Valuation ICICI Prudential Life Insurance Company Limited

Equities

Market Closed - NSE India S.E. Other stock markets 06:40:32 11/03/2026 pm IST			5-day change	1st Jan Change
598.50 ^INR	-0.52%		-8.42%	-10.44%

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

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	8,67,334	-	-
Change	-	12.51%	-12.94%	39.89%	-6.98%	6.33%	-	-
Enterprise Value (EV) ¹	6,46,287	7,25,237	6,31,033	8,80,454	8,31,595	8,81,067	8,83,310	8,81,675
Change	-	12.22%	-12.99%	39.53%	-5.55%	5.95%	0.25%	-0.19%
P/E ratio	67x	95.2x	77.1x	103x	69.2x	62.2x	54.7x	47.9x
PBR	7.03x	7.86x	6.21x	7.97x	6.83x	6.6x	6.01x	5.38x
PEG	-	-4.6x	10.4x	24.25x	1.8x	3.5x	4x	3.4x
Capitalization / Revenue	1.83x	1.98x	1.63x	2.1x	1.73x	1.72x	1.55x	1.4x
EV / Revenue	1.85x	2x	1.64x	2.11x	1.76x	1.75x	1.58x	1.42x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	60x	91.3x	70.1x	95.6x	62.4x	48.8x	41.2x	35.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2	0.55	0.6	0.6	0.85	1.061	1.24	1.353
Rate of return	0.45%	0.11%	0.14%	0.1%	0.15%	0.18%	0.21%	0.23%
EPS ²	6.65	5.26	5.65	5.89	8.16	9.622	10.94	12.49
Distribution rate	30.1%	10.5%	10.6%	10.2%	10.4%	11%	11.3%	10.8%
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
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	10,774	7,948	9,003	9,205	13,317	18,045	21,463	24,918
Net income ¹	9,562	7,592	8,135	8,507	11,855	13,883	15,858	18,126
Net Debt ¹	6,417	5,291	4,248	3,623	15,928	13,733	15,976	14,341
Reference price ²	445.60	500.90	435.70	608.65	564.35	598.50	598.50	598.50
Nbr of stocks (in thousands)	14,35,974	14,37,306	14,38,571	14,40,616	14,45,321	14,49,180	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ICICI PRUDENTIAL LIFE INSURANCE COMPANY LIMITED	62.53x	1.76x	-	0.18%	949.19Cr
CHINA LIFE INSURANCE COMPANY LIMITED	4.43x	1.62x	-	3.15%	16TCr
AIA GROUP LIMITED	16.96x	-	-	2.28%	12TCr
LIFE INSURANCE CORPORATION OF INDIA	10.18x	0.49x	12.08x	1.43%	5.66TCr
FUBON FINANCIAL HOLDING CO., LTD.	11.33x	-	-	3.94%	3.8TCr
JAPAN POST HOLDINGS CO., LTD.	15.68x	10.43x	114.04x	2.69%	3.32TCr
SBI LIFE INSURANCE COMPANY LIMITED	73.4x	1.55x	-	0.16%	2.14TCr
NN GROUP N.V.	8.57x	2x	9.73x	6.17%	2.03TCr
HDFC LIFE INSURANCE COMPANY LIMITED	69.76x	-	-	0.36%	1.54TCr
T&D HOLDINGS, INC.	14.45x	0.75x	-	3.29%	1.18TCr
Average	28.73x	2.66x	45.28x	2.37%	4.79TCr
Weighted average by Cap.	16.22x	2.35x	42.39x	2.62%