Valuation Dai-ichi Life Holdings, Inc.

Equities

Delayed Japan Exchange Other stock markets 12:00:00 17/02/2026 pm IST			5-day change	1st Jan Change
1,524.00 ^JPY	+2.63%		+4.71%	+16.92%

14/02	Dai-ichi Life Holdings, Inc., Q3 2026 Earnings Call, Feb 13, 2026
14/02	Dai-Ichi Life Holdings, Inc. Announces Abolishment of Protection and Retirement, Savings and Asset Management Business Units	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	21,19,121	25,60,126	22,92,812	36,41,748	40,45,324	53,82,586	-	-
Change	-	20.81%	-10.44%	58.83%	11.08%	33.06%	-	-
Enterprise Value (EV) ¹	11,34,750	34,30,509	15,80,337	46,17,034	52,40,322	69,37,765	70,20,723	71,22,743
Change	-	202.31%	-53.93%	192.16%	13.5%	32.39%	1.2%	1.45%
P/E ratio	5.84x	6.52x	12.9x	11.7x	9.77x	12.8x	12.2x	11.4x
PBR	0.44x	0.58x	0.83x	0.94x	1.2x	1.5x	1.42x	1.39x
PEG	-	0.4x	-0.3x	0.2x	0.2x	5.87x	2.29x	1.63x
Capitalization / Revenue	0.27x	0.31x	0.24x	0.33x	0.41x	0.53x	0.51x	0.53x
EV / Revenue	0.14x	0.42x	0.17x	0.42x	0.53x	0.69x	0.66x	0.7x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	15.5	20.75	21.5	28.25	34.25	51.43	61.09	66.48
Rate of return	3.26%	3.32%	3.53%	2.93%	3.02%	3.38%	4.01%	4.37%
EPS ²	81.4	95.79	47.32	82.42	116	118.5	124.8	133.5
Distribution rate	19%	21.7%	45.4%	34.3%	29.5%	43.4%	49%	49.8%
Net sales ¹	78,27,800	82,09,708	95,19,445	1,10,28,166	98,73,251	1,00,81,366	1,06,21,390	1,02,28,217
EBITDA	-	-	-	-	-	-	-	-
EBIT	4,82,540	4,74,371	2,80,679	4,26,998	-	-	-	-
Net income ¹	3,63,700	4,09,353	1,92,301	3,20,765	4,29,613	4,31,023	4,48,931	4,67,166
Net Debt ¹	-9,84,371	8,70,383	-7,12,475	9,75,286	11,94,998	15,55,180	16,38,137	17,40,157
Reference price ²	475.50	624.75	608.75	963.25	1,133.00	1,521.50	1,521.50	1,521.50
Nbr of stocks (in thousands)	44,56,616	40,97,840	37,66,426	37,80,689	35,70,454	36,24,637	-	-
Announcement Date	14/05/21	12/05/22	15/05/23	15/05/24	15/05/25	-	-	-

¹JPY in Million²JPY

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.($)
DAI-ICHI LIFE HOLDINGS, INC.	12.53x	0.69x	-	3.46%	3.51TCr
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	8.27x	5.26x	-	4.2%	17TCr
AXA	8.47x	0.83x	-	6.16%	8.96TCr
GENERALI	12.75x	0.95x	-	4.46%	6.28TCr
MANULIFE FINANCIAL CORPORATION	11.28x	-	-	3.85%	6.16TCr
AFLAC INCORPORATED	19.62x	2.98x	-	2.02%	5.96TCr
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	8.07x	0.97x	-	2.79%	5.58TCr
METLIFE, INC.	13.4x	-	-	2.91%	5.07TCr
GREAT-WEST LIFECO INC.	11.84x	-	-	4.26%	4.1TCr
SUN LIFE FINANCIAL INC.	12.41x	-	-	4.09%	3.82TCr
Average	11.86x	1.95x		3.82%	6.62TCr
Weighted average by Cap.	11.08x	2.71x		4%