Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

ICICI Prudential Life Insurance Company Ltd.

Insurance - Life

Rating :
N/A

BSE: 540133 | NSE: ICICIPRULI

NSE BSE
653.90
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  664.50
  •  664.50
  •  650.10
  •  659.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1418236
  •  9295.74
  •  796.80
  •  463.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 94,458.58
  • 107.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,01,976.14
  • 0.09%
  • 8.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.05%
  • 0.19%
  • 2.23%
  • FII
  • DII
  • Others
  • 12.98%
  • 8.75%
  • 2.80%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.32
  • -4.43
  • 3.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.83
  • 80.85
  • 87.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.91
  • 9.67
  • 7.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.56
  • 70.34
  • 74.03

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
5.91
7.61
9.34
11.3
P/E Ratio
111.91
89.51
72.86
60.27
Revenue
93184
71123
66849
88839
EBITDA
Net Income
851
1290
1623
1763
ROA
0.3
0.3
0.3
0.3
P/Bk Ratio
8.5
8.14
7.06
6.66
ROE
8.07
9.18
11.31
10.68
FCFF
3012.46
FCFF Yield
2.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
10,754.21
10,022.42
7.30%
7,874.66
7,020.03
12.17%
14,788.46
12,629.11
17.10%
9,928.77
9,464.51
4.91%
Expenses
24,839.25
17,681.73
40.48%
25,361.86
23,663.28
7.18%
22,754.71
11,399.72
99.61%
26,584.41
17,501.95
51.89%
EBITDA
-14,085.04
-7,659.31
-
-17,487.20
-16,643.25
-
-7,966.25
1,229.39
-
-16,655.64
-8,037.44
-
EBIDTM
-130.97%
-76.42%
-222.07%
-237.08%
-53.87%
9.73%
-167.75%
-84.92%
Other Income
14,387.54
7,935.66
81.30%
17,758.22
16,859.52
5.33%
8,236.66
-865.10
-
16,920.93
8,314.00
103.52%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
302.50
276.35
9.46%
271.02
216.27
25.32%
270.41
364.29
-25.77%
265.29
276.56
-4.08%
Tax
51.51
32.47
58.64%
46.68
10.08
363.10%
96.74
129.03
-25.03%
38.37
55.00
-30.24%
PAT
250.99
243.88
2.92%
224.34
206.19
8.80%
173.67
235.26
-26.18%
226.92
221.56
2.42%
PATM
2.33%
2.43%
2.85%
2.94%
1.17%
1.86%
2.29%
2.34%
EPS
1.74
1.69
2.96%
1.56
1.43
9.09%
1.21
1.64
-26.22%
1.58
1.54
2.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
43,346.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales Growth
10.76%
0
0
0
0
0
0
0
0
0
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
43,346.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
GP Margin
100.00%
0
0
0
0
0
0
0
0
0
0
Total Expenditure
99,540.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0
0
0
0
0
0
0
0
Employee Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0
0
0
0
0
0
0
0
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0
0
0
0
0
0
0
0
General & Admin Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0
0
0
0
0
0
0
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0
0
0
0
0
0
0
0
Miscellaneous Exp.
-
1,920.66
1,917.64
2,271.81
1,643.02
1,538.97
569.41
117.25
40.93
33.84
0.00
% Of Sales
-
0
0
0
0
0
0
0
0
0
0
EBITDA
-56,194.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA Margin
-129.64%
0
0
0
0
0
0
0
0
0
0
Other Income
57,303.35
32.12
13.86
11.77
1.15
0.95
9.31
5.03
28.63
0.05
0.66
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
1,109.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
233.30
69.85
86.82
35.57
121.25
0.00
22.32
99.73
102.76
121.21
-49.00
Tax Rate
21.03%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
875.92
850.66
813.49
759.20
956.16
1,066.98
1,138.93
1,619.17
1,681.66
1,650.15
1,634.39
PAT before Minority Interest
875.92
850.66
813.49
759.20
956.16
1,066.98
1,138.93
1,619.17
1,681.66
1,650.15
1,634.39
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.02%
0
0
0
0
0
0
0
0
0
0
PAT Growth
-3.41%
4.57%
7.15%
-20.60%
-10.39%
-6.32%
-29.66%
-3.72%
1.91%
0.96%
 
EPS
6.06
5.89
5.63
5.26
6.62
7.39
7.89
11.21
11.64
11.42
11.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
10,659.32
9,809.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Share Capital
1,440.62
1,438.57
1,437.31
1,435.97
1,435.86
1,435.78
1,435.50
1,435.35
1,432.32
1,431.72
Total Reserves
9,218.35
8,370.69
7,586.46
7,056.96
6,099.43
5,435.35
5,138.19
4,697.60
3,640.06
3,430.92
Non-Current Liabilities
1,201.34
1,200.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Secured Loans
1,200.00
1,200.00
1,200.00
1,200.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
5,441.78
5,668.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
35.94
25.86
26.00
23.23
27.53
25.51
22.18
20.50
379.73
376.60
Total Liabilities
11,860.66
11,009.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
669.90
479.10
433.39
435.62
457.34
462.76
404.48
206.56
212.10
209.13
Gross Block
1,271.54
1,009.45
899.85
880.05
859.07
816.45
744.20
514.51
464.79
457.73
Accumulated Depreciation
601.64
530.35
466.47
444.43
401.74
353.69
339.72
307.94
252.69
248.60
Non Current Assets
719.38
596.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
49.48
117.21
54.37
21.73
20.42
12.94
17.58
7.23
7.49
5.96
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
837.74
775.22
670.93
558.34
811.92
661.04
203.81
213.73
200.23
255.48
Other Current Assets
5,062.71
4,057.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
719.38
596.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-7,315.06
89.49
1,831.14
7,313.59
8,596.42
11,376.83
5,689.89
4,129.70
3,633.84
523.42
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Adjustment
-5,739.39
1,790.81
3,329.29
8,556.62
9,498.14
12,204.97
6,572.45
4,940.64
4,190.89
855.17
Changes in Working Capital
-30.00
-199.09
-1.81
-5.29
-3.05
1.94
-8.51
1.21
2.48
0.59
Cash after chg. in Working capital
-5,769.39
1,591.72
3,327.48
8,551.33
9,495.09
12,206.91
6,563.94
4,941.85
4,193.37
855.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,545.66
-1,502.23
-1,496.35
-1,237.74
-898.67
-830.08
-874.06
-812.15
-559.53
-332.34
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
7,419.88
-1,145.41
-815.58
-5,084.09
-10,797.37
-7,558.66
-5,388.76
-696.25
27.17
-1,821.86
Net Fixed Assets
-193.42
-171.95
-51.96
-22.72
-50.03
-67.53
-240.04
-49.46
-8.59
-18.29
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
7,613.30
-973.46
-763.62
-5,061.37
-10,747.34
-7,491.13
-5,148.72
-646.79
35.76
-1,803.57
Cash from Financing Activity
-87.85
-112.34
-319.30
1,204.55
-405.28
-843.38
-1,187.73
-993.92
-1,442.36
-965.57
Net Cash Inflow / Outflow
16.97
-1,168.26
696.25
3,434.05
-2,606.23
2,974.79
-886.61
2,439.53
2,218.65
-2,264.02
Opening Cash & Equivalents
8,977.72
10,145.98
9,449.73
6,015.68
8,621.89
5,647.12
6,533.72
4,094.26
1,875.68
4,141.99
Closing Cash & Equivalent
8,994.69
8,977.72
10,145.98
9,449.73
6,015.68
8,621.89
5,647.12
6,533.72
4,094.26
1,878.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
73.72
67.95
62.56
58.98
52.30
47.69
45.64
42.65
35.41
33.96
ROA
0.31%
0.33%
0.34%
0.52%
0.68%
0.76%
1.24%
1.50%
1.64%
1.83%
ROE
8.34%
8.67%
8.70%
11.97%
14.86%
17.00%
25.55%
30.05%
33.22%
36.08%
ROCE
8.08%
8.51%
8.00%
12.54%
14.86%
17.33%
27.13%
31.89%
35.66%
35.00%
Fixed Asset Turnover
36.62
40.39
40.81
40.22
39.25
39.19
42.60
45.25
41.19
46.31
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
0.11
0.12
0.13
0.14
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • ICICI Prudential Life Insurance raises Rs 1,400 crore via NCDs
    19th Dec 2024, 15:40 PM

    The Stakeholders’ Relationship Committee (SRC) of the Board of Directors of the company has on December 19, 2024 allotted the same

    Read More
  • ICICI Prudential - Quarterly Results
    22nd Oct 2024, 12:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.