Financials Prudential plc Nyse

Equities

PUK

US74435K2042

Life & Health Insurance

Market Closed - Nyse Other stock markets 04:00:02 2024-07-11 pm EDT			5-day change	1st Jan Change
19.33 ^USD	+1.05%		+3.42%	-13.90%

Jul. 11	Prudential Buys Back 398,536 Shares	MT
Jul. 10	European Equities Traded in the US as American Depositary Receipts Trend Higher in Wednesday Trading	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	37,555	34,995	34,858	30,859	24,317	20,233	-	-
Enterprise Value (EV) ¹	38,829	34,995	34,858	30,859	24,317	20,233	20,233	20,233
P/E ratio	61.9 x	23 x	-21.5 x	37.5 x	18.2 x	10.4 x	9.16 x	8.05 x
Yield	2.49%	1.2%	1.03%	1.34%	1.86%	2.39%	2.61%	2.9%
Capitalization / Revenue	1.12 x	4.73 x	2.04 x	1.75 x	-	1.6 x	1.09 x	1.28 x
EV / Revenue	1.12 x	4.73 x	2.04 x	1.75 x	-	1.6 x	1.09 x	1.28 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	1.7 x	1.31 x	1.18 x	1.07 x
Nbr of stocks (in thousands)	2,591,753	2,597,990	2,735,012	2,736,969	2,740,921	2,734,973	-	-
Reference price ²	14.49	13.47	12.74	11.28	8.872	7.398	7.398	7.398
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	-	12,633	18,587	15,786
EBITDA	-	3,937	-	-	-	-	-	-
EBIT ¹	4,104	3,947	2,470	2,778	2,274	2,677	2,935	3,255
Operating Margin	12.21%	53.4%	14.45%	15.77%	-	21.19%	15.79%	20.62%
Earnings before Tax (EBT) ¹	1,768	1,540	2,305	1,220	1,648	2,489	2,727	3,173
Net income ¹	605.2	1,518	-1,560	821.4	1,337	1,966	2,168	2,453
Net margin	1.8%	20.54%	-9.13%	4.66%	-	15.56%	11.66%	15.54%
EPS ²	0.2342	0.5848	-0.5935	0.3004	0.4866	0.7136	0.8077	0.9186
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3605	0.1610	0.1308	0.1508	0.1649	0.1766	0.1928	0.2146
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	-	-	1,369	1,274	1,467	1,414
Operating Margin	-	-	-	-	-	-	-	-	-	44.89%	41.63%	43.97%	-
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	0.4180	0.3940	0.4650	0.4490
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%	14.1%	13.2%	13.2%	13.7%
ROA (Net income/ Total Assets)	0.82%	0.94%	0.75%	1.51%	1.46%	1.36%	1.44%	1.44%
Assets ¹	73,639	161,542	-209,058	54,519	91,677	144,234	150,815	169,924
Book Value Per Share ²	7.530	8.040	4.930	4.950	5.210	5.650	6.270	6.930
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

Ratings for Prudential plc

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

7.398 GBP

Average target price

12.18 GBP

Spread / Average Target

+64.68%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Life & Health Insurance

	1st Jan change	Capi.
AXA	+8.75%	76.18B
AFLAC INCORPORATED	+12.02%	51.26B
METLIFE, INC.	+9.54%	50.93B
MANULIFE FINANCIAL CORPORATION	+26.71%	48.52B
PRUDENTIAL FINANCIAL, INC.	+18.00%	43.23B
GENERALI	+23.37%	39.51B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	+18.80%	34.08B
SUN LIFE FINANCIAL INC.	-0.71%	28.85B
CATHAY FINANCIAL HOLDING CO., LTD.	+43.17%	28.59B

Other Life & Health Insurance