Valuation Prudential plc LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^GBX	-.--%		-.--%	-

08-04	Goldman raises Sainsbury; Oddo BHF cuts Unite	AN
08-03	Tranche Update on Jackson Financial Inc.'s Equity Buyback Plan announced on November 9, 2021.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,858	30,859	24,317	16,865	28,993	27,248	-	-
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-6.02%	-	-
Enterprise Value (EV)	34,858	30,859	24,317	16,865	28,993	27,248	27,248	27,248
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-6.02%	0%	0%
P/E	-21.5x	37.5x	18.2x	9.84x	9.95x	12.3x	10.3x	9.44x
PBR	2.58x	2.28x	1.7x	1.26x	1.93x	1.69x	1.52x	1.36x
PEG	-	-0x	0.3x	0.3x	0.1x	-0.5x	0.5x	1.02x
Capitalization / Revenue	2.04x	1.75x	-	2.11x	3.49x	1.77x	1.33x	1.44x
EV / Revenue	0x	0x	-	0x	0x	1.77x	1.33x	1.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.54x	8.65x	7.95x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1308	0.1561	0.161	0.1783	0.1993	0.2257	0.2509	0.2898
Rate of return	1.03%	1.38%	1.81%	2.8%	1.74%	2.06%	2.29%	2.65%
EPS ²	-0.5935	0.3004	0.4866	0.6474	1.15	0.8918	1.062	1.16
Distribution rate	-22%	52%	33.1%	27.5%	17.3%	25.3%	23.6%	25%
Net sales ¹	17,090	17,615	-	7,995	8,302	15,436	20,435	18,916
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,470	2,778	2,274	2,412	2,477	2,857	3,152	3,425
Net income ¹	-1,560	821.4	1,337	1,761	2,981	2,355	2,619	2,771
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	12.74	11.28	8.87	6.37	11.44	10.95	10.95	10.95
Nbr of stocks (in thousands)	2,735,012	2,736,969	2,740,921	2,647,522	2,533,236	2,488,425	-	-
Announcement Date	09/03/22	15/03/23	20/03/24	19/03/25	17/03/26	-	-	-

¹GBP in Million²GBP

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.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.79x	4.92x	-	5.2%	143B
AXA	10.83x	0.88x	-	5.6%	104B
AIA GROUP LIMITED	13.62x	-	-	2.69%	103B
GENERALI	14.19x	1.05x	-	4.08%	76.29B
MANULIFE FINANCIAL CORPORATION	14.98x	-	-	3.11%	73.98B
AFLAC INCORPORATED	17.62x	3.46x	-	1.93%	64.49B
METLIFE, INC.	11.41x	-	-	2.44%	61.97B
GREAT-WEST LIFECO INC.	17.69x	-	-	2.89%	59.19B
SUN LIFE FINANCIAL INC.	17.17x	-	-	3.29%	46.16B
Average	13.81x	2.58x		3.47%	81.39B
Weighted average by Cap.	12.80x	2.83x		3.75%