Valuation ICICI Lombard General Insurance Company Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-06-17 am EDT			5-day change	1st Jan Change
1,790.50 ^INR	+0.39%		+0.72%	-8.75%

Apr. 30	Icici lombard gets tax order imposing penalty 30.6 million rupees	RE
Apr. 16	YES Research Downgrades ICICI Lombard General Insurance to Add from Buy; Price Target is INR2,200	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	652,051	525,258	829,918	888,741	852,726	893,351	-	-
Change	-	-19.45%	58%	7.09%	-4.05%	4.76%	-	-
Enterprise Value (EV) ¹	651,675	523,577	826,923	887,865	842,858	899,686	900,959	893,351
Change	-	-19.66%	57.94%	7.37%	-5.07%	6.74%	0.14%	-0.84%
P/E	51.4x	30.4x	43.4x	35.7x	31x	27.8x	23.9x	21.4x
PBR	7.16x	5.05x	6.94x	6.21x	5.06x	4.61x	4.02x	3.62x
PEG	-	0.8x	4.2x	1.2x	3.12x	1.7x	1.5x	1.8x
Capitalization / Revenue	4.04x	2.9x	4.2x	3.87x	3.29x	3.07x	2.68x	2.38x
EV / Revenue	4.04x	2.89x	4.19x	3.87x	3.25x	3.09x	2.7x	2.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	36.3x	22x	43.4x	39.2x	33.4x	30.1x	25.1x	22.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	8	9.5	10.5	11.5	13.5	15.16	17.38	21.24
Rate of return	0.6%	0.89%	0.62%	0.64%	0.79%	0.85%	0.97%	1.19%
EPS ²	25.82	35.16	38.78	50.25	55.24	64.14	74.61	83.51
Distribution rate	31%	27%	27.1%	22.9%	24.4%	23.6%	23.3%	25.4%
Net sales ¹	161,297	180,949	197,521	229,366	258,949	290,923	333,365	375,007
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	17,940	23,823	19,059	22,669	25,237	29,899	35,857	40,277
Net income ¹	12,710	17,290	19,186	25,083	27,719	32,224	37,324	41,700
Net Debt ¹	-376.4	-1,681	-2,996	-875.7	-9,868	6,335	7,608	-
Reference price ²	1,328.30	1,069.50	1,684.50	1,792.85	1,710.60	1,783.60	1,783.60	1,783.60
Nbr of stocks (in thousands)	490,891	491,125	492,679	495,714	498,495	498,939	-	-
Announcement Date	4/21/22	4/18/23	4/17/24	4/15/25	4/15/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED	27.81x	3.08x	-	0.85%	9.41B
ALLIANZ SE	13.12x	-	-	4.58%	175B
CHUBB LIMITED	12.65x	2.89x	-	1.23%	128B
ZURICH INSURANCE GROUP LTD	14.87x	-	-	5.55%	109B
MARSH & MCLENNAN COMPANIES	19.4x	3.45x	12.07x	2.24%	80.57B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.87x	1.39x	-	1.83%	35.92B
HELVETIA BALOISE HOLDING AG	-421.32x	1.31x	-	3.97%	25.84B
PRINCIPAL FINANCIAL GROUP, INC.	12.14x	-	-	2.96%	24.01B
UNIPOL ASSICURAZIONI S.P.A.	12.14x	-	-	4.82%	20.31B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	9.66x	-	-	7.27%	16.02B
Average	-28.97x	2.42x	12.07x	3.53%	62.28B
Weighted average by Cap.	-4.01x	2.72x	12.07x	3.54%