Valuation ICICI Lombard General Insurance Company Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:27:36 19/01/2026 pm IST			5-day change	1st Jan Change
1,884.80 ^INR	+0.78%		-1.33%	-3.94%

13/01	ICICI Lombard General Insurance Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI
13/01	ICICI Lombard General Insurance Company Limited, Q3 2026 Earnings Call, Jan 13, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,51,525	6,52,051	5,25,258	8,29,918	8,88,741	9,38,790	-	-
Change	-	0.08%	-19.45%	58%	7.09%	5.63%	-	-
Enterprise Value (EV) ¹	6,54,098	6,51,675	5,23,577	8,26,923	8,87,865	9,38,662	9,39,219	9,36,432
Change	-	-0.37%	-19.66%	57.94%	7.37%	5.72%	0.06%	-0.3%
P/E ratio	44.4x	51.4x	30.4x	43.4x	35.7x	32.4x	28.5x	24.8x
PBR	8.76x	7.16x	5.05x	6.94x	6.21x	5.64x	4.89x	4.26x
PEG	-	-2.6x	0.8x	4.2x	1.2x	2.1x	2.1x	1.7x
Capitalization / Revenue	5.36x	4.04x	2.9x	4.2x	3.87x	3.64x	3.26x	2.85x
EV / Revenue	5.38x	4.04x	2.89x	4.19x	3.87x	3.64x	3.26x	2.84x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	33.5x	36.3x	22x	43.4x	39.2x	35.1x	30.5x	26.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	8	8	9.5	10.5	11.5	13.73	15.55	18.34
Rate of return	0.56%	0.6%	0.89%	0.62%	0.64%	0.73%	0.83%	0.97%
EPS ²	32.27	25.82	35.16	38.78	50.25	58.15	66.14	75.92
Distribution rate	24.8%	31%	27%	27.1%	22.9%	23.6%	23.5%	24.2%
Net sales ¹	1,21,614	1,61,297	1,80,949	1,97,521	2,29,366	2,57,848	2,88,059	3,29,304
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	19,554	17,940	23,823	19,059	22,669	26,763	30,760	35,193
Net income ¹	14,730	12,710	17,290	19,186	25,083	28,998	32,876	37,686
Net Debt ¹	2,574	-376.4	-1,681	-2,996	-875.7	-127.7	429.6	-2,358
Reference price ²	1,433.20	1,328.30	1,069.50	1,684.50	1,792.85	1,884.80	1,884.80	1,884.80
Nbr of stocks (in thousands)	4,54,595	4,90,891	4,91,125	4,92,679	4,95,714	4,98,085	-	-
Announcement Date	17/04/21	21/04/22	18/04/23	17/04/24	15/04/25	-	-	-

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.($)
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED	32.16x	3.57x	-	0.73%	1.03TCr
ALLIANZ SE	13.43x	0.88x	-	4.51%	17TCr
CHUBB LIMITED	12.49x	2.86x	-	1.27%	12TCr
ZURICH INSURANCE GROUP LTD	15.47x	1.82x	-	5.15%	10TCr
MARSH & MCLENNAN COMPANIES	21.45x	3.92x	13.85x	1.87%	8.94TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.51x	1.44x	-	1.67%	3.61TCr
TALANX AG	12x	0.63x	-	2.99%	3.33TCr
UNIPOL ASSICURAZIONI S.P.A.	10.16x	0.73x	-	4.91%	1.69TCr
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	9.08x	-	-	7.07%	1.66TCr
MAPFRE S.A.	10.98x	-	-	4.91%	1.52TCr
Average	14.77x	1.98x	13.85x	3.51%	6.06TCr
Weighted average by Cap.	14.57x	1.99x	13.85x	3.37%