Financials ICICI Prudential Life Insurance Company Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:03 13/03/2026 pm IST			5-day change	1st Jan Change
583.75 ^INR	-1.55%		-4.93%	-12.64%

19/02	ICICI Prudential Life Insurance Company gets tax demand of 9.84 billion rupees	RE
19/02	Icici Prudential Life Insurance Company gets tax demand for 2.16 billion rupees	RE

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	3,49,734	3,63,213	3,85,595	4,17,597	4,72,594	5,04,385	5,58,265	6,20,750
Change	-	3.85%	6.16%	8.3%	13.17%	6.73%	10.68%	11.19%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	10,774	7,948	9,003	9,205	13,317	18,045	21,463	24,918
Change	-	-26.23%	13.28%	2.24%	44.67%	35.51%	18.94%	16.09%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	10,774	7,948	9,003	9,205	13,317	15,395	17,741	20,069
Change	-	-26.23%	13.28%	2.24%	44.67%	15.61%	15.24%	13.12%
Net income ¹	9,562	7,592	8,135	8,507	11,855	13,883	15,858	18,126
Change	-	-20.6%	7.15%	4.57%	39.36%	17.1%	14.23%	14.3%
Announcement Date	19/04/21	16/04/22	20/04/23	23/04/24	15/04/25	-	-	-

¹INR in Million

Estimates

Fiscal Period: March	2021 Q4	2022 Q1	2022 Q2	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
Net sales	1,18,793	66,018	92,865	-	1,13,589	68,842	95,817	-	1,26,291	-	-	-	-	-	-	-	1,63,692	85,032	-	-	-
Change	-	-44.43%	40.67%	-	-	-39.39%	39.18%	-	-	-	-	-	-	-	-	-	-	-48.05%	-	-	-
EBITDA	-	-	-	-	-	2,126	2,548	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	19.84%	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,124	-2,154	4,757	3,120	2,224	1,568	2,002	2,261	3,172	2,074	2,477	2,313	2,341	2,589	2,852	3,747	4,129	3,434	3,424	4,432	6,421
Change	-	-291.6%	320.89%	-34.41%	-28.71%	-29.5%	27.68%	12.91%	40.33%	-34.61%	19.4%	-6.61%	1.22%	10.57%	10.19%	31.35%	10.21%	-16.84%	-0.27%	29.44%	44.87%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	1,568	2,002	-	-	2,074	-	2,313	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	27.68%	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income ¹	625.1	-1,853	4,456	3,120	1,869	1,566	2,001	2,216	2,353	2,062	2,439	2,269	1,737	2,243	2,510	3,249	3,853	3,010	2,958	3,872	3,906
Change	-	-396.42%	340.5%	-29.99%	-40.1%	-16.22%	27.82%	10.71%	6.18%	-12.36%	18.28%	-6.95%	-23.47%	29.18%	11.88%	29.45%	18.58%	-21.88%	-1.71%	30.87%	0.88%
Announcement Date	19/04/21	20/07/21	19/10/21	18/01/22	16/04/22	16/07/22	15/10/22	17/01/23	20/04/23	18/07/23	17/10/23	17/01/24	23/04/24	23/07/24	22/10/24	21/01/25	15/04/25	15/07/25	14/10/25	13/01/26	-

¹INR in Million

Estimates

Fiscal Period: March	2024 S1	2025 S1	2026 S1
Net sales	-	-	-
Change	-	-	-
EBITDA	-	-	-
Change	-	-	-
EBIT	-	-	-
Change	-	-	-
Charge d'intérêts	-	-	-
Earnings before Tax (EBT)	-	-	-
Change	-	-	-
Net income ¹	4,501	4,753	5,968
Change	-	5.61%	25.56%
Announcement Date	17/10/23	22/10/24	14/10/25

¹INR in Million

Estimates

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt ¹	6,417	5,291	4,248	3,623	15,928	13,733	15,976	14,341
Change	-	-17.55%	-19.71%	-14.71%	339.64%	-13.78%	16.33%	-10.23%
Announcement Date	19/04/21	16/04/22	20/04/23	23/04/24	15/04/25	-	-	-

¹INR in Million

Estimates

Fiscal Period: March	2020	2021	2022	2023	2024	2025
CAPEX ¹	663	842.3	1,887	1,927	2,366	2,588
Change	-	27.04%	124.05%	2.13%	22.77%	9.36%
Free Cash Flow (FCF) ¹	4,809	5,789	9,721	4,240	-6,648	-7,311
Change	-	20.39%	67.91%	-56.38%	-256.77%	-9.97%
Announcement Date	15/07/20	02/06/21	03/06/22	03/07/23	04/06/24	04/06/25

¹INR in Million

Estimates

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-
EBIT Margin (%)	3.08%	2.19%	2.33%	2.2%	2.82%	3.58%	3.84%	4.01%
EBT Margin (%)	3.08%	2.19%	2.33%	2.2%	2.82%	3.05%	3.18%	3.23%
Net margin (%)	2.73%	2.09%	2.11%	2.04%	2.51%	2.75%	2.84%	2.92%
FCF margin (%)	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-
Profitability
ROA	0.52%	0.33%	0.33%	0.31%	0.39%	0.4%	0.42%	0.42%
ROE	11.72%	8.31%	8.45%	8.07%	10.34%	11.37%	11.85%	12%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	12.69	0.6214	-	-	-	-	-
Change	-	-	-95.1%	-	-	-	-	-
Dividend per Share ¹	2	0.55	0.6	0.6	0.85	1.061	1.24	1.353
Change	-	-72.5%	9.09%	0%	41.67%	24.78%	16.87%	9.12%
Book Value Per Share ¹	63.35	63.72	70.14	76.39	82.57	90.7	99.65	111.2
Change	-	0.57%	10.08%	8.91%	8.09%	9.85%	9.87%	11.58%
EPS ¹	6.65	5.26	5.65	5.89	8.16	9.622	10.94	12.49
Change	-	-20.9%	7.41%	4.25%	38.54%	17.92%	13.67%	14.21%
Nbr of stocks (in thousands)	14,35,974	14,37,306	14,38,571	14,40,616	14,45,321	14,49,180	14,49,180	14,49,180
Announcement Date	19/04/21	16/04/22	20/04/23	23/04/24	15/04/25	-	-	-