Valuation Prudential plc LIQUIDNET SYSTEMS

Stocks

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

07-16	WINNERS & LOSERS: Diploma ups guidance; Rotork jumps on ABB takeover	AN
07-13	HSBC cuts Astra; Stifel raises Computacenter	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	26,231	-	-
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-9.53%	-	-
Enterprise Value (EV)	34,858	30,859	24,317	16,865	28,993	26,231	26,231	26,231
Change	-	-11.47%	-21.2%	-30.65%	71.91%	-9.53%	0%	0%
P/E	-21.5x	37.5x	18.2x	9.84x	9.95x	12x	9.64x	8.86x
PBR	2.58x	2.28x	1.7x	1.26x	1.93x	1.65x	1.48x	1.32x
PEG	-	-0x	0.3x	0.3x	0.1x	-0.5x	0.4x	1.01x
Capitalization / Revenue	2.04x	1.75x	-	2.11x	3.49x	1.43x	1.28x	1.16x
EV / Revenue	0x	0x	-	0x	0x	1.43x	1.28x	1.16x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.34x	8.33x	7.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1308	0.1561	0.161	0.1783	0.1993	0.2247	0.2481	0.2878
Rate of return	1.03%	1.38%	1.81%	2.8%	1.74%	2.13%	2.36%	2.73%
EPS ²	-0.5935	0.3004	0.4866	0.6474	1.15	0.8759	1.093	1.188
Distribution rate	-22%	52%	33.1%	27.5%	17.3%	25.7%	22.7%	24.2%
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	2,807	3,149	3,409
Net income ¹	-1,560	821.4	1,337	1,761	2,981	2,352	2,689	2,833
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	12.74	11.28	8.87	6.37	11.44	10.53	10.53	10.53
Nbr of stocks (in thousands)	2,735,012	2,736,969	2,740,921	2,647,522	2,533,236	2,491,075	-	-
Announcement Date	3/9/22	3/15/23	3/20/24	3/19/25	3/17/26	-	-	-

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.	6.33x	4.89x	-	5.66%	132B
AXA	10.59x	0.93x	-	5.68%	103B
AIA GROUP LIMITED	13.36x	-	-	2.79%	101B
MANULIFE FINANCIAL CORPORATION	14.97x	-	-	3.2%	71.86B
AFLAC INCORPORATED	16.82x	3.29x	-	2.02%	61.59B
METLIFE, INC.	10.85x	-	-	2.55%	59.32B
GREAT-WEST LIFECO INC.	17.45x	-	-	2.92%	59.03B
SUN LIFE FINANCIAL INC.	17.07x	-	-	3.35%	45.04B
CATHAY FINANCIAL HOLDING CO., LTD.	11.6x	-	-	4.74%	44.01B
Average	13.23x	3.04x		3.66%	75.18B
Weighted average by Cap.	12.32x	3.18x		3.92%