Valuation Prudential plc Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 06:08:48 19/08/26 pm AEST			5-day change	1st Jan Change
109.10 ^HKD	-0.09%		+1.87%	-8.63%

17/08	Muted trade as miners shake off tepid China data	AN
12/08	Oil price moves higher as insurers hold back FTSE	AN

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	25,681	-	-
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-11.42%	-	-
Enterprise Value (EV)	34,858	30,859	24,317	16,865	28,993	25,681	25,681	25,681
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-11.42%	0%	0%
P/E	-21.5x	37.5x	18.2x	9.84x	9.95x	11.6x	9.76x	8.93x
PBR	2.58x	2.28x	1.7x	1.26x	1.93x	1.6x	1.44x	1.29x
PEG	-	-0x	0.3x	0.3x	0.1x	-0.5x	0.5x	0.96x
Capitalization / Revenue	2.04x	1.75x	-	2.11x	3.49x	1.68x	1.51x	1.37x
EV / Revenue	0x	0x	-	0x	0x	1.68x	1.51x	1.37x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.99x	8.15x	7.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1308	0.1561	0.161	0.1783	0.1993	0.2213	0.2587	0.2898
Rate of return	1.03%	1.38%	1.81%	2.8%	1.74%	2.14%	2.5%	2.8%
EPS ²	-0.5935	0.3004	0.4866	0.6474	1.15	0.8912	1.061	1.159
Distribution rate	-22%	52%	33.1%	27.5%	17.3%	24.8%	24.4%	25%
Net sales ¹	17,090	17,615	-	7,995	8,302	15,324	17,022	18,731
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,470	2,778	2,274	2,412	2,477	2,856	3,150	3,424
Net income ¹	-1,560	821.4	1,337	1,761	2,981	2,342	2,601	2,762
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	12.74	11.28	8.87	6.37	11.44	10.35	10.35	10.35
Nbr of stocks (in thousands)	2,735,012	2,736,969	2,740,921	2,647,522	2,533,236	2,481,294	-	-
Announcement Date	9/3/22	15/3/23	20/3/24	19/3/25	17/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.27x	4.81x	-	5.63%	132B
AXA	10.8x	0.88x	-	5.61%	104B
AIA GROUP LIMITED	12.52x	-	-	2.92%	95.45B
GENERALI	13.76x	1.04x	1.05x	4.18%	76.08B
MANULIFE FINANCIAL CORPORATION	14.7x	-	-	3.16%	73.17B
METLIFE, INC.	12.28x	-	-	2.42%	61.47B
AFLAC INCORPORATED	17.11x	3.26x	-	2.01%	61.03B
GREAT-WEST LIFECO INC.	17.57x	-	-	2.91%	59.48B
CATHAY FINANCIAL HOLDING CO., LTD.	11.91x	-	-	4.62%	45.56B
Average	12.99x	2.50x	1.05x	3.72%	78.77B
Weighted average by Cap.	12.22x	2.69x	1.05x	3.97%