Projected Income Statement: Principal Financial Group, Inc.

Forecast Balance Sheet: Principal Financial Group, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 7/2/22 30/1/23 12/2/24 6/2/25 9/2/26 - - -
Estimates

Cash Flow Forecast: Principal Financial Group, Inc.

Fiscal Period: December 2024 2026 2027
CAPEX 1 - - -
Change - - -
Free Cash Flow (FCF) 1 4,534 1,600 1,700
Change - - 6.25%
Announcement Date 6/2/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: Principal Financial Group, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) 17.01% 17.13% 15.08% 14.62% 15.22% 13.15% 13.18% -
EBT Margin (%) - - - - 8.82% 14.56% 14.7% 14.79%
Net margin (%) 11.83% 35.71% 4.25% 10.05% 7.38% 11.55% 11.66% 12.22%
FCF margin (%) - - - 29% - 9.49% 9.6% -
FCF / Net Income (%) - - - 288.61% - 82.14% 82.36% -

Profitability

        
ROA - - - - - - - -
ROE 13.3% 13.05% 15.34% 14.28% 16.24% 16.5% 16.83% 15.96%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 11.79 12.43 - - - - - -
Change - 5.37% - - - - - -
Dividend per Share 1 2.44 2.56 2.6 2.85 3.08 3.28 3.473 3.695
Change - 4.92% 1.56% 9.62% 8.07% 6.49% 5.89% 6.38%
Book Value Per Share 1 61.4 41.07 46.18 49.01 54.66 58.19 62.1 67.95
Change - -33.11% 12.44% 6.13% 11.53% 6.45% 6.72% 9.42%
EPS 1 6.27 18.85 2.55 6.68 5.25 9.405 10.32 11.29
Change - 200.64% -86.47% 161.96% -21.41% 79.15% 9.72% 9.44%
Nbr of stocks (in thousands) 265,069 244,683 238,412 228,726 219,694 216,449 216,449 216,449
Announcement Date 7/2/22 30/1/23 12/2/24 6/2/25 9/2/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 10.1x 9.17x
PBR 1.63x 1.52x
EV / Sales 1.22x 1.16x
Yield 3.46% 3.67%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
12
Last Close Price
94.68USD
Average target price
93.83USD
Spread / Average Target
-0.89%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. PFG Stock
  4. Financials Principal Financial Group, Inc.