Projected Income Statement: Sun Life Financial Inc.

Forecast Balance Sheet: Sun Life Financial Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/9/22 2/8/23 2/7/24 2/12/25 2/11/26 - - -
Estimates

Cash Flow Forecast: Sun Life Financial Inc.

Fiscal Period: December 2021 2022 2026 2027
CAPEX 1 81 - 318 407
Change - - - 27.99%
Free Cash Flow (FCF) 1 - - - -
Change - - - -
Announcement Date 2/9/22 2/8/23 - -
1CAD in Million
Estimates

Forecast Financial Ratios: Sun Life Financial Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 15.2% 18.73% - - - - - -
EBT Margin (%) - 14.28% 16.82% 9.64% 11.23% 11.45% 12.31% 13.15% 13.53%
Net margin (%) - 11.02% 13.12% 7.57% 7.89% 8.29% 8.15% 9.27% 9.35%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.06% 1.09% 1.14% 1.1% 1.09% 1.35% 1.35% 1.7%
ROE - 15.4% 15.1% 17.8% 17.2% 18.2% 18.55% 18.92% 17.2%

Financial Health

         
Leverage (Debt/EBITDA) 0.19x 1.31x 2.08x 1.69x 1.94x 2.32x - - -
Debt / Free cash flow -0.08x 2.54x 0.65x 3.37x -1.34x -3.15x - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 0.23% - - - - 0.74% 0.9% -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - 7.319 - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 2.31 2.76 3 3.24 3.52 3.803 4.116 4.266
Change - - 19.48% 8.7% 8% 8.64% 8.05% 8.23% 3.63%
Book Value Per Share 1 - 41.08 42.99 36.51 40.63 40.25 42.83 47.94 62.4
Change - - 4.65% -15.07% 11.28% -0.94% 6.41% 11.95% 30.14%
EPS 1 - 6.69 5.21 5.26 5.26 6.15 6.47 7.933 8.35
Change - - -22.12% 0.96% 0% 16.92% 5.2% 22.62% 5.25%
Nbr of stocks (in thousands) - 586,014 586,388 584,320 575,329 555,652 554,084 554,084 554,084
Announcement Date - 2/9/22 2/8/23 2/7/24 2/12/25 2/11/26 - - -
1CAD
Estimates
2026 *2027 *
P/E ratio 14.8x 12.1x
PBR 2.24x 2x
EV / Sales 1.24x 1.18x
Yield 3.97% 4.29%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
95.85CAD
Average target price
99.43CAD
Spread / Average Target
+3.73%

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SLF Stock
  4. Financials Sun Life Financial Inc.