ICICI PRUDENTIAL LIFE INSURANCE COMPANY LIMITED Financials ICICI Prudential Life Insurance Company Limited
Equities
ICICIPRULI
INE726G01019
Life & Health Insurance
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 600.4 INR | -0.83% |
|
-1.06% | +12.25% |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 510,736 | 639,870 | 719,947 | 626,786 | 876,831 | 865,647 | - | - |
| Enterprise Value (EV) 1 | 502,617 | 646,287 | 725,237 | 631,033 | 880,454 | 874,149 | 875,716 | 865,647 |
| P/E ratio | 47.9 x | 67 x | 95.2 x | 77.1 x | 103 x | 87.8 x | 76.4 x | 75.7 x |
| Yield | 0.22% | 0.45% | 0.11% | 0.14% | 0.1% | 0.31% | 0.31% | 0.28% |
| Capitalization / Revenue | 1.55 x | 1.83 x | 1.98 x | 1.63 x | 2.1 x | 1.91 x | 1.7 x | 1.47 x |
| EV / Revenue | 1.53 x | 1.85 x | 2 x | 1.64 x | 2.11 x | 1.93 x | 1.72 x | 1.47 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 7.08 x | 7.03 x | 7.86 x | 6.21 x | 7.97 x | 7.35 x | 6.85 x | 6.46 x |
| Nbr of stocks (in thousands) | 1,435,862 | 1,435,974 | 1,437,306 | 1,438,571 | 1,440,616 | 1,441,904 | - | - |
| Reference price 2 | 355.7 | 445.6 | 500.9 | 435.7 | 608.6 | 600.4 | 600.4 | 600.4 |
| Announcement Date | 25/04/20 | 19/04/21 | 16/04/22 | 20/04/23 | 23/04/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 328,790 | 349,734 | 363,213 | 385,595 | 417,597 | 452,343 | 508,254 | 589,540 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 10,670 | 10,774 | 7,948 | 9,003 | 9,205 | 12,854 | 14,583 | 17,234 |
| Operating Margin | 3.25% | 3.08% | 2.19% | 2.33% | 2.2% | 2.84% | 2.87% | 2.92% |
| Earnings before Tax (EBT) 1 | 10,670 | 10,774 | 7,948 | 9,003 | 9,205 | 10,965 | 13,221 | 13,241 |
| Net income 1 | 10,670 | 9,562 | 7,592 | 8,135 | 8,507 | 10,072 | 11,497 | 12,280 |
| Net margin | 3.25% | 2.73% | 2.09% | 2.11% | 2.04% | 2.23% | 2.26% | 2.08% |
| EPS 2 | 7.420 | 6.650 | 5.260 | 5.650 | 5.890 | 6.835 | 7.857 | 7.930 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.8000 | 2.000 | 0.5500 | 0.6000 | 0.6000 | 1.836 | 1.865 | 1.666 |
| Announcement Date | 25/04/20 | 19/04/21 | 16/04/22 | 20/04/23 | 23/04/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | 113,589 | 68,842 | 95,817 | - | 126,291 | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | 2,126 | 2,548 | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 3,120 | 2,224 | 1,568 | 2,002 | 2,261 | 3,172 | 2,074 | 2,477 | - | 2,313 | 2,341 | - | - | - | - |
| Operating Margin | - | 1.96% | 2.28% | 2.09% | - | 2.51% | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | 1,568 | 2,002 | - | - | - | - | - | 2,313 | - | - | - | - | - |
| Net income | 3,120 | 1,869 | 1,566 | 2,001 | 2,216 | 2,353 | 2,062 | 2,439 | 4,501 | 2,269 | 1,737 | - | - | - | - |
| Net margin | - | 1.65% | 2.27% | 2.09% | - | 1.86% | - | - | - | - | - | - | - | - | - |
| EPS | 2.160 | 1.290 | - | 1.390 | 1.540 | 1.630 | 1.430 | 1.690 | - | 1.570 | 1.200 | - | - | - | - |
| Dividend per Share 1 | - | 0.5500 | - | - | - | 0.6000 | - | - | - | - | - | - | - | - | 0.8000 |
| Announcement Date | 18/01/22 | 16/04/22 | 16/07/22 | 15/10/22 | 17/01/23 | 20/04/23 | 18/07/23 | 17/10/23 | 17/10/23 | 17/01/24 | 23/04/24 | - | - | - | - |
1INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 6,417 | 5,291 | 4,248 | 3,623 | 8,502 | 10,069 | - |
| Net Cash position 1 | 8,119 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15% | 11.7% | 8.31% | 8.45% | 8.07% | 11.9% | 12.1% | 12.4% |
| ROA (Net income/ Total Assets) | 0.67% | 0.52% | 0.33% | 0.33% | 0.31% | 0.42% | 0.41% | 0.12% |
| Assets 1 | 1,595,580 | 1,831,023 | 2,308,300 | 2,501,507 | 2,718,632 | 2,393,835 | 2,792,242 | 10,191,203 |
| Book Value Per Share 2 | 50.20 | 63.40 | 63.70 | 70.10 | 76.40 | 81.60 | 87.70 | 92.90 |
| Cash Flow per Share | - | - | 12.70 | 0.6200 | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 25/04/20 | 19/04/21 | 16/04/22 | 20/04/23 | 23/04/24 | - | - | - |
1INR in Million2INR
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
B+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
34
Last Close Price
600.4
INR
Average target price
645.1
INR
Spread / Average Target
+7.45%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.25% | 10.46B | |
| +11.66% | 101B | |
| +3.10% | 96.39B | |
| -19.18% | 78.94B | |
| +21.04% | 76.96B | |
| +21.14% | 31.39B | |
| +25.41% | 30.74B | |
| +2.05% | 17.44B | |
| -8.62% | 14.94B | |
| +20.76% | 12.69B |
- Stock Market
- Equities
- ICICIPRULI Stock
- Financials ICICI Prudential Life Insurance Company Limited
