Financials Corebridge Financial, Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 21/01/2026 am IST			5-day change	1st Jan Change
29.42 ^USD	-3.51%		-2.03%	-2.49%

08/01	UBS Adjusts Corebridge Financial Price Target to $33 From $35, Maintains Neutral Rating	MT
17/12	Corebridge Financial Joins S&P MidCap 400 Index	MT

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Net sales ¹	18,056	21,212	19,578	19,286	20,771	22,115
Change	-	17.48%	-7.7%	-1.49%	7.7%	6.47%
EBITDA ¹	-	-	-	3,493	3,641	3,715
Change	-	-	-	-	4.24%	2.02%
EBIT ¹	2,544	3,677	4,095	3,261	3,425	3,635
Change	-	44.54%	11.37%	-20.36%	5.02%	6.14%
Interest Paid ¹	-534	-552	-554	-546.7	-580	-578.3
Earnings before Tax (EBT)	-	-	-	-	3,024	3,100
Change	-	-	-	-	-	2.51%
Net income ¹	8,149	1,104	2,230	-759.8	2,372	2,475
Change	-	-86.45%	101.99%	-134.07%	412.15%	4.34%
Announcement Date	17/02/23	15/02/24	12/02/25	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3
Net sales ¹	4,441	5,369	5,363	5,845	4,081	5,923	5,853	4,176	4,533	5,016	4,736	4,420	5,626	5,020	4,881	4,722	5,285	5,290	5,479	5,299	5,425
Change	-	20.9%	-0.11%	8.99%	-30.18%	45.14%	-1.18%	-28.65%	8.55%	10.66%	-5.58%	-6.67%	27.29%	-10.78%	-2.77%	-3.24%	11.91%	0.1%	3.57%	-3.28%	2.38%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	549	706	-	945	909	931	786	835	1,155	1,060	817	934	647	781	743	789	801	805.5	762	792	804
Change	-	28.6%	-	-	-3.81%	2.42%	-15.57%	6.23%	38.32%	-8.23%	-22.92%	14.32%	-30.73%	20.71%	-4.87%	6.19%	1.52%	0.56%	-5.4%	3.94%	1.52%
Charge d'intérêts ¹	-136	-177	-162	-129	-128	-133	-132	-127	-127	-145	-140	-129	-127	-137.7	-141	-141	-141	-141	-141	-141	-141
Earnings before Tax (EBT) ¹	-	-	-	-	-	-	-	456	-1,594	2,925	-862	-608	-42	706	742	757	767	773	762	792	804
Change	-	-	-	-	-	-	-	-	-449.56%	283.5%	-129.47%	29.47%	93.09%	1,780.95%	5.1%	2.02%	1.32%	0.78%	-1.42%	3.94%	1.52%
Net income ¹	2,351	-566	-459	771	2,101	-1,309	878	365	-1,184	2,171	-664	-660	144	550.7	574.5	582	595	593	590.5	612.5	628.5
Change	-	-124.07%	18.9%	267.97%	172.5%	-162.3%	167.07%	-58.43%	-424.38%	283.36%	-130.58%	0.6%	121.82%	282.41%	4.33%	1.31%	2.23%	-0.34%	-0.42%	3.73%	2.61%
Announcement Date	09/11/22	17/02/23	09/05/23	04/08/23	03/11/23	15/02/24	03/05/24	31/07/24	04/11/24	12/02/25	03/05/25	04/08/25	03/11/25	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Net Debt ¹	10,374	6,924	6,605	9,357	9,357	9,357
Change	-	-33.26%	-4.61%	41.67%	0%	0%
Announcement Date	17/02/23	15/02/24	12/02/25	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024
CAPEX ¹	-	-	-	-	-
Change	-	-	-	-	-
Free Cash Flow (FCF) ¹	1,839	7,850	525	743.4	1,395
Change	-	326.85%	-93.31%	41.6%	87.62%
Announcement Date	21/12/21	11/03/22	24/02/23	15/02/24	13/02/25

¹USD in Million

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	18.11%	17.53%	16.8%
EBIT Margin (%)	14.09%	17.33%	20.92%	16.91%	16.49%	16.44%
EBT Margin (%)	-	-	-	-	14.56%	14.02%
Net margin (%)	45.13%	5.2%	11.39%	-3.94%	11.42%	11.19%
FCF margin (%)	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-
Profitability
ROA	2.09%	0.72%	-	0.8%	0.8%	0.8%
ROE	9.1%	11.3%	12.8%	11.32%	12.37%	12.95%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	2.68x	2.57x	2.52x
Debt / Free cash flow	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-
Items per share
Cash flow per share ¹	4.163	-	-	-	-	-
Change	-	-	-	-	-	-
Dividend per Share ¹	0.46	2.7	0.92	0.9483	1.002	1.06
Change	-	486.96%	-65.93%	3.08%	5.62%	5.79%
Book Value Per Share ¹	12.73	18.93	20.41	26.36	30.13	35.03
Change	-	48.7%	7.82%	29.14%	14.31%	16.27%
EPS ¹	12.59	1.71	3.72	-1.284	5.144	6
Change	-	-86.42%	117.54%	-134.51%	500.7%	16.64%
Nbr of stocks (in thousands)	6,45,000	6,29,596	5,68,870	5,20,494	5,20,494	5,20,494
Announcement Date	17/02/23	15/02/24	12/02/25	-	-	-