|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,105.00 GBX | -0.14% |
|
+0.91% | +73.47% |
| 12:21pm | ICICI Prudential Asset becomes fourth most subscribed India IPO with $33 billion in bids | RE |
| 07:43am | Prudential Buys Back Shares | 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 | 8,617 | 9,802 | 11,073 |
| Change | - | 131.23% | 3.07% | - | - | 7.78% | 13.75% | 12.96% |
| EBITDA | 3,937 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | 3,947 | 2,470 | 2,778 | 2,274 | 2,412 | 2,764 | 2,945 | 3,170 |
| Change | - | -37.43% | 12.49% | -18.14% | 6.05% | 14.6% | 6.55% | 7.64% |
| Interest Paid 1 | -337 | -248.9 | -166.2 | -138.6 | -131.8 | -129.8 | -137.9 | -141.9 |
| Earnings before Tax (EBT) 1 | 1,540 | 2,305 | 1,220 | 1,648 | 2,276 | 2,719 | 2,949 | 3,351 |
| Change | - | 49.74% | -47.09% | 35.13% | 38.07% | 19.45% | 8.47% | 13.65% |
| Net income 1 | 1,518 | -1,560 | 821.4 | 1,337 | 1,761 | 2,133 | 2,271 | 2,559 |
| Change | - | -202.75% | 152.66% | 62.77% | 31.71% | 21.12% | 6.48% | 12.69% |
| 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 | 575.8 | 572.8 | 419.1 |
| Change | - | 34.14% | -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% | 32.07% | 30.04% | 28.63% |
| EBT Margin (%) | - | 20.83% | 13.49% | 6.92% | - | 28.47% | 31.55% | 30.08% | 30.27% |
| Net margin (%) | - | 20.54% | -9.13% | 4.66% | - | 22.03% | 24.75% | 23.17% | 23.11% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 0.94% | 0.75% | 1.51% | 1.46% | 1.45% | 1.46% | 1.47% | 1.54% |
| ROE | - | 22.59% | 14.05% | 16.15% | 14.11% | 14.62% | 15.14% | 15.43% | 15.81% |
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% | 6.68% | 5.84% | 3.79% |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 0.1151 | 0.1308 | 0.1561 | 0.161 | 0.1783 | 0.1998 | 0.2216 | 0.2488 |
| Change | - | - | 13.61% | 19.36% | 3.14% | 10.74% | 12.1% | 10.89% | 12.27% |
| Book Value Per Share 1 | - | 8.039 | 4.934 | 4.954 | 5.212 | 5.071 | 5.551 | 6.151 | 6.841 |
| Change | - | - | -38.62% | 0.39% | 5.21% | -2.7% | 9.46% | 10.8% | 11.23% |
| EPS 1 | - | 0.5848 | -0.5935 | 0.3004 | 0.4866 | 0.6474 | 0.8087 | 0.8912 | 1.021 |
| Change | - | - | -201.48% | 150.62% | 61.96% | 33.05% | 24.91% | 10.2% | 14.52% |
| Nbr of stocks (in thousands) | - | 2,597,990 | 2,735,012 | 2,736,969 | 2,740,921 | 2,647,522 | 2,539,793 | 2,539,793 | 2,539,793 |
| Announcement Date | - | 03/03/21 | 09/03/22 | 15/03/23 | 20/03/24 | 19/03/25 | - | - | - |
1GBP
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 13.7x | 12.4x |
| PBR | 1.99x | 1.8x |
| EV / Sales | 3.26x | 2.87x |
| Yield | 1.81% | 2% |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
11.06GBP
Average target price
12.76GBP
Spread / Average Target
+15.33%
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