Financials Prudential plc

Equities

Market Closed - London S.E. Other stock markets 20:35:05 06/03/2026 +04			5-day change	1st Jan Change
1,060.00 ^GBX	-2.80%		-6.81%	-7.38%

03-06	Prudential Buys Back Shares	MT
03-05	Prudential Buys Back Shares	MT

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	7,391	17,090	17,615	-	7,995	8,523	-	9,635
Change	-	131.23%	3.07%	-	-	6.6%	-	-
EBITDA	3,937	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	3,947	2,470	2,778	2,274	2,412	2,649	2,879	3,145
Change	-	-37.43%	12.49%	-18.14%	6.05%	9.84%	8.7%	9.23%
Interest Paid ¹	-337	-248.9	-166.2	-138.6	-131.8	-127.6	-142.7	-142.7
Earnings before Tax (EBT) ¹	1,540	2,305	1,220	1,648	2,276	2,708	2,809	3,135
Change	-	49.74%	-47.09%	35.13%	38.07%	18.99%	3.74%	11.59%
Net income ¹	1,518	-1,560	821.4	1,337	1,761	2,187	2,213	2,474
Change	-	-202.75%	152.66%	62.77%	31.71%	24.21%	1.16%	11.78%
Announcement Date	03/03/21	09/03/22	15/03/23	20/03/24	19/03/25	-	-	-

¹GBP in Million

Estimates

Fiscal Period: December	2021 S1	2021 S2	2022 S1	2022 S2	2024 S1	2024 S2	2025 S1	2025 S2	2026 S1	2026 S2	2027 S1
Net sales	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,133	1,270	1,374	1,411	1,167	1,222	1,219	1,611	1,408	1,469	1,570
Change	-	12.03%	8.25%	2.66%	-17.28%	4.68%	-0.18%	32.12%	-12.63%	4.35%	6.9%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
Net income	-2,892	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	11/08/21	09/03/22	10/08/22	15/03/23	28/08/24	19/03/25	26/08/25	-	-	-	-

¹GBP in Million

Estimates

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

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

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%	31.08%	-	32.64%
EBT Margin (%)	-	20.83%	13.49%	6.92%	-	28.47%	31.78%	-	32.54%
Net margin (%)	-	20.54%	-9.13%	4.66%	-	22.03%	25.67%	-	25.67%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	0.94%	0.75%	1.51%	1.46%	1.45%	1.44%	1.56%	1.66%
ROE	-	22.59%	14.05%	16.15%	14.11%	14.62%	15%	15.24%	15.93%
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%	6.76%	-	4.35%
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	0.1943	0.217	0.2452
Change	-	-	13.61%	19.36%	3.14%	10.74%	8.98%	11.68%	13.02%
Book Value Per Share ¹	-	8.039	4.934	4.954	5.212	5.071	5.455	6.038	6.739
Change	-	-	-38.62%	0.39%	5.21%	-2.7%	7.56%	10.69%	11.61%
EPS ¹	-	0.5848	-0.5935	0.3004	0.4866	0.6474	0.8147	0.8808	1.024
Change	-	-	-201.48%	150.62%	61.96%	33.05%	25.84%	8.1%	16.31%
Nbr of stocks (in thousands)	-	2,597,990	2,735,012	2,736,969	2,740,921	2,647,522	2,519,081	2,519,081	2,519,081
Announcement Date	-	03/03/21	09/03/22	15/03/23	20/03/24	19/03/25	-	-	-