Financials Prudential plc

Equities

Market Closed - London S.E. Other stock markets 11:35:23 2026-02-06 am EST			5-day change	1st Jan Change
1,181.50 ^GBX	+0.51%		-1.91%	+3.23%

Feb. 06	Leading South Korean insurers explore India entry, sources say	RE
Feb. 06	Prudential Buys Back Shares	MT

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	7,391	17,090	17,615	-	7,995	8,523	9,383	10,301
Change	-	131.23%	3.07%	-	-	6.6%	10.09%	9.79%
EBITDA	3,937	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	3,947	2,470	2,778	2,274	2,412	2,641	2,913	3,209
Change	-	-37.43%	12.49%	-18.14%	6.05%	9.52%	10.29%	10.15%
Interest Paid ¹	-337	-248.9	-166.2	-138.6	-131.8	-127.6	-134.7	-137.6
Earnings before Tax (EBT) ¹	1,540	2,305	1,220	1,648	2,276	2,741	2,831	3,156
Change	-	49.74%	-47.09%	35.13%	38.07%	20.43%	3.3%	11.47%
Net income ¹	1,518	-1,560	821.4	1,337	1,761	2,188	2,201	2,454
Change	-	-202.75%	152.66%	62.77%	31.71%	24.22%	0.63%	11.47%
Announcement Date	3/3/21	3/9/22	3/15/23	3/20/24	3/19/25	-	-	-

¹GBP in Million

Estimates

Fiscal Period: December	2021 S1	2021 S2	2022 S1	2022 S2	2024 S1	2024 S2	2025 S1	2025 S2	2026 S1	2026 S2	2027 S1
Net sales	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,133	1,270	1,374	1,411	1,167	1,222	1,219	1,611	1,408	1,469	1,570
Change	-	12.03%	8.25%	2.66%	-17.28%	4.68%	-0.18%	32.12%	-12.63%	4.35%	6.9%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
Net income	-2,892	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	8/11/21	3/9/22	8/10/22	3/15/23	8/28/24	3/19/25	8/26/25	-	-	-	-

¹GBP in Million

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	3/3/21	3/9/22	3/15/23	3/20/24	3/19/25	-	-	-

Estimates

Fiscal Period: December	2024	2025	2026	2027
CAPEX ¹	429.3	575.8	572.8	419.1
Change	-	34.14%	-0.53%	-26.83%
Free Cash Flow (FCF) ¹	-	-	-	-
Change	-	-	-	-
Announcement Date	3/19/25	-	-	-

¹GBP in Million

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	53.27%	-	-	-	-	-	-	-
EBIT Margin (%)	-	53.4%	14.45%	15.77%	-	30.16%	30.99%	31.05%	31.15%
EBT Margin (%)	-	20.83%	13.49%	6.92%	-	28.47%	32.16%	30.18%	30.64%
Net margin (%)	-	20.54%	-9.13%	4.66%	-	22.03%	25.67%	23.46%	23.82%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	0.94%	0.75%	1.51%	1.46%	1.45%	1.44%	1.49%	1.54%
ROE	-	22.59%	14.05%	16.15%	14.11%	14.62%	15.25%	15.36%	15.97%
Financial Health
Leverage (Debt/EBITDA)	5.16x	6.11x	0.01x	0.07x	0.2x	-	-	-	-
Debt / Free cash flow	0.16x	-0.49x	0x	0.02x	-0.49x	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	5.37%	6.76%	6.1%	4.07%
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	0.1151	0.1308	0.1561	0.161	0.1783	0.1946	0.2176	0.2459
Change	-	-	13.61%	19.36%	3.14%	10.74%	9.18%	11.78%	13.03%
Book Value Per Share ¹	-	8.039	4.934	4.954	5.212	5.071	5.455	6.002	6.685
Change	-	-	-38.62%	0.39%	5.21%	-2.7%	7.56%	10.03%	11.38%
EPS ¹	-	0.5848	-0.5935	0.3004	0.4866	0.6474	0.8147	0.8671	1.003
Change	-	-	-201.48%	150.62%	61.96%	33.05%	25.84%	6.43%	15.73%
Nbr of stocks (in thousands)	-	2,597,990	2,735,012	2,736,969	2,740,921	2,647,522	2,525,906	2,525,906	2,525,906
Announcement Date	-	3/3/21	3/9/22	3/15/23	3/20/24	3/19/25	-	-	-