Valuation ICICI Prudential Life Insurance Company Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:41 11/07/2025 pm IST			5-day change	1st Jan Change
660.70 ^INR	-1.83%		+1.50%	+0.89%

10/07	Icici Prudential Life Insurance Co says new business premium for June 2025 at 15.73 bln rupees	RE
23/06	Indian insurers say limit on duration for state debt STRIPS may dent demand	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,39,870	7,19,947	6,26,786	8,76,831	8,15,667	9,55,432	-	-
Change	-	12.51%	-12.94%	39.89%	-6.98%	17.14%	-	-
Enterprise Value (EV) ¹	6,46,287	7,25,237	6,31,033	8,80,454	8,31,595	9,82,447	9,82,160	9,68,026
Change	-	12.22%	-12.99%	39.53%	-5.55%	18.14%	-0.03%	-1.44%
P/E ratio	67x	95.2x	77.1x	103x	69.2x	67.5x	59.3x	56.4x
PBR	7.03x	7.86x	6.21x	7.97x	6.83x	7.32x	6.57x	6x
PEG	-	-4.6x	10.4x	24.25x	1.8x	3.4x	4.3x	10.8x
Capitalization / Revenue	1.83x	1.98x	1.63x	2.1x	1.73x	1.85x	1.65x	1.47x
EV / Revenue	1.85x	2x	1.64x	2.11x	1.76x	1.9x	1.7x	1.49x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	60x	91.3x	70.1x	95.6x	62.4x	61.8x	50.4x	36.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2	0.55	0.6	0.6	0.85	1.642	1.812	1.63
Rate of return	0.45%	0.11%	0.14%	0.1%	0.15%	0.25%	0.27%	0.25%
EPS ²	6.65	5.26	5.65	5.89	8.16	9.795	11.14	11.72
Distribution rate	30.1%	10.5%	10.6%	10.2%	10.4%	16.8%	16.3%	13.9%
Net sales ¹	3,49,734	3,63,213	3,85,595	4,17,597	4,72,594	5,16,572	5,78,277	6,50,469
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	10,774	7,948	9,003	9,205	13,317	15,893	19,471	26,515
Net income ¹	9,562	7,592	8,135	8,507	11,855	14,043	16,116	17,229
Net Debt ¹	6,417	5,291	4,248	3,623	15,928	27,016	26,728	12,595
Reference price ²	445.60	500.90	435.70	608.65	564.35	660.70	660.70	660.70
Nbr of stocks (in thousands)	14,35,974	14,37,306	14,38,571	14,40,616	14,45,321	14,46,090	-	-
Announcement Date	19/04/21	16/04/22	20/04/23	23/04/24	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ICICI PRUDENTIAL LIFE INSURANCE COMPANY LIMITED	67.45x	1.9x	-	0.25%	1.11TCr
CHINA LIFE INSURANCE COMPANY LIMITED	6.72x	1.53x	-	3.6%	13TCr
AIA GROUP LIMITED	13.31x	-	-	2.77%	9.32TCr
LIFE INSURANCE CORPORATION OF INDIA	13.7x	0.6x	16.14x	0.68%	6.8TCr
FUBON FINANCIAL HOLDING CO., LTD.	11.16x	-	-	4.16%	3.86TCr
JAPAN POST HOLDINGS CO., LTD.	11.1x	9.86x	104.89x	3.7%	2.72TCr
SBI LIFE INSURANCE COMPANY LIMITED	80.22x	1.38x	-	0.18%	2.14TCr
HDFC LIFE INSURANCE COMPANY LIMITED	77.65x	-	-	0.36%	1.91TCr
NN GROUP N.V.	8.25x	1.77x	9.47x	6.39%	1.79TCr
T&D HOLDINGS, INC.	13.07x	-	-	3.84%	1.11TCr
Average	30.26x	2.84x	43.50x	2.59%	4.43TCr
Weighted average by Cap.	18.20x	2.13x	36.44x	2.76%