Valuation Prudential plc LIQUIDNET SYSTEMS

Stocks

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

06-26	Prudential chair buys almost GBP120,000 in shares	AN
06-25	European Equities Traded in US as ADRs Rise in Thursday Trading	MT

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	25,112	-	-
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-13.39%	-	-
Enterprise Value (EV)	34,858	30,859	24,317	16,865	28,993	25,112	25,112	25,112
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-13.39%	0%	0%
P/E	-21.5x	37.5x	18.2x	9.84x	9.95x	11.5x	9.15x	8.41x
PBR	2.58x	2.28x	1.7x	1.26x	1.93x	1.58x	1.41x	1.21x
PEG	-	-0x	0.3x	0.3x	0.1x	-0.5x	0.4x	0.96x
Capitalization / Revenue	2.04x	1.75x	-	2.11x	3.49x	1.36x	1.23x	1.11x
EV / Revenue	0x	0x	-	0x	0x	1.36x	1.23x	1.11x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.01x	7.96x	7.34x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1308	0.1561	0.161	0.1783	0.1993	0.2246	0.2479	0.2852
Rate of return	1.03%	1.38%	1.81%	2.8%	1.74%	2.23%	2.46%	2.83%
EPS ²	-0.5935	0.3004	0.4866	0.6474	1.15	0.8774	1.1	1.197
Distribution rate	-22%	52%	33.1%	27.5%	17.3%	25.6%	22.5%	23.8%
Net sales ¹	17,090	17,615	-	7,995	8,302	18,407	20,485	22,668
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,470	2,778	2,274	2,412	2,477	2,789	3,155	3,421
Net income ¹	-1,560	821.4	1,337	1,761	2,981	2,335	2,680	2,830
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	12.74	11.28	8.87	6.37	11.44	10.06	10.06	10.06
Nbr of stocks (in thousands)	2,735,012	2,736,969	2,740,921	2,647,522	2,533,236	2,494,950	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	5.9x	4.78x	-	6.1%	122B
AXA	10.53x	0.92x	-	5.73%	102B
AIA GROUP LIMITED	12.47x	-	-	3%	93.41B
GENERALI	13.7x	1.02x	-	4.25%	72.5B
MANULIFE FINANCIAL CORPORATION	14.38x	-	-	3.39%	67.27B
AFLAC INCORPORATED	16.6x	3.26x	-	2.04%	61.15B
GREAT-WEST LIFECO INC.	16.59x	-	-	3.04%	55.96B
METLIFE, INC.	10.09x	-	-	2.73%	55.3B
SAMSUNG LIFE INSURANCE CO., LTD.	27.47x	-	-	1.58%	50.64B
Average	14.19x	2.50x		3.54%	75.56B
Weighted average by Cap.	12.95x	2.66x		3.92%