Financials Prudential Financial, Inc. Deutsche Boerse AG

Equities

PLL

US7443201022

Life & Health Insurance

Market Closed - Deutsche Boerse AG 01:19:49 04/05/2024 am IST 5-day change 1st Jan Change
104.2 EUR +0.24% Intraday chart for Prudential Financial, Inc. +1.07% +11.97%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 37,683 30,869 40,915 36,601 37,470 40,310 - -
Enterprise Value (EV) 1 51,636 44,709 55,446 48,505 46,453 51,681 51,681 51,756
P/E ratio 9.27 x -78.1 x 5.55 x -25.3 x 15.4 x 8.96 x 8.27 x 7.6 x
Yield 4.27% 5.64% 4.25% 4.83% 4.82% 4.61% 4.7% 4.75%
Capitalization / Revenue 0.65 x 0.57 x 0.68 x 0.61 x 0.74 x 0.71 x 0.69 x 0.66 x
EV / Revenue 0.89 x 0.83 x 0.93 x 0.81 x 0.91 x 0.91 x 0.89 x 0.85 x
EV / EBITDA - - - - - - - -
EV / FCF - - 5.65 x - - 17.2 x - -
FCF Yield - - 17.7% - - 5.8% - -
Price to Book 0.6 x 0.47 x 0.67 x 2.27 x 1.35 x 1.37 x 1.24 x 1.13 x
Nbr of stocks (in thousands) 4,02,000 3,95,400 3,78,000 3,68,000 3,61,300 3,59,076 - -
Reference price 2 93.74 78.07 108.2 99.46 103.7 112.3 112.3 112.3
Announcement Date 04/02/20 04/02/21 03/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 58,132 54,149 59,781 60,050 50,894 57,080 58,123 61,004
EBITDA - - - - - - - -
EBIT 1 7,638 6,714 8,775 6,212 7,282 8,392 8,923 -
Operating Margin 13.14% 12.4% 14.68% 10.34% 14.31% 14.7% 15.35% -
Earnings before Tax (EBT) 1 5,085 -323 9,381 -1,776 3,072 6,047 6,034 6,182
Net income 1 4,186 -374 7,724 -1,438 2,488 4,457 4,916 5,373
Net margin 7.2% -0.69% 12.92% -2.39% 4.89% 7.81% 8.46% 8.81%
EPS 2 10.11 -1.000 19.51 -3.930 6.740 12.53 13.58 14.77
Free Cash Flow 1 - - 9,812 - - 3,000 - -
FCF margin - - 16.41% - - 5.26% - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - 127.03% - - 67.31% - -
Dividend per Share 2 4.000 4.400 4.600 4.800 5.000 5.180 5.279 5.328
Announcement Date 04/02/20 04/02/21 03/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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
Net sales 1 13,744 13,657 13,774 21,611 11,008 15,104 12,644 12,206 13,020 21,699 12,928 13,100 13,440 13,822 13,372
EBITDA - - - - - - - - - - - - - - -
EBIT 1 1,947 1,930 1,273 1,433 1,576 1,707 1,853 2,023 - 1,998 2,111 2,159 2,109 - -
Operating Margin 14.17% 14.13% 9.24% 6.63% 14.32% 11.3% 14.66% 16.57% - 9.21% 16.33% 16.48% 15.69% - -
Earnings before Tax (EBT) 1,388 -115 -511 -437 -713 1,847 - -1,058 - - - - - - -
Net income 1 1,208 -31 -565 -284 -558 1,462 511 -802 1,317 1,138 1,157 1,213 1,176 1,233 1,288
Net margin 8.79% -0.23% -4.1% -1.31% -5.07% 9.68% 4.04% -6.57% 10.12% 5.24% 8.95% 9.26% 8.75% 8.92% 9.63%
EPS 2 3.130 -0.1000 -1.530 -0.7800 -1.530 3.930 1.380 -2.230 3.610 3.120 2.981 3.315 3.165 3.419 3.596
Dividend per Share 2 1.150 1.200 1.200 1.200 1.200 1.250 1.250 1.250 1.250 - 1.298 1.298 1.300 1.333 1.333
Announcement Date 03/02/22 03/05/22 02/08/22 01/11/22 07/02/23 02/05/23 01/08/23 01/11/23 06/02/24 30/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 13,953 13,840 14,531 11,904 8,983 11,371 11,371 11,446
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 9,812 - - 3,000 - -
ROE (net income / shareholders' equity) 12.1% 6.3% 8.93% 9.2% 12.2% 13.9% 13.5% 12.9%
ROA (Net income/ Total Assets) 0.57% 0.45% 0.61% 0.44% 0.61% 0.9% 0.9% 0.9%
Assets 1 7,39,445 -83,669 12,56,752 -3,25,782 4,09,278 4,95,211 5,46,225 5,96,997
Book Value Per Share 2 156.0 168.0 161.0 43.80 76.80 82.20 90.30 99.60
Cash Flow per Share - 21.10 25.20 13.80 - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 04/02/20 04/02/21 03/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
14
Last Close Price
112.3 USD
Average target price
113.7 USD
Spread / Average Target
+1.25%
Consensus
  1. Stock Market
  2. Equities
  3. PRU Stock
  4. PLL Stock
  5. Financials Prudential Financial, Inc.