ICICI Prudential Life Insurance Company Ltd

ICICI Prudential Life Insurance Company Ltd

₹ 540 -1.83%
22 Apr - close price
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

Promoter
As of Sep 2025, ICICI Bank holds 51% and Prudential Corporation holds a 22% stake in the company. The company is a critical entity for ICICI Bank, receiving financial support and board oversight from the bank. The parent company serves as a corporate agent for ICICI Pru Life, providing access to the bank's branch network and customer base for selling insurance products. [1] [2]

  • Market Cap 78,305 Cr.
  • Current Price 540
  • High / Low 707 / 491
  • Stock P/E 48.7
  • Book Value 94.0
  • Dividend Yield 0.16 %
  • ROCE 10.1 %
  • ROE 12.6 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 5.74 times its book value
  • The company has delivered a poor sales growth of -5.30% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 8.78% over last 3 years.
  • Earnings include an other income of Rs.1,378 Cr.

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
10,984 23,384 17,388 26,430 22,482 25,396 25,158 4,536 15,687 25,401 11,936 22,834 3,185
11,400 23,663 17,682 26,584 22,760 25,362 24,839 4,295 15,272 25,188 11,955 22,093 3,940
Operating Profit -416 -280 -293 -155 -278 34 319 241 415 213 -19 741 -754
OPM % -4% -1% -2% -1% -1% 0% 1% 5% 3% 1% -0% 3% -24%
780 496 570 420 549 237 -17 169 183 177 408 -243 1,036
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 364 216 276 265 270 271 302 410 598 390 389 498 281
Tax % 35% 5% 12% 14% 36% 17% 17% 21% 36% 23% 24% 22% -122%
235 206 244 227 174 224 251 325 385 301 296 387 624
EPS in Rs 1.64 1.43 1.69 1.58 1.21 1.56 1.74 2.25 2.67 2.08 2.04 2.67 4.30
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
34,453 20,849 37,816 38,832 41,463 21,025 83,182 63,564 50,478 89,683 70,778 63,357
32,798 19,008 36,010 37,062 40,922 21,344 83,572 65,728 52,235 90,580 69,621 63,176
Operating Profit 1,655 1,842 1,806 1,771 541 -319 -390 -2,163 -1,757 -897 1,157 181
OPM % 5% 9% 5% 5% 1% -2% -0% -3% -3% -1% 2% 0%
43 0 130 132 813 1,578 1,669 3,191 2,925 2,039 558 1,378
Interest 17 0 15 20 23 0 0 0 0 0 0 0
Depreciation 40 0 58 44 57 61 60 67 84 113 134 0
Profit before tax 1,642 1,842 1,863 1,839 1,274 1,198 1,219 961 1,085 1,028 1,582 1,559
Tax % 0% 10% 10% 12% 11% 11% 22% 21% 25% 17% 25% -3%
1,640 1,650 1,682 1,619 1,139 1,067 956 759 813 851 1,186 1,608
EPS in Rs 11.46 11.52 11.72 11.28 7.93 7.43 6.66 5.28 5.65 5.90 8.20 11.09
Dividend Payout % 51% 73% 63% 59% 40% 11% 30% 10% 11% 10% 10% 15%
Compounded Sales Growth
10 Years: 12%
5 Years: -5%
3 Years: 8%
TTM: -10%
Compounded Profit Growth
10 Years: 0%
5 Years: 11%
3 Years: 26%
TTM: 34%
Stock Price CAGR
10 Years: %
5 Years: 1%
3 Years: 7%
1 Year: -10%
Return on Equity
10 Years: 12%
5 Years: 9%
3 Years: 9%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 1,432 1,432 1,435 1,436 1,436 1,436 1,436 1,437 1,439 1,441 1,445 1,449
Reserves 3,833 3,891 4,971 5,138 5,435 5,777 7,673 7,721 8,651 9,564 10,488 12,182
0 1,029 0 0 0 0 1,200 1,200 1,200 1,200 2,600 2,595
95,951 98,413 118,335 135,245 156,215 148,818 206,911 234,079 244,562 286,796 299,705 303,509
Total Liabilities 101,215 104,765 124,741 141,819 163,086 156,031 217,220 244,437 255,851 299,001 314,239 319,735
209 212 207 404 463 932 911 433 479 1,168 1,315 711
CWIP 6 7 7 18 13 20 22 54 117 49 36 0
Investments 99,491 103,024 121,581 138,537 159,003 150,776 211,727 238,101 248,216 289,230 303,475 308,079
1,509 1,522 2,946 2,859 3,607 4,303 4,560 5,848 7,039 8,553 9,412 10,944
Total Assets 101,215 104,765 124,741 141,819 163,086 156,031 217,220 244,437 255,851 299,001 314,239 319,735

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
523 3,634 4,130 5,690 11,377 8,596 7,314 1,831 89 -7,315 -9,413 -5,355
-1,822 27 -696 -5,389 -7,559 -10,797 -5,084 -816 -1,145 7,420 6,875 7,571
-966 -1,442 -994 -1,188 -843 -405 1,205 -319 -112 -88 1,422 -171
Net Cash Flow -2,264 2,219 2,439 -887 2,975 -2,606 3,434 696 -1,168 17 -1,116 2,045
Free Cash Flow 471 3,583 4,078 5,622 11,270 -112,909 7,279 1,736 -105 -7,550 -9,668 -5,477
CFO/OP 32% 208% 229% 321% 2,103% -2,710% -1,930% -95% -21% 790% -784% -2,643%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 0 3 0 0 0 0 0 0 0 0 0 0
Inventory Days
Days Payable
Cash Conversion Cycle 0 3 0 0 0 0 0 0 0 0 0 0
Working Capital Days -10 -16 -2 -9 -9 -5 -2 -6 -5 2 3 -1
ROCE % 34% 32% 29% 29% 16% 17% 14% 9% 10% 3% 12% 10%

Insights

In beta
Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2025
13th Month Persistency Ratio (12 month rolling)
% ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Assets Under Management (AUM)
INR Billion ・Standalone data
Solvency Ratio
times ・Standalone data
49th Month Persistency Ratio (12 month rolling)
% ・Standalone data
Claim Settlement Ratio (Individual Death Claims)
% ・Standalone data
Retail Weighted Received Premium (RWRP)
INR Billion ・Standalone data
Number of Advisors
count ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
73.33% 73.30% 73.27% 73.24% 73.17% 73.05% 73.01% 73.00% 72.96% 72.93% 72.88% 72.80%
15.43% 15.51% 14.73% 13.35% 13.23% 12.98% 12.78% 13.24% 13.12% 13.15% 11.48% 10.89%
6.32% 6.37% 6.92% 8.54% 8.82% 9.29% 9.45% 8.80% 8.86% 8.65% 10.41% 11.05%
4.92% 4.81% 5.06% 4.85% 4.75% 4.66% 4.76% 4.94% 5.07% 5.26% 5.22% 5.23%
No. of Shareholders 3,62,3423,52,3953,58,7593,41,0393,29,3743,23,6613,26,2083,29,8973,41,3463,45,2733,36,2343,27,841

* 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

Concalls