Valuation Legal & General Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:08 2025-01-17 am EST			5-day change	1st Jan Change
233.60 ^GBX	+0.47%		+4.52%	+1.65%

Jan. 10	Stocks weak, sterling steady, as jobs data looms	AN
Jan. 07	LG Electronics and Samsung Unveil Shoppable TV Capabilities Powered by TheTake.AI at CES 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	17,991	15,802	17,657	14,796	14,861	13,621	13,621	-
Change	-	-12.17%	11.74%	-16.2%	0.44%	-8.34%	0%	-
Enterprise Value (EV) ¹	16,376	3,395	6,358	14,796	14,861	53,259	55,026	56,734
Change	-	-79.27%	87.27%	132.73%	0.44%	258.37%	3.32%	3.1%
P/E ratio	9.85x	10.4x	9.13x	6.84x	34.5x	14.1x	10.2x	9.26x
PBR	1.94x	1.58x	1.61x	-	3.47x	3.53x	3.67x	3.57x
PEG	-	-0.6x	0.3x	0.6x	-0.4x	0x	0.3x	0.9x
Capitalization / Revenue	0.27x	0.31x	0.39x	-0.17x	-	1.32x	1.23x	1.15x
EV / Revenue	0.25x	0.07x	0.14x	-0.17x	-	5.14x	4.98x	4.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.16x	1.53x	2.81x	5.86x	8.92x	30.5x	30.5x	29.1x
EV / FCF	-	0.82x	-17x	-	-1.03x	-	-	-
FCF Yield	-	122%	-5.88%	-	-97.4%	-	-	-
Dividend per Share ²	0.1757	0.1757	0.1845	-	0.2034	0.2132	0.2182	0.223
Rate of return	5.8%	6.6%	6.2%	-	8.1%	9.13%	9.34%	9.55%
EPS ²	0.3075	0.256	0.3257	0.3649	0.0728	0.1656	0.2291	0.2524
Distribution rate	57.1%	68.6%	56.6%	-	279%	129%	95.2%	88.4%
Net sales ¹	66,786	50,231	45,450	-89,294	-	10,355	11,044	11,809
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,286	2,218	2,262	2,523	1,667	1,746	1,806	1,948
Net income ¹	1,834	1,607	2,050	2,291	457	916.9	1,327	1,431
Net Debt ¹	-1,615	-12,407	-11,299	-	-	39,638	41,405	43,113
Reference price ²	3.030	2.662	2.975	2.495	2.511	2.336	2.336	2.336
Nbr of stocks (in thousands)	5,937,732	5,936,129	5,935,033	5,930,428	5,918,500	5,831,001	5,831,001	-
Announcement Date	3/4/20	3/10/21	3/9/22	3/8/23	3/6/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
LEGAL & GENERAL PLC	14.04x	3.95x	-	+9.17%	16.59B
KKR & CO. INC.	43.07x	20.17x	26.9x	+0.46%	136B
BLACKSTONE INC.	40.06x	12.62x	21.54x	+2.14%	136B
ARES MANAGEMENT CORPORATION	46.25x	11.28x	23.85x	+1.98%	37.93B
THE CARLYLE GROUP INC.	16.06x	5.65x	12.44x	+2.58%	19.41B
AMUNDI	10.46x	3.76x	7.69x	+6.45%	13.7B
BLUE OWL CAPITAL INC.	30.2x	-	-	+3.08%	13.3B
FRANKLIN RESOURCES, INC.	11.54x	1.06x	4.52x	+6.65%	10.16B
HDFC ASSET MANAGEMENT COMPANY LIMITED	36.07x	-	-	+2.16%	10.1B
Average	27.53x	8.35x	16.15x	+3.85%	43.67B
Weighted average by Cap.	37.21x	13.86x	22.32x	+2.16%