v3.26.1
Intangible Assets
12 Months Ended
Dec. 31, 2025
Disclosure of detailed information about intangible assets [abstract]  
Intangible assets
25.
Intangible assets
 
    
Trademarks

and licenses
    
Computer

software

and others
    
Total
 
    
RMB’000
    
RMB’000
    
RMB’000
 
As of January 1, 2023
        
Cost
     1,389,576        253,145        1,642,721  
Accumulated amortization
     (5,000 )       (150,105 )       (155,105 ) 
Impairment
     (537,948 )       (64,612 )       (602,560 ) 
  
 
 
    
 
 
    
 
 
 
Net book amount
  
 
846,628
 
  
 
38,428
 
  
 
885,056
 
  
 
 
    
 
 
    
 
 
 
Year ended December 31, 2023
        
Opening net book amount
     846,628        38,428        885,056  
Additions
     —         1,503        1,503  
Disposals
     (537,948 )       (618 )       (538,566 ) 
Amortization charge
     —         (11,022 )       (11,022 ) 
Impairment
 
 
537,948
 
 
 
— 
 
 
 
537,948
 
  
 
 
    
 
 
    
 
 
 
Closing net book amount
  
 
846,628
 
  
 
28,291
 
  
 
874,919
 
  
 
 
    
 
 
    
 
 
 
As of December 31, 2023
        
Cost
     846,628        252,527        1,099,155  
Accumulated amortization
     —         (159,624 )       (159,624 ) 
Impairment
     —         (64,612 )       (64,612 ) 
  
 
 
    
 
 
    
 
 
 
Net book amount
  
 
846,628
 
  
 
28,291
 
  
 
874,919
 
  
 
 
    
 
 
    
 
 
 
 
 
 
    
Trademarks

and licenses
    
Computer

software

and others
    
Total
 
    
RMB’000
    
RMB’000
    
RMB’000
 
As of January 1, 2024
        
Cost
     846,628        252,527        1,099,155  
Accumulated amortization
     —         (159,624 )       (159,624 ) 
Impairment
     —         (64,612 )       (64,612 ) 
  
 
 
    
 
 
    
 
 
 
Net book amount
  
 
846,628
 
  
 
28,291
 
  
 
874,919
 
  
 
 
    
 
 
    
 
 
 
Year ended December 31, 2024
        
Opening net book amount
     846,628        28,291        874,919  
Acquisition of subsidiaries
     18,379        126,154        144,533  
Additions
     28,306        22,515        50,821  
Disposals
     —         (74,430 )       (74,430 ) 
Amortization charge
     —         (39,766 )       (39,766 ) 
  
 
 
    
 
 
    
 
 
 
Closing net book amount
  
 
893,313
 
  
 
62,764
 
  
 
956,077
 
  
 
 
    
 
 
    
 
 
 
As of December 31, 2024
        
Cost
     893,313        346,523        1,239,836  
Accumulated amortization
     —         (219,593 )       (219,593 ) 
Impairment
     —         (64,166 )       (64,166 ) 
  
 
 
    
 
 
    
 
 
 
Net book amount
  
 
893,313
 
  
 
62,764
 
  
 
956,077
 
  
 
 
    
 
 
    
 
 
 
 
    
Trademarks

and licenses
    
Computer

software

and others
    
Total
 
    
RMB’000
    
RMB’000
    
RMB’000
 
As of January 1, 2025
        
Cost
     893,313        346,523        1,239,836  
Accumulated amortization
     —         (219,593 )       (219,593 ) 
Impairment
     —         (64,166 )       (64,166 ) 
  
 
 
    
 
 
    
 
 
 
Net book amount
  
 
893,313
 
  
 
62,764
 
  
 
956,077
 
  
 
 
    
 
 
    
 
 
 
Year ended December 31, 2025
        
Opening net book amount
     893,313        62,764        956,077  
Additions
     —         835        835  
Foreign exchange adjustments
     (498 )       —         (498 ) 
Disposals
     —         (1,853 )      (1,853 )
Impairment
     (28,306 )       (44 )      (28,350 )
Amortization charge
     —         (14,608 )       (14,608 ) 
  
 
 
    
 
 
    
 
 
 
Closing net book amount
  
 
864,509
 
  
 
47,094
 
  
 
911,603
 
  
 
 
    
 
 
    
 
 
 
As of December 31, 2025
        
Cost
     892,815        320,626        1,213,441  
Accumulated amortization
     —         (209,322 )       (209,322 ) 
Impairment
     (28,306 )       (64,210 )       (92,516 ) 
  
 
 
    
 
 
    
 
 
 
Net book amount
  
 
864,509
 
  
 
47,094
 
  
 
911,603
 
  
 
 
    
 
 
    
 
 
 
 
 
 
(a)
Impairment tests for intangible assets
The trademarks and licenses were intangible assets acquired in business combinations as part of the reorganization of the Group. Most of the trademarks and licenses acquired were determined to have indefinite useful lives as there is no foreseeable limit to the period over which these assets are expected to generate net cash inflows for the Group.
For the purposes of impairment assessment, the recoverable amount of the trademarks and licenses with indefinite life was determined based on the higher of the fair value less cost of disposal and
value-in-use
calculations. Given there is no active market for the Group’s trademarks and licenses with indefinite life, management did the
value-in-use
calculations to determine the recoverable amounts based on discounted cash flows projections.
Based on management’s assessment on the recoverable amounts of the intangible assets, impairment losses amounting to nil, nil and RMB28 million were recognized for the years ended December 31, 2023, 2024 and 2025, respectively. However, subsequent impairment tests may be based on different assumptions and future cash flow projections, which may result in impairment losses for these assets in the foreseeable future.
The trademarks and licenses of the Group are primarily related to trademark rights of Puhui of RMB801 million. As the contractual tenor of its loan products is generally 36 months, the cash flow forecast period of Puhui was eight years based on a financial budget covering a five-year period approved by management. The key assumption used for
value-in-use
calculations of trademark rights of Puhui is as follows:
 
 
  
December 31,
2024
 
  
December 31,
2025
 
Revenue growth rates
    
-1.1% - 16.1%
      
-16.4% - 11.0%
 
 
Management has determined the values assigned to the above key assumption as follows:
 
Assumption
  
Approach used to determine values
Revenue growth rates    Based on recent policy and industry factors, past performances and management’s expectations of business development.
The excess of the recoverable amount of Puhui’s trademark over its carrying amount:
 
    
December 31,
2024
    
December 31,
2025
 
    
RMB’000
    
RMB’000
 
Excess of the recoverable amount of trademark rights of Puhui over its carrying amount
     1,201,371        784,408  
As of December 31, 2024 and 2025, the
pre-tax
discount rates applied to the cash flow projections were 20% and 20%, respectively. As of December 31, 2024 and 2025, the long-term growth rate used to extrapolate cash flow projections beyond the budget period were 2% and 2%, respectively.
While it is impracticable for the Group to estimate the impact on future periods, the following table sets forth the impact of management judgement of reasonably possible scenarios in the above key assumption, with all other variables held constant, on the impairment testing of Puhui’s trademark rights impairment testing at the dates indicated. As shown below, the possible changes of the key parameter would not cause the carrying amount of trademark rights of Puhui to exceed its recoverable amount at the dates indicated.
 
    
Unfavorable change
    
Favorable change
 
    
Change in
assumption
    
Change in
the excess
of the
recoverable
amount of
trademark
rights of
Puhui over
its carrying
amount
   
Excess of
the
recoverable
amount of
trademark
rights of
Puhui over
its carrying
amount
    
Change in
assumption
    
Change in
the excess
of the
recoverable
amount of
trademark
rights of
Puhui over
its carrying
amount
    
Excess of
the
recoverable
amount of
trademark
rights of
Puhui over
its carrying
amount
 
           
RMB’000
   
RMB’000
           
RMB’000
    
RMB’000
 
As of December 31, 2024
                
Revenue growth rates (GAGR)
     -230BP        (171,901 )      1,029,470        +230BP        185,781        1,387,152  
As of December 31, 2025
                
Revenue growth rates (GAGR)
     -230BP        (144,454 )     639,954        +230BP        156,716        941,124