Prudential (PRU)

Sector:

Insurance

Index:

FTSE 100

746.60p
   
  • Change Today:
    -9.20p
  • 52 Week High: 1,211.50
  • 52 Week Low: 742.80
  • Currency: UK Pounds
  • Shares Issued: 2,749.67m
  • Volume: 2,211,901
  • Market Cap: £20,529m
  • RiskGrade: 188

Key Financials

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Growth Metrics 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Annualisation Factor 1.0 n/a 1.0 1.0 0.2
Dividend Yield 1.3% 1.1% 0.9% 2.5% 3.5%
           
Continuing Operations          
PE Ratio - Basic n/a
42.9
19.3
12.3
18.0
14.8
24.4
10.5
12.0
9.4
PE Ratio - Diluted n/a
42.9
19.3
12.3
18.0
14.8
24.4
10.5
12.0
9.5
PE Ratio - Adjusted 17.9 15.9 19.7 10.5 12.0
PEG - Basic n/a
n/a
n/a
0.9
0.7
n/a
n/a
0.6
0.1
0.2
PEG - Diluted n/a
n/a
n/a
0.9
0.7
n/a
n/a
0.6
0.1
0.2
PEG - Adjusted n/a 0.9 n/a 0.6 0.4
Return on Capital Employed n/a
n/a
n/a
n/a
n/a
n/a
n/a
n/a
n/a
n/a
Operating Margin 17.00%
39.40%
11.26%
13.34%
7.73%
9.33%
5.08%
10.73%
6.86%
6.86%
           
Continuing & Discontinued Operations          
PE Ratio - Basic n/a
13.4
n/a
n/a
20.9
16.4
60.4
14.2
60.0
37.4
PE Ratio - Diluted n/a
13.4
n/a
n/a
20.9
16.4
60.4
14.2
60.1
37.4
PE Ratio - Adjusted 17.9 1,571.7 19.7 10.5 60.0
PEG - Basic n/a
n/a
n/a
n/a
0.1
n/a
20.1
0.1
n/a
n/a
PEG - Diluted n/a
n/a
n/a
n/a
0.1
n/a
20.1
0.1
n/a
n/a
PEG - Adjusted 0.0 n/a n/a 0.0 n/a

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Gearing 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Net Gearing (2.62%) (1.07%) 5.07% 6.54% 2.77%

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Value Metrics 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Price/Book Value n/a n/a n/a n/a 10.4
Price/Tangible Book Value n/a n/a n/a n/a 10.4
Price/ Cash Flow n/a n/a n/a n/a 14.7
Price/Revenue n/a n/a n/a n/a 3.82
Price/R&D n/a n/a n/a n/a n/a
Net Asset Value per Share (exc. Intangibles) 443.13p 361.45p 31.30p 47.31p 135.42p
Net Cash per Share n/a n/a n/a n/a n/a

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Annualised Fundamentals 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
Revenue 8,549.00 267.49 36,247.00 45,064.00 9,439.63
Net Interest n/a
n/a
n/a
n/a
376.00
376.00
n/a
n/a
n/a
n/a
Profit Before Tax (643.00)
1,272.00
30.46
35.09
3,179.00
3,758.00
2,287.00
4,836.00
726.60
888.91
           
Revenue per Share 312.46p 10.18p 1,395.73p 1,741.94p 366.59p
Pre-Tax Profit per Share (23.50p)
46.49p
1.16p
1.33p
122.41p
144.71p
88.40p
186.94p
28.22p
34.52p
Market Capitalisation £ (Millions) 31,002.52 35,003.03 35,149.83 37,690.81 36,354.48
Enterprise Value (EV) £ (Millions) 36,060.52 41,991.03 (81,602.17) 45,929.81 52,404.48
EBITDA/EV 4.32%
9.63%
0.07%
0.09%
(3.53%)
(4.24%)
4.98%
10.53%
1.24%
1.24%
Operating Margin 17.00%
39.40%
11.26%
13.34%
7.73%
9.33%
5.08%
10.73%
6.86%
6.86%
Capital Employed £ (Millions) 18,545.00 19,721.00 16,315.00 15,166.00 21,189.00
Return on Capital Employed n/a
n/a
n/a
n/a
n/a
n/a
n/a
n/a
n/a
n/a
Invested Equity Capital £ (Millions) 19,951.00 20,322.00 27,303.00 25,180.00 23,744.00
           
Earnings per Share - Basic (36.80¢)
33.22¢
83.40¢
131.01¢
94.60¢
114.75¢
75.10¢
173.68¢
116.90p
148.39p
Earnings per Share - Diluted (36.80¢)
33.22¢
83.40¢
131.01¢
94.60¢
114.75¢
75.10¢
173.68¢
116.80p
148.33p
Earnings per Share - Adjusted 79.40¢ 101.50¢ 86.60¢ 175.00¢ 116.90p
Earnings per Share Growth - Basic n/a
-75%
-12%
14%
26%
-34%
-49%
17%
121%
46%
Earnings per Share Growth - Diluted n/a
-75%
-12%
14%
26%
-34%
-49%
17%
122%
46%
Earnings per Share Growth - Adjusted -22% 17% -50% 18% 29%
PE Ratio - Diluted n/a
42.9
19.3
12.3
18.0
14.8
24.4
10.5
12.0
9.5
PEG - Diluted n/a
n/a
n/a
0.9
0.7
n/a
n/a
0.6
0.1
0.2
Tax Rate (70.68%) 26.95% 22.37% 14.60% 20.39%
Dividend Cover 4.23
1.77
5.89
7.60
5.38
7.13
3.78
3.75
2.37
3.01
           
Continuing & Discontinued Operations          
Earnings per Share - Basic (36.80¢)
106.47¢
(0.78¢)
(0.57¢)
81.60¢
103.85¢
30.30¢
128.80¢
23.37p
37.50p
Earnings per Share - Diluted (36.80¢)
106.47¢
(0.78¢)
(0.57¢)
81.60¢
103.85¢
30.30¢
128.80¢
23.35p
37.49p
Earnings per Share - Adjusted 79.40¢ 1.02¢ 86.60¢ 175.00¢ 23.37p
Earnings per Share Growth - Basic n/a
n/a
n/a
n/a
169%
-19%
3%
243%
-56%
-63%
Earnings per Share Growth - Diluted n/a
n/a
n/a
n/a
169%
-19%
3%
244%
-56%
-63%
Earnings per Share Growth - Adjusted 7,650% -99% -50% 493% -74%
PE Ratio - Diluted n/a
13.4
n/a
n/a
20.9
16.4
60.4
14.2
60.1
37.4
PEG - Diluted n/a
n/a
n/a
n/a
0.1
n/a
20.1
0.1
n/a
n/a
Dividend Cover 4.23
5.67
0.06
(0.03)
5.38
6.45
3.78
2.78
0.47
0.76
Return on Equity (ROE) 5.00%
14.60%
(0.10%)
(0.07%)
7.76%
9.88%
3.11%
13.23%
3.38%
4.07%
Operating Cash Flow per Share 39.40p 10.58p 106.78p (8.08p) 95.69p
Gross Cash Flow per Share cn/a cn/a cn/a cn/a cn/a
Cash Incr/Decr per Share (54.13p) 0.31p 50.91p (115.58p) 8.78p
Dividend per Share 18.78¢ 17.23¢ 16.10¢ 46.26¢ 49.35p
Dividend per Share Growth 9.00% 7.02% (65.20%) (6.26%) 47.01%
Dividend Yield 1.3% 1.1% 0.9% 2.5% 3.5%
Shareholders Funds 16,731.00 17,088.00 20,878.00 19,477.00 17,249.00
Net Borrowings £ (Millions) (438.00) (182.00) 1,059.00 1,274.00 3,925.00
Net Asset Value per Share (inc. Intangibles) 437.02p 354.76p (16.48p) 39.89p 134.72p

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Gearing - inc Intangibles 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Shareholders' Funds inc Intangibles 16,731.00 17,088.00 20,878.00 19,477.00 17,249.00
Net Borrowings £ (Millions) (438.00) (182.00) 1,059.00 1,274.00 3,925.00
Net Gearing (2.62%) (1.07%) 5.07% 6.54% 2.77%
Cash & Near Cash 5,514.00 7,170.00 8,018.00 6,965.00 12,125.00
Cash 32.96% 41.96% 38.40% 35.76% 70.29%
Gross Borrowings 5,076.00 6,988.00 9,077.00 8,239.00 16,050.00
Gross Gearing 30.34% 40.89% 43.48% 42.30% 73.06%
Borrowings Under 5 years 5,076.00 6,988.00 9,077.00 8,239.00 16,050.00
Under 5 years 30.34% 40.89% 43.48% 42.30% 93.05%
Borrowings Under 1 year n/a n/a n/a n/a n/a
Under 1 year n/a n/a n/a n/a n/a

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Gearing - exc Intangibles 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Shareholders' Funds exc Intangibles 11,957.00 9,323.00 (428.00) 1,032.00 3,469.00
Net Borrowings £ (Millions) (438.00) (182.00) 1,059.00 1,274.00 3,925.00
Net Gearing (3.66%) (1.95%) n/a 123.45% 13.75%
Cash & Near Cash 5,514.00 7,170.00 8,018.00 6,965.00 12,125.00
Cash 46.12% 76.91% (1,873.36%) 674.90% 349.52%
Gross Borrowings 5,076.00 6,988.00 9,077.00 8,239.00 16,050.00
Gross Gearing 42.45% 74.95% 2,120.79% 798.35% 363.27%
Borrowings Under 5 years 5,076.00 6,988.00 9,077.00 8,239.00 16,050.00
Under 5 years 42.45% 74.95% (2,120.79%) 798.35% 462.67%
Borrowings Under 1 year n/a n/a n/a n/a n/a
Under 1 year n/a n/a n/a n/a n/a

Key

* GAAP

a. Includes discontinued activities

b. Based on operating cash flow before tax

c. Not disclosed under IFRS

d. Includes non-current assets

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Normalised ratios are shown in blue text

Note 6: Forecast figures based on normalised accounts.

 

Top of Page