Valuation Dai-ichi Life Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-12-17 EST			5-day change	1st Jan Change
1,300.50 ^JPY	+2.00%		+6.60%	+22.83%

12-04	Dai-ichi Life Holdings, Inc., Q2 2026 Earnings Call, Nov 27, 2025
11-26	Dai-Ichi Life Holdings Seeks Acquisitions in Overseas and Noninsurance Businesses	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,119,121	2,560,126	2,292,812	3,641,748	4,045,324	4,635,990	-	-
Change	-	20.81%	-10.44%	58.83%	11.08%	14.6%	-	-
Enterprise Value (EV) ¹	1,134,750	3,430,509	1,580,337	4,617,034	5,240,322	5,835,372	5,835,372	5,835,372
Change	-	202.31%	-53.93%	192.16%	13.5%	11.36%	0%	0%
P/E ratio	5.84x	6.52x	12.9x	11.7x	9.77x	11.4x	10.7x	10.1x
PBR	0.44x	0.58x	0.83x	0.94x	1.2x	1.25x	1.24x	1.24x
PEG	-	0.4x	-0.3x	0.2x	0.2x	-3.35x	1.73x	1.61x
Capitalization / Revenue	0.27x	0.31x	0.24x	0.33x	0.41x	0.47x	0.44x	0.46x
EV / Revenue	0.14x	0.42x	0.17x	0.42x	0.53x	0.59x	0.56x	0.58x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	15.5	20.75	21.5	28.25	34.25	51.17	58.5	64.19
Rate of return	3.26%	3.32%	3.53%	2.93%	3.02%	4.01%	4.59%	5.03%
EPS ²	81.4	95.79	47.32	82.42	116	112	118.9	126.4
Distribution rate	19%	21.7%	45.4%	34.3%	29.5%	45.7%	49.2%	50.8%
Net sales ¹	7,827,800	8,209,708	9,519,445	11,028,166	9,873,251	9,874,008	10,447,417	10,010,404
EBITDA	-	-	-	-	-	-	-	-
EBIT	482,540	474,371	280,679	426,998	-	-	-	-
Net income ¹	363,700	409,353	192,301	320,765	429,613	407,923	426,276	441,829
Net Debt ¹	-984,371	870,383	-712,475	975,286	1,194,998	1,199,382	1,199,382	1,199,382
Reference price ²	475.50	624.75	608.75	963.25	1,133.00	1,275.00	1,275.00	1,275.00
Nbr of stocks (in thousands)	4,456,616	4,097,840	3,766,426	3,780,689	3,570,454	3,636,070	-	-
Announcement Date	5/14/21	5/12/22	5/15/23	5/15/24	5/15/25	-	-	-

¹JPY in Million²JPY

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.($)
DAI-ICHI LIFE HOLDINGS, INC.	11.38x	0.59x	-	4.01%	29.95B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	8.4x	5.23x	-	4.09%	163B
AXA	9.15x	0.9x	-	5.74%	97.26B
GENERALI	12.44x	0.95x	-	4.56%	61.66B
MANULIFE FINANCIAL CORPORATION	15.36x	-	-	3.57%	60.48B
AFLAC INCORPORATED	19.35x	2.85x	-	2.13%	57.39B
METLIFE, INC.	13.79x	-	-	2.73%	54.21B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	7.55x	0.95x	-	3.03%	50.49B
GREAT-WEST LIFECO INC.	15.21x	-	-	3.59%	44.69B
PRUDENTIAL FINANCIAL, INC.	11.1x	1.07x	-	4.61%	40.97B
Average	12.37x	1.79x		3.81%	65.97B
Weighted average by Cap.	11.62x	2.54x		3.96%