Valuation ICICI Prudential Life Insurance Company Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:08 05/06/2026 pm IST			5-day change	1st Jan Change
483.25 ^INR	+1.29%		-4.11%	-27.68%

29/05	India insurers seek doubling of tax-free limit for some products to boost inflows, sources say	RE
20/05	Prudential Anchors India Growth Plans With Bharti Life Insurance Purchase, S&P Says	MT

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	7,00,966	-	-
Change	-	12.51%	-12.94%	39.89%	-6.98%	-14.06%	-	-
Enterprise Value (EV) ¹	6,46,287	7,25,237	6,31,033	8,80,454	8,31,595	7,53,053	7,16,552	7,16,822
Change	-	12.22%	-12.99%	39.53%	-5.55%	-9.44%	0.26%	0.04%
P/E ratio	67x	95.2x	77.1x	103x	69.2x	46.6x	41.1x	36.4x
PBR	7.03x	7.86x	6.21x	7.97x	6.83x	5.42x	4.74x	4.31x
PEG	-	-4.6x	10.4x	24.25x	1.8x	1.4x	1.7x	2.8x
Capitalization / Revenue	1.83x	1.98x	1.63x	2.1x	1.73x	1.44x	1.27x	1.15x
EV / Revenue	1.85x	2x	1.64x	2.11x	1.76x	1.47x	1.29x	1.17x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	60x	91.3x	70.1x	95.6x	62.4x	41.6x	32.5x	28.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2	0.55	0.6	0.6	0.85	1.65	1.312	1.455
Rate of return	0.45%	0.11%	0.14%	0.1%	0.15%	0.32%	0.27%	0.3%
EPS ²	6.65	5.26	5.65	5.89	8.16	10.94	11.75	13.26
Distribution rate	30.1%	10.5%	10.6%	10.2%	10.4%	15.1%	11.2%	11%
Net sales ¹	3,49,734	3,63,213	3,85,595	4,17,597	4,72,594	5,13,356	5,54,106	6,11,977
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	10,774	7,948	9,003	9,205	13,317	18,119	22,048	25,164
Net income ¹	9,562	7,592	8,135	8,507	11,855	16,079	17,359	19,902
Net Debt ¹	6,417	5,291	4,248	3,623	15,928	14,573	15,586	15,856
Reference price ²	445.60	500.90	435.70	608.65	564.35	483.25	483.25	483.25
Nbr of stocks (in thousands)	14,35,974	14,37,306	14,38,571	14,40,616	14,45,321	14,50,525	-	-
Announcement Date	19/04/21	16/04/22	20/04/23	23/04/24	15/04/25	14/04/26	-	-

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	50.93x	1.42x	-	0.22%	735.59Cr
CHINA LIFE INSURANCE COMPANY LIMITED	5.82x	1.43x	-	3.58%	13TCr
LIFE INSURANCE CORPORATION OF INDIA	9.92x	0.47x	11.73x	1.5%	5.31TCr
FUBON FINANCIAL HOLDING CO., LTD.	11.85x	-	-	3.86%	5.24TCr
JAPAN POST HOLDINGS CO., LTD.	17.65x	10.44x	99.21x	2.35%	3.62TCr
NN GROUP N.V.	8.92x	2.13x	10.16x	5.8%	2.16TCr
SBI LIFE INSURANCE COMPANY LIMITED	67.22x	1.38x	-	0.18%	1.88TCr
KGI FINANCIAL HOLDING CO., LTD.	11.64x	-	-	4.18%	1.48TCr
T&D HOLDINGS, INC.	16.64x	0.82x	-	2.92%	1.31TCr
HDFC LIFE INSURANCE COMPANY LIMITED	63.04x	1.15x	-	0.38%	1.3TCr
Average	26.36x	2.41x	40.36x	2.5%	3.58TCr
Weighted average by Cap.	15.57x	2.39x	39.99x	2.96%