Valuation Life Insurance Corporation of India

Equities

Market Closed - NSE India S.E. Other stock markets 06:49:46 2026-01-23 am EST			5-day change	1st Jan Change
802.45 ^INR	-2.06%		-2.19%	-6.14%

Jan. 21	India's SBI MF to take at least 10% of Adani Group's biggest rupee bond issue, bankers say	RE
Jan. 20	India's Adani Power set for group's biggest-ever rupee bond sale, bankers say	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,379,763	5,794,647	5,056,203	5,075,494	-	-
Change	-	71.45%	-12.74%	0.38%	-	-
Enterprise Value (EV) ¹	2,924,777	5,376,402	4,357,357	4,514,208	4,530,379	4,496,453
Change	-	83.82%	-18.95%	3.6%	0.36%	-0.75%
P/E ratio	9.39x	14.2x	10.5x	9.72x	9.03x	8.03x
PBR	7.31x	7x	3.97x	3.04x	2.59x	1.96x
PEG	0x	1x	0.6x	1.21x	1.17x	0.6x
Capitalization / Revenue	0.43x	0.68x	0.57x	0.55x	0.51x	0.48x
EV / Revenue	0.37x	0.63x	0.49x	0.49x	0.46x	0.42x
EV / EBITDA	7.9x	12.9x	-	11.8x	10.4x	9.34x
EV / EBIT	8.11x	13.1x	9.01x	9.93x	9.02x	8.15x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	3	4	12	11.01	12.09	13.23
Rate of return	0.56%	0.44%	1.5%	1.37%	1.51%	1.65%
EPS ²	56.91	64.69	76.4	82.56	88.91	99.92
Distribution rate	5.27%	6.18%	15.7%	13.3%	13.6%	13.2%
Net sales ¹	7,911,044	8,569,056	8,846,253	9,263,527	9,881,361	10,630,031
EBITDA ¹	370,334	416,112	-	383,558	434,219	481,587
EBIT ¹	360,809	410,566	483,506	454,579	502,482	551,658
Net income ¹	359,966	409,158	483,203	491,773	534,859	577,736
Net Debt ¹	-454,986	-418,245	-698,847	-561,286	-545,116	-579,042
Reference price ²	534.35	916.15	799.40	802.45	802.45	802.45
Nbr of stocks (in thousands)	6,324,998	6,324,998	6,324,998	6,324,998	-	-
Announcement Date	5/24/23	5/27/24	5/27/25	-	-	-

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.($)
LIFE INSURANCE CORPORATION OF INDIA	9.72x	0.49x	11.77x	1.37%	55.24B
CHINA LIFE INSURANCE COMPANY LIMITED	5.91x	1.73x	-	2.83%	167B
AIA GROUP LIMITED	16.63x	-	-	2.34%	112B
FUBON FINANCIAL HOLDING CO., LTD.	12.49x	-	-	3.73%	40.46B
JAPAN POST HOLDINGS CO., LTD.	15.79x	10.53x	97.58x	2.73%	32.75B
SBI LIFE INSURANCE COMPANY LIMITED	72.11x	1.53x	-	0.17%	21.86B
NN GROUP N.V.	12.21x	1.89x	9.92x	5.68%	20.15B
HDFC LIFE INSURANCE COMPANY LIMITED	75.71x	-	-	0.33%	16.72B
T&D HOLDINGS, INC.	14.13x	0.74x	-	3.36%	11.67B
IA FINANCIAL CORPORATION INC.	13.69x	-	-	2.27%	11.26B
Average	24.84x	2.82x	39.76x	2.48%	48.87B
Weighted average by Cap.	15.98x	2.40x	37.41x	2.53%