ICICI Prudential Life Insurance Company Ltd

ICICI Pru Life Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

ICICI Prudential Life Insurance Company Ltd

₹ 695 2.11%
11 Dec 3:59 p.m.
iciciprulife.com BSE: 540133 NSE: ICICIPRULI
About

ICICI Prudential Life Insurance Company Ltd carries on business of providing life insurance, pensions and health insurance products to individuals and groups. The business is conducted in participating, non-participating and unit linked lines of business. These products are distributed through individual agents, corporate agents, banks, brokers, sales force and company's website.[1]

It is promoted by ICICI Bank and Prudential Corporation :-

ICICI Bank (51% stake)[2] - The company is a part of ICICI Bank Ltd which is the 2nd largest private bank in India. It offers a diversified range of products and services to retail, SME and corporate customers.[3]

Prudential Plc (22% stake) - It is a British multinational insurance company based in London, England. It is the largest UK life insurer in Asia with presence in India, China, Cambodia, Indonesia, Laos, Malaysia, Myanmar, Philippines and other Asian countries. It is also present in African subcontinent in Nigeria, Ghana, Togo and other countries.[4]

Key Points

Ratios FY21
Solvency Ratio - 217%
Claim Settlement Ratio - 98%[1]
Cost Ratio - 15%[2]
Commission Ratio - 4.2%
Net Retention Ratio - 98%[3]
VNB Margin - 25%[4]
Persistency Ratio (13 months) - 87%
Persistency Ratio (61 months) - 60%[1]

Website BSE NSE
  • Market Cap ₹ 1,00,530 Cr.
  • Current Price ₹ 695
  • High / Low ₹ 797 / 463
  • Stock P/E 115
  • Book Value ₹ 80.1
  • Dividend Yield 0.09 %
  • ROCE 8.75 %
  • ROE 8.07 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 8.68 times its book value
  • Company has a low return on equity of 8.27% over last 3 years.
  • Earnings include an other income of Rs.1,184 Cr.
  • Dividend payout has been low at 10.4% of profits over last 3 years

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Insurance Industry: Finance & Investments

Part of BSE Dollex 200 BSE LargeCap BSE 100 LargeCap TMC Index Nifty 500 Multicap 50:25:25 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
23,161 9,930 13,003 -1,611 22,605 17,426 10,984 23,384 17,388 26,430 22,482 25,396 25,158
22,960 9,628 13,701 -1,483 22,869 17,502 11,400 23,663 17,682 26,584 22,755 25,362 24,839
Operating Profit 201 302 -698 -128 -264 -76 -416 -280 -293 -155 -273 34 319
OPM % 1% 3% -5% -1% -0% -4% -1% -2% -1% -1% 0% 1%
301 58 1,013 328 507 352 780 496 570 420 544 237 -17
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 502 359 315 201 243 277 364 216 276 265 270 271 302
Tax % 11% 13% 41% 22% 18% 20% 35% 5% 12% 14% 36% 17% 17%
446 312 187 157 200 222 235 206 244 227 174 224 251
EPS in Rs 3.10 2.17 1.30 1.09 1.39 1.54 1.64 1.43 1.69 1.58 1.21 1.56 1.74
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
20,025 21,888 34,453 20,849 37,816 38,832 41,463 21,025 83,182 62,305 49,404 89,683 99,466
19,280 20,384 32,798 19,008 36,010 37,062 40,922 21,344 83,572 63,563 50,204 90,571 99,540
Operating Profit 745 1,504 1,655 1,842 1,806 1,771 541 -319 -390 -1,258 -800 -888 -75
OPM % 4% 7% 5% 9% 5% 5% 1% -2% -0% -2% -2% -1% -0%
900 129 43 0 130 132 813 1,578 1,669 2,285 1,968 2,029 1,184
Interest 14 15 17 0 15 20 23 0 0 0 0 0 0
Depreciation 41 47 40 0 58 44 57 61 60 67 84 113 0
Profit before tax 1,591 1,572 1,642 1,842 1,863 1,839 1,274 1,198 1,219 961 1,085 1,028 1,109
Tax % 5% 1% 0% 10% 10% 12% 11% 11% 22% 21% 25% 17%
1,515 1,561 1,640 1,650 1,682 1,619 1,139 1,067 956 759 813 851 876
EPS in Rs 10.61 10.92 11.46 11.52 11.72 11.28 7.93 7.43 6.66 5.28 5.65 5.90 6.09
Dividend Payout % 32% 70% 51% 73% 63% 59% 40% 11% 30% 10% 11% 10%
Compounded Sales Growth
10 Years: 15%
5 Years: 17%
3 Years: 3%
TTM: 44%
Compounded Profit Growth
10 Years: -6%
5 Years: -2%
3 Years: -4%
TTM: -3%
Stock Price CAGR
10 Years: %
5 Years: 7%
3 Years: 6%
1 Year: 26%
Return on Equity
10 Years: 16%
5 Years: 10%
3 Years: 8%
Last Year: 8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 1,429 1,429 1,432 1,432 1,435 1,436 1,436 1,436 1,436 1,437 1,439 1,441 1,444
Reserves 2,532 2,954 3,833 3,891 4,971 5,138 5,435 5,777 7,673 7,721 8,651 9,564 10,130
0 0 0 1,029 0 0 0 0 1,200 1,200 1,200 1,200 1,200
71,260 77,090 95,951 98,413 118,335 135,245 156,215 148,818 206,911 234,079 244,562 286,796 314,063
Total Liabilities 75,220 81,474 101,215 104,765 124,741 141,819 163,086 156,031 217,220 244,437 255,851 299,001 326,838
165 197 209 212 207 404 463 932 911 916 968 1,168 762
CWIP 7 5 6 7 7 18 13 20 22 54 117 49 0
Investments 73,716 80,101 99,491 103,024 121,581 138,537 159,003 150,776 211,727 237,618 247,726 289,230 314,855
1,332 1,171 1,509 1,522 2,946 2,859 3,607 4,303 4,560 5,848 7,039 8,553 11,220
Total Assets 75,220 81,474 101,215 104,765 124,741 141,819 163,086 156,031 217,220 244,437 255,851 299,001 326,838

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-2,641 -2,382 523 3,634 4,130 5,690 11,377 8,596 7,314 1,831 89 -7,315
1,564 6,012 -1,822 27 -696 -5,389 -7,559 -10,797 -5,084 -816 -1,145 7,420
-514 -1,091 -966 -1,442 -994 -1,188 -843 -405 1,205 -319 -112 -88
Net Cash Flow -1,591 2,539 -2,264 2,219 2,439 -887 2,975 -2,606 3,434 696 -1,168 17

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0 0 0 3 0 0 0 0 0 0 0 0
Inventory Days
Days Payable
Cash Conversion Cycle 0 0 0 3 0 0 0 0 0 0 0 0
Working Capital Days -19 -17 -10 -16 -2 -9 -9 -5 -2 -6 -6 2
ROCE % 46% 38% 34% 32% 29% 29% 16% 17% 14% 9% 10% 9%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
73.41% 73.41% 73.40% 73.34% 73.34% 73.34% 73.33% 73.30% 73.27% 73.24% 73.17% 73.05%
16.92% 16.35% 16.13% 16.63% 15.41% 15.20% 15.43% 15.51% 14.73% 13.35% 13.23% 12.98%
4.26% 4.74% 5.09% 5.02% 5.93% 6.14% 6.32% 6.37% 6.92% 8.54% 8.82% 9.29%
5.40% 5.50% 5.38% 4.99% 5.31% 5.30% 4.92% 4.81% 5.06% 4.85% 4.75% 4.66%
No. of Shareholders 3,63,0173,79,9813,73,9533,65,9413,84,2973,82,9443,62,3423,52,3953,58,7593,41,0393,29,3743,23,661

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls