Google
Apple
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
ICICI PRUDENTIAL LIFE INSURANCE COMPANY LIMITED Financials ICICI Prudential Life Insurance Company Limited Bombay Stock Exchange
Equities
540133
INE726G01019
Life & Health Insurance
|
End-of-day quote
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 563.25 INR | +0.81% | +1.40% | +24.86% | |
| Oct. 27 | India's SBI Life reports flat Q2 profit as higher expenses weigh | RE |
| Oct. 19 | Nomura Adjusts ICICI Prudential Life Insurance's Price Target to INR640 From INR670, Keeps at Buy | MT |
Valuation
| Fiscal Period : March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 502 884 | 510 736 | 639 870 | 719 947 | 626 786 | 811 165 | - | - |
| Enterprise Value (EV) 1 | 496 273 | 502 617 | 646 287 | 725 237 | 631 033 | 814 686 | 813 838 | 812 905 |
| P/E ratio | 44,2x | 47,9x | 67,0x | 95,2x | 77,1x | 79,6x | 69,6x | 61,7x |
| Yield | 0,90% | 0,22% | 0,45% | 0,11% | 0,14% | 0,30% | 0,34% | 0,43% |
| Capitalization / Revenue | 1,64x | 1,55x | 1,83x | 1,98x | 1,63x | 1,97x | 1,80x | 1,67x |
| EV / Revenue | 1,62x | 1,53x | 1,85x | 2,00x | 1,64x | 1,98x | 1,80x | 1,67x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | 4 405 625x | - | - | - | - | - | - | - |
| FCF Yield | 0,00% | - | - | - | - | - | - | - |
| Price to Book | 7,14x | 7,08x | 7,03x | 7,86x | 6,21x | 7,46x | 6,83x | 6,24x |
| Nbr of stocks (in thousands) | 1 435 784 | 1 435 862 | 1 435 974 | 1 437 306 | 1 438 571 | 1 440 024 | - | - |
| Reference price 2 | 350 | 356 | 446 | 501 | 436 | 563 | 563 | 563 |
| Announcement Date | 24/04/19 | 25/04/20 | 19/04/21 | 16/04/22 | 20/04/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 305 783 | 328 790 | 349 734 | 363 213 | 385 595 | 411 734 | 451 879 | 486 635 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 11 612 | 10 670 | 10 774 | 7 948 | 9 003 | 14 225 | 15 611 | 17 237 |
| Operating Margin | 3,80% | 3,25% | 3,08% | 2,19% | 2,33% | 3,45% | 3,45% | 3,54% |
| Earnings before Tax (EBT) 1 | 11 612 | 10 670 | 10 774 | 7 948 | 9 003 | 10 786 | 12 735 | 13 726 |
| Net income 1 | 11 389 | 10 670 | 9 562 | 7 592 | 8 135 | 9 674 | 11 235 | 12 119 |
| Net margin | 3,72% | 3,25% | 2,73% | 2,09% | 2,11% | 2,35% | 2,49% | 2,49% |
| EPS 2 | 7,93 | 7,42 | 6,65 | 5,26 | 5,65 | 7,08 | 8,09 | 9,13 |
| Free Cash Flow | 112 645 | - | - | - | - | - | - | - |
| FCF margin | 36,8% | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | 989% | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3,15 | 0,80 | 2,00 | 0,55 | 0,60 | 1,69 | 1,92 | 2,42 |
| Announcement Date | 24/04/19 | 25/04/20 | 19/04/21 | 16/04/22 | 20/04/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : Maart | 2022 Q1 | 2022 Q2 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | 66 019 | 92 865 | 113 589 | 68 842 | 95 817 | 126 291 |
| EBITDA | - | - | - | 2 126 | 2 548 | - |
| EBIT 1 | -2 154 | 4 757 | 2 224 | 1 568 | 2 002 | 3 172 |
| Operating Margin | -3,26% | 5,12% | 1,96% | 2,28% | 2,09% | 2,51% |
| Earnings before Tax (EBT) | - | - | - | 1 568 | 2 002 | - |
| Net income 1 | -1 853 | 4 456 | 1 869 | 1 566 | 2 001 | 2 353 |
| Net margin | -2,81% | 4,80% | 1,65% | 2,27% | 2,09% | 1,86% |
| EPS 2 | -1,29 | 3,09 | 1,29 | - | 1,39 | 1,63 |
| Dividend per Share 2 | - | - | 0,55 | - | - | 0,60 |
| Announcement Date | 20/07/21 | 19/10/21 | 16/04/22 | 16/07/22 | 15/10/22 | 20/04/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period : Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 6 417 | 5 291 | 4 248 | 3 521 | 2 673 | 1 740 |
| Net Cash position 1 | 6 610 | 8 119 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | 112 645 | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15,0% | 15,0% | 11,7% | 8,31% | 8,45% | 10,9% | 11,9% | 11,5% |
| Shareholders' equity 1 | 76 118 | 71 274 | 81 609 | 91 336 | 96 237 | 89 010 | 94 601 | 105 768 |
| ROA (Net income/ Total Assets) | 0,75% | 0,67% | 0,52% | 0,33% | 0,33% | 0,39% | 0,42% | 0,49% |
| Assets 1 | 1 524 468 | 1 595 580 | 1 831 023 | 2 308 300 | 2 501 507 | 2 450 239 | 2 649 840 | 2 477 436 |
| Book Value Per Share 2 | 49,0 | 50,2 | 63,4 | 63,7 | 70,1 | 75,5 | 82,5 | 90,2 |
| Cash Flow per Share | - | - | - | 12,7 | 0,62 | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 24/04/19 | 25/04/20 | 19/04/21 | 16/04/22 | 20/04/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
32
Last Close Price
563.3INR
Average target price
620.62INR
Spread / Average Target
+10.18%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +24.86% | 9 662 M $ | |
| -23.13% | 98 093 M $ | |
| -25.40% | 97 172 M $ | |
| -32.14% | 95 612 M $ | |
| +5.02% | 50 952 M $ | |
| +20.11% | 29 683 M $ | |
| +15.95% | 29 566 M $ | |
| -3.87% | 28 758 M $ | |
| +19.20% | 17 613 M $ | |
| +18.09% | 17 114 M $ |
- Stock
- Equities
- Stock ICICI Prudential Life Insurance Company Limited
- Stock ICICI Prudential Life Insurance Company Limited - Bombay Stock Exchange
- Financials ICICI Prudential Life Insurance Company Limited
