Financials Prudential plc

Equities

PRU

GB0007099541

Life & Health Insurance

Real-time Estimate Cboe Europe 05:13:39 2024-06-10 am EDT 5-day change 1st Jan Change
727.4 GBX -0.57% Intraday chart for Prudential plc -3.63% -17.97%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 37,555 34,995 34,858 30,859 24,317 20,049 - -
Enterprise Value (EV) 1 38,829 34,995 34,858 30,859 24,317 20,049 20,049 20,049
P/E ratio 61.9 x 23 x -21.5 x 37.5 x 18.2 x 9.85 x 8.83 x 8.06 x
Yield 2.49% 1.2% 1.03% 1.34% - 2.42% 2.65% 2.94%
Capitalization / Revenue 1.12 x 4.73 x 2.04 x 1.75 x - 1 x 0.82 x 0.92 x
EV / Revenue 1.12 x 4.73 x 2.04 x 1.75 x - 1 x 0.82 x 0.92 x
EV / EBITDA - 8,888,582 x - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.92 x 1.68 x 2.58 x 2.28 x - 1.25 x 1.11 x 1.03 x
Nbr of stocks (in thousands) 2,591,753 2,597,990 2,735,012 2,736,969 2,740,921 2,740,428 - -
Reference price 2 14.49 13.47 12.74 11.28 8.872 7.316 7.316 7.316
Announcement Date 3/11/20 3/3/21 3/9/22 3/15/23 3/20/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 33,606 7,391 17,090 17,615 - 20,098 24,569 21,690
EBITDA - 3,937 - - - - - -
EBIT 1 4,104 3,947 2,470 2,778 2,274 2,853 3,010 3,130
Operating Margin 12.21% 53.4% 14.45% 15.77% - 14.19% 12.25% 14.43%
Earnings before Tax (EBT) 1 1,768 1,540 2,305 1,220 1,648 2,594 2,741 3,089
Net income 1 605.2 1,518 -1,560 821.4 1,337 2,090 2,225 2,474
Net margin 1.8% 20.54% -9.13% 4.66% - 10.4% 9.05% 11.41%
EPS 2 0.2342 0.5848 -0.5935 0.3004 0.4866 0.7424 0.8282 0.9073
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.3605 0.1610 0.1308 0.1508 - 0.1769 0.1942 0.2150
Announcement Date 3/11/20 3/3/21 3/9/22 3/15/23 3/20/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 S2 2022 Q1 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales - - - - - - - - - 3,050 3,062 3,335 -
EBITDA - - - - - - - - - - - - -
EBIT 2,599 1,943 1,133 1,270 - 1,374 1,411 - - 1,365 1,271 1,462 1,409
Operating Margin - - - - - - - - - 44.76% 41.51% 43.83% -
Earnings before Tax (EBT) 628.3 - - - - - - - - - - - -
Net income -970.9 - -2,892 - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS -0.2910 0.1970 - 0.5844 - 0.0314 0.2692 0.2734 0.2154 0.4170 0.3930 0.4480 0.4320
Dividend per Share 1 0.1960 0.0410 0.0387 - 0.0245 0.0468 0.1047 0.0492 - - - - -
Announcement Date 3/11/20 8/11/20 8/11/21 3/9/22 5/10/22 8/10/22 3/15/23 8/30/23 3/20/24 - - - -
1GBP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1,274 - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 21.9% 22.6% 14.1% 16.2% - 13.3% 13.2% 13.6%
ROA (Net income/ Total Assets) 0.82% 0.94% 0.75% 1.51% - 1.4% 1.48% 1.44%
Assets 1 73,639 161,542 -209,058 54,519 - 149,180 149,936 172,298
Book Value Per Share 2 7.530 8.040 4.930 4.950 - 5.850 6.570 7.100
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 3/11/20 3/3/21 3/9/22 3/15/23 3/20/24 - - -
1GBP in Million2GBP
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
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
7.316 GBP
Average target price
12.3 GBP
Spread / Average Target
+68.10%
Consensus
  1. Stock Market
  2. Equities
  3. PRU Stock
  4. Financials Prudential plc