - The mainland China NBV experienced a decline of 4%, but if excluding economic assumption changes, it would have increased by 10%. The annualized premium decreased by 7%, while the value rate improved by 1.9 percentage points to 58.6% [11] Shareholder Returns - The operating profit for the first half of 2025 was $3.609 billion, reflecting a 6% year-on-year increase, primarily due to stable CSM releases and positive contributions from operational differences and risk adjustments [11] - The company completed a $1.6 billion share buyback in July 2025, returning $3.71 billion to shareholders through dividends and buybacks in the first half of 2025 [11]