Nifty
:
24500.90
Sensex
:
80080.57
-211.15 (-0.85%)
-705.97 (-0.87%)
Nifty
Sensex
:
:
24500.90
80080.57
-211.15 (-0.85%)
-705.97 (-0.87%)

ICICI Prudential Life Insurance Company Ltd.

Insurance - Life

Rating :
59/99

BSE: 540133 | NSE: ICICIPRULI

NSE BSE
609.55
28-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  616.3
  •  623.9
  •  607.3
  •  616.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  996116
  •  614332919.2
  •  796.8
  •  525.8

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 88,234.14
  • 69.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95,571.50
  • 0.14%
  • 7.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.96%
  • 0.24%
  • 2.57%
  • FII
  • DII
  • Others
  • 13.12%
  • 8.11%
  • 3.00%

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
  • -3.25
  • 4.39
  • 13.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 65.72
  • 82.99
  • 83.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.57
  • 9.49
  • 7.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.28
  • 74.57
  • 73.91

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
5.91
8.21
9.37
10.98
P/E Ratio
103.14
74.24
65.05
55.51
Revenue
93184
71350
69889
83751
EBITDA
Net Income
851
1186
1388
1593
ROA
0.3
0.4
0.4
0.5
P/B Ratio
7.98
7.38
6.69
6.06
ROE
8.07
10.34
10.48
10.67
FCFF
3012
FCFF Yield
3.11
Net Debt
362
1593
3911
3964
BVPS
76.42
82.57
91.08
100.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
8,503.19
7,874.66
7.98%
16,369.17
14,788.46
10.69%
12,261.37
9,928.77
23.49%
10,754.21
10,022.42
7.30%
Expenses
25,188.44
25,361.86
-0.68%
15,272.25
22,759.75
-32.90%
4,295.15
26,584.41
-83.84%
24,839.25
17,681.73
40.48%
EBITDA
-16,685.25
-17,487.20
-
1,096.92
-7,971.29
-
7,966.22
-16,655.64
-
-14,085.04
-7,659.31
-
EBIDTM
-196.22%
-222.07%
6.70%
-53.90%
64.97%
-167.75%
-130.97%
-76.42%
Other Income
17,075.39
17,758.22
-3.85%
-498.82
8,241.70
-
-7,556.03
16,920.93
-
14,387.54
7,935.66
81.30%
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
390.14
271.02
43.95%
598.10
270.41
121.18%
410.19
265.29
54.62%
302.50
276.35
9.46%
Tax
89.15
46.68
90.98%
212.82
96.74
119.99%
85.28
38.37
122.26%
51.51
32.47
58.64%
PAT
300.99
224.34
34.17%
385.28
173.67
121.85%
324.91
226.92
43.18%
250.99
243.88
2.92%
PATM
3.54%
2.85%
2.35%
1.17%
2.65%
2.29%
2.33%
2.43%
EPS
2.08
1.56
33.33%
2.67
1.21
120.66%
2.25
1.58
42.41%
1.74
1.69
2.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
47,887.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales Growth
12.38%
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
47,887.94
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
69,595.09
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.
-
481.76
1,920.67
1,917.64
2,271.81
1,643.02
1,538.97
569.41
117.25
40.93
0.00
% Of Sales
-
0
0
0
0
0
0
0
0
0
0
EBITDA
-21,707.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA Margin
-45.33%
0
0
0
0
0
0
0
0
0
0
Other Income
23,408.08
31.14
32.14
13.86
11.77
1.15
0.95
9.31
5.03
28.63
0.05
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
1,700.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
438.76
146.16
69.86
86.82
35.57
121.25
0.00
22.32
99.73
102.76
121.21
Tax Rate
25.80%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
1,262.17
1,185.52
850.66
813.49
759.20
956.16
1,066.98
1,138.93
1,619.17
1,681.66
1,650.15
PAT before Minority Interest
1,262.17
1,185.52
850.66
813.49
759.20
956.16
1,066.98
1,138.93
1,619.17
1,681.66
1,650.15
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
2.64%
0
0
0
0
0
0
0
0
0
0
PAT Growth
45.28%
39.36%
4.57%
7.15%
-20.60%
-10.39%
-6.32%
-29.66%
-3.72%
1.91%
 
EPS
8.73
8.20
5.88
5.63
5.25
6.61
7.38
7.88
11.20
11.63
11.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
12,000.40
10,659.31
9,809.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Share Capital
1,445.32
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
Total Reserves
10,505.00
9,218.34
8,370.69
7,586.46
7,056.96
6,099.43
5,435.35
5,138.19
4,697.60
3,640.06
Non-Current Liabilities
2,602.51
1,201.34
1,200.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Secured Loans
2,600.00
1,200.00
1,200.00
1,200.00
1,200.00
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
5,354.20
5,441.78
5,668.55
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
44.89
35.94
25.86
26.00
23.23
27.53
25.51
22.18
20.50
379.73
Total Liabilities
14,602.91
11,860.65
11,009.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
811.56
669.90
479.10
433.39
435.62
457.34
462.76
404.48
206.56
212.10
Gross Block
1,343.75
1,271.54
1,009.45
899.85
880.05
859.07
816.45
744.20
514.51
464.79
Accumulated Depreciation
532.19
601.64
530.35
466.47
444.43
401.74
353.69
339.72
307.94
252.69
Non Current Assets
847.63
719.38
596.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
36.07
49.48
117.21
54.37
21.73
20.42
12.94
17.58
7.23
7.49
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
1,007.17
837.74
775.22
670.93
558.34
811.92
661.04
203.81
213.73
200.23
Other Current Assets
4,978.51
5,019.81
4,057.30
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
847.63
719.38
596.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-9,412.84
-7,315.05
89.49
1,831.14
7,313.59
8,596.42
11,376.83
5,689.89
4,129.70
3,633.84
PBT
50,154.05
44,181.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Adjustment
-57,712.27
-49,920.55
1,790.81
3,329.29
8,556.62
9,498.14
12,204.97
6,572.45
4,940.64
4,190.89
Changes in Working Capital
-96.39
-30.30
-199.09
-1.81
-5.29
-3.05
1.94
-8.51
1.21
2.48
Cash after chg. in Working capital
-7,654.61
-5,769.38
1,591.72
3,327.48
8,551.33
9,495.09
12,206.91
6,563.94
4,941.85
4,193.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,758.23
-1,545.67
-1,502.23
-1,496.35
-1,237.74
-898.67
-830.08
-874.06
-812.15
-559.53
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
6,874.67
7,419.87
-1,145.41
-815.58
-5,084.09
-10,797.37
-7,558.66
-5,388.76
-696.25
27.17
Net Fixed Assets
-57.02
-193.42
-171.95
-51.96
-22.72
-50.03
-67.53
-240.04
-49.46
-8.59
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
6,931.69
7,613.29
-973.46
-763.62
-5,061.37
-10,747.34
-7,491.13
-5,148.72
-646.79
35.76
Cash from Financing Activity
1,422.48
-87.85
-112.34
-319.30
1,204.55
-405.28
-843.38
-1,187.73
-993.92
-1,442.36
Net Cash Inflow / Outflow
-1,115.69
16.97
-1,168.26
696.25
3,434.05
-2,606.23
2,974.79
-886.61
2,439.53
2,218.65
Opening Cash & Equivalents
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
1,875.68
Closing Cash & Equivalent
7,879.00
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
82.40
73.72
67.95
62.56
58.98
52.30
47.69
45.64
42.65
35.41
ROA
0.39%
0.31%
0.33%
0.34%
0.52%
0.68%
0.76%
1.24%
1.50%
1.64%
ROE
10.52%
8.34%
8.67%
8.70%
11.97%
14.86%
17.00%
25.55%
30.05%
33.22%
ROCE
10.12%
8.08%
8.51%
8.00%
12.54%
14.86%
17.33%
27.13%
31.89%
35.66%
Fixed Asset Turnover
36.14
36.62
40.39
40.81
40.22
39.25
39.19
42.60
45.25
41.19
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
0.22
0.11
0.12
0.13
0.14
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 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • ICICI Prudential Life Insurance Company reports 34% jump in Q1 consolidated net profit
    16th Jul 2025, 11:00 AM

    The total consolidated income of the company decreased marginally by 0.54% at Rs 25,320.15 crore for Q1FY26

    Read More
  • ICICI Prudential - Quarterly Results
    15th Jul 2025, 13:48 PM

    Read More
  • ICICI Prudential Life disburses over Rs 900 crore as loans against traditional policies
    6th Jun 2025, 12:59 PM

    Customer can avail loan up to 80% of policy’s surrender value

    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.