|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 915.00 GBX | -1.10% |
|
-1.00% | +43.64% |
| 07-16 | European Equities Traded in the US as American Depositary Receipts Decline in Wednesday Trading | MT |
| 07-16 | Prudential Buys Back More Shares in London | MT |
Projected Income Statement: Prudential plc
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,391 | 17,090 | 17,615 | - | 7,995 | 10,642 | 11,620 | - |
| Change | - | 131.23% | 3.07% | - | - | 33.11% | 9.19% | - |
| EBITDA | 3,937 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | 3,947 | 2,470 | 2,778 | 2,274 | 2,412 | 2,615 | 2,961 | 3,180 |
| Change | - | -37.43% | 12.49% | -18.14% | 6.05% | 8.44% | 13.21% | 7.42% |
| Interest Paid 1 | -337 | -248.9 | -166.2 | -138.6 | -131.8 | -127 | -133.4 | -136.8 |
| Earnings before Tax (EBT) 1 | 1,540 | 2,305 | 1,220 | 1,648 | 2,276 | 2,632 | 2,983 | 3,386 |
| Change | - | 49.74% | -47.09% | 35.13% | 38.07% | 15.64% | 13.34% | 13.49% |
| Net income 1 | 1,518 | -1,560 | 821.4 | 1,337 | 1,761 | 2,008 | 2,260 | 2,560 |
| Change | - | -202.75% | 152.66% | 62.77% | 31.71% | 14% | 12.59% | 13.24% |
| Announcement Date | 03/03/21 | 09/03/22 | 15/03/23 | 20/03/24 | 19/03/25 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: Prudential plc
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 03/03/21 | 09/03/22 | 15/03/23 | 20/03/24 | 19/03/25 | - | - | - |
Estimates
Cash Flow Forecast: Prudential plc
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| CAPEX 1 | 429.3 | 551.3 | 548.4 | 401.3 |
| Change | - | 28.42% | -0.53% | -26.83% |
| Free Cash Flow (FCF) 1 | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 19/03/25 | - | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: Prudential plc
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | 53.27% | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | 53.4% | 14.45% | 15.77% | - | 30.16% | 24.57% | 25.48% | - |
| EBT Margin (%) | - | 20.83% | 13.49% | 6.92% | - | 28.47% | 24.73% | 25.67% | - |
| Net margin (%) | - | 20.54% | -9.13% | 4.66% | - | 22.03% | 18.87% | 19.45% | - |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 0.94% | 0.75% | 1.51% | 1.46% | 1.45% | 1.48% | 1.56% | 1.67% |
| ROE | - | 22.59% | 14.05% | 16.15% | 14.11% | 14.62% | 14.8% | 15.42% | 15.62% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | 5.16x | 6.11x | 0.01x | 0.07x | 0.2x | - | - | - | - |
| Debt / Free cash flow | 0.16x | -0.49x | 0x | 0.02x | -0.49x | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | 5.37% | 5.18% | 4.72% | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 0.161 | 0.1308 | 0.1508 | 0.1649 | 0.1783 | 0.1955 | 0.2241 | 0.2612 |
| Change | - | - | -18.78% | 15.36% | 9.32% | 8.11% | 9.67% | 14.62% | 16.57% |
| Book Value Per Share 1 | - | 8.039 | 4.934 | 4.954 | 5.212 | 5.071 | 5.426 | 6.071 | 6.642 |
| Change | - | - | -38.62% | 0.39% | 5.21% | -2.7% | 6.98% | 11.89% | 9.41% |
| EPS 1 | - | 0.5848 | -0.5935 | 0.3004 | 0.4866 | 0.6474 | 0.7552 | 0.8776 | 0.9945 |
| Change | - | - | -201.48% | 150.62% | 61.96% | 33.05% | 16.65% | 16.2% | 13.32% |
| Nbr of stocks (in thousands) | - | 2,597,990 | 2,735,012 | 2,736,969 | 2,740,921 | 2,647,522 | 2,565,545 | 2,565,545 | 2,565,545 |
| Announcement Date | - | 03/03/21 | 09/03/22 | 15/03/23 | 20/03/24 | 19/03/25 | - | - | - |
1GBP
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 12.1x | 10.4x |
| PBR | 1.69x | 1.51x |
| EV / Sales | 2.21x | 2.02x |
| Yield | 2.14% | 2.45% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
9.150GBP
Average target price
11.76GBP
Spread / Average Target
+28.50%
Annual profits - Rate of surprise
- Stock Market
- Equities
- PRU Stock
- Financials Prudential plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition