Financials Corebridge Financial, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 08/07/2025 am IST			5-day change	1st Jan Change
35.09 ^USD	-1.93%		-1.15%	+17.24%

27/06	Corebridge Financial, Inc., Q1 2025 Earnings Call, May 06, 2025
27/06	Sector Update: Financial Stocks Higher Late Afternoon	MT

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Net sales ¹	18,056	21,212	19,578	19,745	20,758	21,352
Change	-	17.48%	-7.7%	0.85%	5.13%	2.87%
EBITDA	-	-	-	-	-	-
Change	-	-	-	-	-	-
EBIT ¹	2,544	3,677	4,095	3,683	3,750	3,622
Change	-	44.54%	11.37%	-10.05%	1.81%	-3.39%
Interest Paid ¹	-534	-552	-554	-567	-558	-581
Earnings before Tax (EBT)	-	-	-	-	3,378	3,535
Change	-	-	-	-	-	4.63%
Net income ¹	8,149	1,104	2,230	1,326	2,631	2,763
Change	-	-86.45%	101.99%	-40.55%	98.46%	5%
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
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	4,792	4,994	4,947	4,718	4,853	5,017	5,073	5,511
Change	-	20.9%	-0.11%	8.99%	-30.18%	45.14%	-1.18%	-28.65%	8.55%	10.66%	-5.58%	1.19%	4.22%	-0.95%	-4.62%	2.86%	3.38%	1.11%	8.64%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	549	706	-	945	909	931	786	835	1,155	1,060	817	879	923.5	902	739	773	793	797	786
Change	-	28.6%	-	-	-3.81%	2.42%	-15.57%	6.23%	38.32%	-8.23%	-22.92%	7.59%	5.06%	-2.33%	-18.07%	4.6%	2.59%	0.5%	-1.38%
Charge d'intérêts ¹	-136	-177	-162	-129	-128	-133	-132	-127	-127	-145	-140	-144	-141	-141	-139	-139	-139	-139	-148
Earnings before Tax (EBT) ¹	-	-	-	-	-	-	-	456	-1,594	2,925	-862	770.5	852	825.5	769	803	823	827	816
Change	-	-	-	-	-	-	-	-	-449.56%	283.5%	-129.47%	189.39%	10.58%	-3.11%	-6.84%	4.42%	2.49%	0.49%	-1.33%
Net income ¹	2,351	-566	-459	771	2,101	-1,309	878	365	-1,184	2,171	-664	624.6	677.1	651.6	617.4	644.6	656.8	650.8	647.7
Change	-	-124.07%	18.9%	267.97%	172.5%	-162.3%	167.07%	-58.43%	-424.38%	283.36%	-130.58%	194.07%	8.41%	-3.77%	-5.24%	4.41%	1.89%	-0.91%	-0.48%
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	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Net Debt ¹	10,374	6,924	6,605	10,454	10,454	10,454
Change	-	-33.26%	-4.61%	58.27%	0%	0%
Announcement Date	17/02/23	15/02/24	12/02/25	-	-	-

¹USD in Million

Estimates

¹USD in Million

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	-	-	-
EBIT Margin (%)	14.09%	17.33%	20.92%	18.65%	18.06%	16.97%
EBT Margin (%)	-	-	-	-	16.28%	16.56%
Net margin (%)	45.13%	5.2%	11.39%	6.71%	12.67%	12.94%
FCF margin (%)	-	-	-	9.37%	8.78%	-
FCF / Net Income (%)	-	-	-	139.55%	69.31%	-
Profitability
ROA	2.09%	0.72%	-	23.3%	22.45%	-
ROE	9.1%	11.3%	12.8%	11.81%	12.28%	12.69%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	5.65x	5.73x	-
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	0.9683	1.028	1.073
Change	-	486.96%	-65.93%	5.25%	6.16%	4.41%
Book Value Per Share ¹	12.73	18.93	20.41	24.4	28.26	34.57
Change	-	48.7%	7.82%	19.57%	15.8%	22.34%
EPS ¹	12.59	1.71	3.72	2.911	5.454	6.234
Change	-	-86.42%	117.54%	-21.74%	87.35%	14.29%
Nbr of stocks (in thousands)	6,45,000	6,29,596	5,68,870	5,49,705	5,49,705	5,49,705
Announcement Date	17/02/23	15/02/24	12/02/25	-	-	-