Sonali Life Insurance financial analysis: maturity claims up six-fold in two years as the fund growth slows (Oct 2026)

Sonali Life Insurance: a young life fund of BDT 9.0bn now paying out maturities of BDT 2.9bn a year, with BDT 1.1bn of legacy receivables in court

Gross premium rose 8.3% to BDT 8.66bn in 2025 and the life fund grew 11.3% to BDT 8.96bn, but maturity claims reached BDT 2.86bn and the fund fell by BDT 40.0m in Q3 2026. BDT 5.31bn sits in one product with five banks, BDT 3.89bn of it at one bank. A BDT 1,098.4m receivable from before 2023 is unreconciled and under legal recovery.

Company · Analysis · 29 Oct 2026 · FY2019-FY2025 annual + H1 2026 (to 30-Jun-2026) + DSE-announced Q3 2026 · By AnalystBro Team · 18 min read

For information only, not investment advice. AnalystBro accepts no responsibility for decisions made on it. Full disclaimer.

Companies covered: PRAGATILIF, DELTALIFE, POPULARLIF

Price (29-Oct-2026)BDT 101.5
52-week range (intraday)BDT 55.0-109.5
Market capBDT 4.82bn
Shares47.5m
EPS FY2025 / FY2024BDT 1.62 / 1.73 (DSE-announced; FY2024 note 33(a))
P/E on FY2025 EPS62.7x
NAV per share (Dec-2025)BDT 32.15 (price / NAV 3.16x)
FY2025 dividend15% cash, BDT 1.50 a share (yield 1.48%)
Gross premium FY2025BDT 8,659.5m (+8.3%)
Life fundBDT 8,959.5m (Dec-2025); BDT 9,256.4m (Sep-2026, DSE-announced)
Market cap / life fund0.54x
Auditor FY2025T. Hussain & Co.: unmodified, emphasis of matter on receivables
BoardInterim board formed by IDRA, as disclosed in AR2024
Fiscal year end31 December

Investment considerations: a fast-grown book now paying maturities, run by an IDRA-formed interim board

Sonali Life Insurance Company Limited (Sonali Life) is a Bangladeshi life insurer incorporated in July 2013 and registered with the Insurance Development and Regulatory Authority (IDRA) the same month. It listed on the Dhaka and Chittagong stock exchanges after a public issue in June 2021 [1 p.16]. It sells ordinary (individual) life policies through a commissioned field force, with a small group book [1 p.16]. In 2025 it wrote BDT 8,659.5m of gross premium and closed the year with a life fund of BDT 8,959.5m and total assets of BDT 10,922.6m [1 p.8] [1 p.9]. Its share capital is BDT 475.0m in 47.5m shares [1 p.8]. On DSE it traded as SLIPLC between April and May 2026 after a change of name to Sonali Life Insurance PLC, then went back to the code SONALILIFE [10].

A life insurer's accounts work differently from an ordinary company's. Premium and investment income flow into the life fund; claims, commissions, management expenses, tax and the shareholders' dividend flow out of it, and the balance is carried forward [1 p.9] [1 p.11]. Once a year an actuary values the policy liabilities and declares a surplus, and the shareholders' portion of that surplus is the EPS [2 p.166]. For 2024 that portion was BDT 82.4m, or BDT 1.73 a share; for 2025 the company announced EPS of BDT 1.62 [2 p.166] [10]. The interim statements carry no EPS or NAV because the actuarial valuation is done only at the year end [5 p.6].

Sonali Life's story is one of very fast growth followed by a governance break. Gross premium rose from BDT 810.8m in 2019 to BDT 8,317.6m in 2023, and the life fund from BDT 953.3m to BDT 6,929.6m [3 p.144]. In 2023 management expenses were BDT 6,200.6m, 34.2% above the allowable limit, against limits that had been undershot by 23-42% in each of the previous four years [3 p.144] [14]. The company now discloses that balances carried forward from before 2023 arose during a period of reported irregularities, including unauthorised fund transfers and unsupported payments under the former chief executive, who has since been convicted in one of the cases [1 p.22]. As disclosed in AR2024, an interim board formed by IDRA under Financial Institutions Division directives runs the company [2 p.94].

The business has kept growing since. Gross premium fell 3.9% in 2024 and rose 8.3% in 2025; renewal premium rose to BDT 5,411.5m [1 p.9] [14]. The cost of the earlier growth is now arriving as maturities. Claims under policies were BDT 4,041.1m in 2025, of which BDT 2,859.6m were maturity claims, against total claims of BDT 1,201.3m in 2023 [1 p.9] [2 p.143]. The fund still grew in 2025, by BDT 907.3m, but by less than the BDT 1,122.7m of 2024, and it fell by BDT 40.0m in July-September 2026 [1 p.24] [10].

Strengths in the filings

  • Premium growth: gross premium up 8.3% in 2025 and 9.9% in H1 2026, with first year premium up 18.3% in H1 2026 [1 p.9] [5 p.3] [14].
  • Renewals improved: renewal premium was 67.9% of the prior year's first year plus renewal premium in 2025, against 57.1% in 2024 [14].
  • The life fund grew every year from 2019 to 2025, to BDT 8,959.5m, and was BDT 9,256.4m at Sep-2026 [3 p.144] [1 p.8] [10].
  • Investment income rose to BDT 418.2m in 2025 from BDT 360.1m, 4.92% of the average life fund [1 p.32] [14].
  • Unmodified audit opinion for 2025, with one emphasis of matter on the legacy receivable [1 p.2].

Weaknesses in the filings

  • A maturity wave: maturity claims up 343% in 2024 and 35.9% in 2025, and up 46.2% in H1 2026 [2 p.143] [1 p.9] [5 p.3] [14].
  • Slowing fund growth: the nine-month 2026 surplus of BDT 296.9m was a third of the BDT 911.6m of 2025, with a Q3 deficit of BDT 40.0m [10].
  • Concentration: BDT 3,891.4m with Mutual Trust Bank in a monthly investment scheme, 73.2% of that product and 35.6% of total assets [1 p.28] [14].
  • Legacy assets: a BDT 1,098.4m receivable and a BDT 214.5m Chokoria project advance equal 14.7% of the life fund [1 p.29] [14].
  • High costs: management expense on the IDRA basis was 44.3% of gross premium in 2025, the highest of the four insurers compared here [14].
  • Reporting delays: the 2023 and 2024 accounts were approved in July and November 2025, and the shares were in DSE's Z category from 15-Jan-2025 to 1-Sep-2025 [10].
Exhibit 1SONALILIFE share price, Oct-2025 to Oct-2026: BDT 101.5 against a 52-week range of BDT 55.0-109.5
BDT
025.050.075.0100125Oct 25Dec 25Feb 26Apr 26Jun 26Aug 26Oct 26
Data
Oct 25Nov 25Dec 25Jan 26Feb 26Mar 26Apr 26May 26Jun 26Jul 26Aug 26Sep 26Oct 26
SONALILIFE72.5063.6060.8067.3062.6059.3069.2075.2085.1084.7085.9091.90101.50
Source: Monthly closes [13] · Month-end closes; the last point is the 29-Oct-2026 close
Exhibit 2Key data
ItemValue
Price (29-Oct-2026)BDT 101.5
52-week range (intraday)BDT 55.0-109.5
Market capBDT 4.82bn
Shares47.5m
EPS FY2025 / FY2024BDT 1.62 / 1.73 (DSE-announced; FY2024 note 33(a))
P/E on FY2025 EPS62.7x
NAV per share (Dec-2025)BDT 32.15 (price / NAV 3.16x)
FY2025 dividend15% cash, BDT 1.50 a share (yield 1.48%)
Gross premium FY2025BDT 8,659.5m (+8.3%)
Life fundBDT 8,959.5m (Dec-2025); BDT 9,256.4m (Sep-2026, DSE-announced)
Market cap / life fund0.54x
Auditor FY2025T. Hussain & Co.: unmodified, emphasis of matter on receivables
BoardInterim board formed by IDRA, as disclosed in AR2024
Fiscal year end31 December
Source: Market data [13]; filings [1] [2]; DSE [10]; model [14]

Business: individual life through agents, with new business moved from three-year to twelve-year terms

The product range is ordinary life insurance and group insurance [1 p.16]. Group premium is small and shrinking: BDT 13.3m in 2025 against BDT 53.7m in 2019 [1 p.9] [3 p.144]. Everything else is individual policies sold through agents and a development organisation. Commission to insurance agents was BDT 973.4m in 2025 and other allowances and commissions BDT 340.5m [1 p.10]. The company says commission to agents is booked as first-year commission and the allowances cover the remuneration of development officers and field staff [1 p.19]. Reinsurance is facultative, with SCOR Global Life (Singapore) and Trust International Insurance & Reinsurance (Bahrain), and the company retains up to Tk 5 lakh per life [1 p.19].

The product mix is read from the premium-paying terms of new business. In 2023 Sonali Life wrote BDT 1,182.6m of first year premium on policies with a three-year premium term and BDT 2,272.9m on ten-to-eleven-year terms [2 p.143]. In 2024 the three-year line fell to BDT 519.1m, and in 2025 to BDT 20.5m, while twelve-to-fourteen-year policies rose to BDT 2,582.3m from BDT 70.2m [1 p.9] [2 p.143]. Five-year policies were BDT 1,118.7m of first year premium in 2022 and BDT 48.8m in 2025 [4 p.92] [1 p.9]. The filings do not explain the switch; the effect is that new business has moved to longer terms, which pay out later.

Size came quickly. The company had 56,038 new policies in 2020, 236,871 in 2022 and 239,965 in 2023, then 176,504 in 2024 [2 p.169]. Renewals from each year's cohort fall away fast: of the 201,316 policies issued in 2022 that renewed in 2023, 93,858 renewed in 2024 [2 p.169]. The 2024 report's peer table put Sonali Life's 2024 gross premium of BDT 7,996.1m above Pragati Life's BDT 5,817.9m and below National Life's BDT 21,061.5m [2 p.87].

Regulation frames the rest. The accounts follow the Insurance Act 2010, the Insurance Rules 1958 and the Companies Act 1994 alongside IFRS, the actuarial valuation basis needs IDRA approval, and investments must follow the Insurance Rules and IDRA circulars [1 p.16] [1 p.19] [1 p.22]. Listed shares are carried at the lower of cost and market, with the shortfall shown in a fair value change account under IDRA Circular Life-04/2012 [1 p.19] [1 p.26].

Exhibit 3First year premium by premium-paying term, FY2022-FY2025
BDT mnFY2022FY2023FY2024FY2025
Single112.146.81.02.2
Three years0.01,182.6519.120.5
Five years1,118.7427.3321.148.8
Six years129.7242.785.621.8
Ten-eleven years1,855.12,272.92,162.6471.2
Twelve-fourteen years307.1108.370.22,582.3
Fifteen-nineteen years197.9141.569.183.1
Other terms13.313.26.85.0
First year premium3,734.04,435.13,235.53,234.7
Source: Life revenue accounts [4] [2] [1] · BDT mn, as printed under 'First year premium, where the maximum premium paying period is'
Exhibit 4New policies and cohort renewals (number of policies)
Policies20202021202220232024
New policies issued56,038135,817236,871239,965176,504
Renewed from the 2021 cohort——123,105117,40046,956
Renewed from the 2022 cohort———201,31693,858
Renewed from the 2023 cohort————97,958
Source: KFI rows 53-54 AR2024 p.169 [2]

Premium: BDT 8.66bn in 2025, up 8.3% on renewals, after a 3.9% fall in 2024

Gross premium grew tenfold in four years: 66% in 2020, 138% in 2021, 92% in 2022 and 35.4% in 2023 [3 p.144] [14]. It then fell 3.9% in 2024 as first year premium dropped 27.0% to BDT 3,235.5m [2 p.168]. In 2025 first year premium was flat at BDT 3,234.7m and renewals rose 14.3% to BDT 5,411.5m, taking gross premium up 8.3% to BDT 8,659.5m [1 p.9] [14]. Retention is high: reinsurance premium was BDT 16.9m, so net premium was BDT 8,642.6m [1 p.9].

Persistency is the line that moves renewals. The company's printed conservation ratio fell from 93.3% in 2021 to 64.2% in 2023 and 57.9% in 2024 [3 p.144] [2 p.168]. Our proxy, renewal premium over the previous year's first year and renewal premium, tracks it closely (57.1% in 2024) and rose to 67.9% in 2025 [14]. The 2025 statements carry no KFI page, so the printed ratio for 2025 is not available. The second-policy-year lapse ratio by premium amount was 15.0% in 2023 and 13.6% in 2024 [3 p.144] [2 p.168].

Each 1pp of the renewal proxy was about BDT 79.7m of 2025 renewal premium, since the base (2024 first year plus renewal premium) was BDT 7,967.9m [2 p.168] [14]. In H1 2026 gross premium rose 9.9% to BDT 4,215.7m: first year premium BDT 1,541.0m (+18.3%) and renewals BDT 2,660.2m (+5.5%) [5 p.3] [14]. Q1 2026 gross premium derived from the half-year (H1 less April-June) is BDT 2,036.8m, the same as the Q1 statements [6 p.3] [14].

Exhibit 5Gross premium, FY2019-FY2025
BDT mn
02,0004,0006,0002019202020212022202320242025
First yearRenewalGroup
Data
2019202020212022202320242025
First year421.60745.901,989.003,734.004,435.103,235.403,234.70
Renewal335.50563.501,179.302,376.303,849.504,732.505,411.50
Group53.7036.6029.4032.4033.0028.2013.30
Source: KFI AR2023 p.144, AR2024 p.168; AR2025 p.9 [3] [2] [1] · BDT mn
Exhibit 6Premium growth and persistency, FY2020-FY2025
%202020212022202320242025
Gross premium growth661389235-48
First year premium growth771678819-270
Renewal premium growth68109102622314
Renewal proxy749075635768
Conservation ratio (printed)7893776458—
2nd-year lapse ratio by premium (printed)1114141514—
Source: Model [14]; conservation ratio as printed [3] [2] · %; renewal proxy = renewal premium / prior-year (first year + renewal premium); conservation ratio not printed for FY2025

Claims: maturities of BDT 2.86bn in 2025, six times 2023, and up 46% again in H1 2026

Claims are the line that has changed most. Claims under policies were BDT 291.4m in 2021, BDT 590.7m in 2022 and BDT 1,201.3m in 2023, then BDT 3,642.6m in 2024 and BDT 4,041.1m in 2025 [4 p.92] [2 p.143] [1 p.9]. Maturities drove it: BDT 6.3m in 2021, BDT 474.7m in 2023, BDT 2,104.6m in 2024 and BDT 2,859.6m in 2025, when they were 70.8% of all claims [4 p.92] [2 p.143] [1 p.9] [14]. Maturities come from policies sold in earlier years reaching term, so their size depends on past sales rather than this year's business.

Surrenders moved the other way. They were BDT 853.9m in 2024, 10.7% of net premium, and BDT 396.2m in 2025 [1 p.9] [2 p.143] [14]. Survival benefits rose to BDT 689.8m from BDT 594.8m; death claims were BDT 76.6m and disability BDT 18.8m [1 p.9]. Claims paid in cash were BDT 4,049.3m in 2025, 46.8% of gross premium, against 14.4% in 2023 [1 p.14] [3 p.144] [14]. Each 10pp of claims ratio was about BDT 866m on 2025 premium [14].

In H1 2026 maturity claims rose 46.2% to BDT 1,618.6m and total claims 29.0% to BDT 2,177.2m, 51.6% of gross premium against 44.0% a year earlier [5 p.3] [14]. Surrenders fell to BDT 181.7m from BDT 257.6m [5 p.3]. Outstanding claims on the balance sheet are small, BDT 5.1m at Dec-2025, and the company reports claims intimated of BDT 4,041.1m and settled of BDT 4,049.3m in the year [1 p.24]. No maturity schedule for future years is disclosed, so the size of the coming maturities cannot be read from the filings.

Exhibit 7Claims by type, FY2021-FY2025: maturities now 71% of claims
BDT mnFY2021FY2022FY2023FY2024FY2025
By maturity6.3138.3474.72,104.62,859.6
By survival benefit153.7259.1348.7594.8689.8
By surrender75.5132.1287.0853.9396.2
By death52.353.677.671.076.6
By disability3.67.613.318.118.8
Total claims291.4590.71,201.33,642.64,041.1
Source: Life revenue accounts [4] [2] [1]; model [14] · BDT mn
Exhibit 8Claims paid / gross premium, FY2019-FY2025
%
010.020.030.040.050.02019202020212022202320242025
Data
2019202020212022202320242025
Claims paid / gross premium11.609.709.109.6014.4045.4046.80
Source: KFI [3] [2]; FY2025 cash flow [1]; model [14]
Exhibit 9H1 2026 vs H1 2025: claims
BDT mnH1 2025H1 2026
By maturity1,106.81,618.6
By survival benefit283.6327.6
By surrender257.6181.7
Death and disability39.749.3
Total claims1,687.72,177.2
Claims / gross premium (%)44.051.6
Source: Q2 2026 statements p.3 [5]; model [14]

Expenses: 44.3% of premium in 2025; 2023 ran 34% over the IDRA limit

Management expense on the IDRA key-indicator basis (commissions, expenses of management and lease amortisation) was BDT 3,832.0m in 2025, 44.3% of gross premium, against BDT 3,332.9m and 41.7% in 2024 [1 p.10] [2 p.168] [14]. The company did not publish the allowable limit for 2025. In 2024 it was BDT 3,689.8m, and actual expense was 9.7% below it [2 p.168] [14]. In 2023 actual expense of BDT 6,200.6m was 34.2% above the limit [3 p.144]; that year's revenue account carried BDT 1,103.4m of lease amortisation, BDT 722.9m of lease interest and BDT 155.3m of 'refreshment and recreation' [2 p.143] [2 p.144].

Commission is the largest single item. Total commission was BDT 1,313.9m in 2025, 15.2% of gross premium, up from 13.7% in 2024 [1 p.10] [14]. First-year commission was 25.8% of first year premium in 2024 and 22.1% in 2023 [2 p.168]. The next item is the business support allowance paid to the development organisation: BDT 1,183.8m in 2025, 13.7% of net premium, against 22.8% in 2023 when it was booked as 'Salary Dev' and 'Incentive (Development)' [1 p.10] [2 p.143] [14]. Admin salaries were BDT 368.1m against BDT 316.0m, with 940 employees against 880 [1 p.10] [1 p.33].

Lease costs are large for an insurer of this size. Amortisation of right-of-use assets was BDT 270.4m in 2025 and depreciation BDT 175.8m [1 p.11]. Lease liabilities were BDT 517.1m at Dec-2025 and BDT 418.2m at Jun-2026 [1 p.8] [5 p.2]. The company moved its head office to Malibagh in September 2026 [10]. Each 1pp of the expense ratio was about BDT 86.6m of 2025 premium, roughly the size of the BDT 76.95m shareholders' share of surplus implied by EPS of BDT 1.62 [14] [10].

Exhibit 10Management expense vs the allowable limit, FY2019-FY2025
2019202020212022202320242025
Management expense (BDT mn)3205821,4162,2986,2013,3333,832
Allowable (BDT mn)4157902,0753,9384,6223,690—
Actual vs allowable (%)-23.0-26.4-31.8-41.634.2-9.7—
Management expense / gross premium (%)39.443.244.337.474.541.744.3
Commissions / gross premium (%)16.728.025.819.214.613.715.2
Source: KFI [3] [2]; FY2025 recomputed [1]; model [14] · BDT mn; FY2025 actual recomputed as commissions + expenses-of-management subtotal + ROU amortisation (the same recompute gives the printed FY2024 figure of 3,332.89); FY2025 limit not disclosed
Exhibit 11Expense lines in the revenue account, FY2023-FY2025
BDT mnFY2023FY2024FY2025
Commissions1,216.01,098.71,313.9
Business support allowance1,889.81,185.01,183.8
Salaries (admin)298.8316.0368.1
Expenses of management subtotal3,881.21,996.12,247.7
Amortisation on ROUA1,103.4238.1270.4
Depreciation140.0218.2175.8
Source: AR2024 p.143-144; AR2025 p.10-11 [2] [1]

Investments: 75% in one deposit product, BDT 3.89bn of it at one bank

Investment income was BDT 418.2m in 2025 against BDT 360.1m, 4.92% of the average life fund [1 p.32] [14]. The company printed a 'yield on life fund' of 4.93% for 2024 and 4.02% for 2023 [2 p.168]. The largest source is profit on the monthly investment scheme ('DPS'), BDT 246.2m in 2025 and 58.9% of the total; profit on treasury bonds more than doubled to BDT 75.8m, while FDR profit fell to BDT 78.7m and STD profit to BDT 10.1m [1 p.32] [14].

The asset mix explains the income. 'Other investment' was BDT 5,364.6m at Dec-2025, 75.4% of invested assets; almost all of it, BDT 5,314.6m, is a monthly investment scheme with five banks [1 p.28] [14]. Mutual Trust Bank holds BDT 3,891.4m, 73.2% of the scheme and 35.6% of total assets; First Security Islami Bank holds BDT 841.2m, Social Islami Bank BDT 388.1m, Al-Arafah Islami Bank BDT 175.2m and BRAC Bank BDT 18.7m [1 p.28] [14]. Treasury bonds were BDT 843.7m including the BDT 15m statutory deposit, 11.9% of invested assets, up from BDT 597.7m [1 p.27] [14]. Fixed deposits fell to BDT 440.0m from BDT 775.4m [1 p.8].

The share book is small: BDT 85.99m at market against a cost of BDT 145.53m, a BDT 59.54m shortfall carried in the fair value change account [1 p.26]. Form AA lists two columns. Its market-value column totals BDT 10,922.6m, which is the balance sheet total, and its book-value column totals BDT 10,982.1m; the BDT 59.5m gap is the share line alone (BDT 145.5m book, BDT 86.0m market) [1 p.15] [1 p.8] [14]. So the balance sheet carries shares at market and every other line at the same figure in both columns. Other holdings include a BDT 10m placement in Royal Denim and BDT 40m of subordinated bonds of Dhaka Bank and Bank Asia [1 p.28]. Each 1pp of yield on the 2025 average fund was about BDT 85m of income [14].

Exhibit 12Investment income by source, FY2024-FY2025
BDT mnFY2024FY2025
Profit on DPS (monthly investment scheme)172.8246.2
Profit on FDR113.978.7
Profit on BGTB33.075.8
Profit on STD and savings30.610.1
Dividends, gains and subordinated bond9.77.5
Total360.1418.2
Source: Note 25 AR2025 p.32 [1]; model [14]
Exhibit 13Invested assets, Dec-2024 to Jun-2026
BDT mnDec-2024Dec-2025Jun-2026
Other investment4,110.45,364.65,669.9
BGTB incl. statutory deposit597.7843.7890.0
Fixed deposits775.4440.0409.3
Bank balances and cash615.4376.010.8
Shares (market value)83.186.097.6
Invested assets6,182.17,110.37,077.6
Other investment, % of invested assets66.575.480.1
Source: Statements of financial position [1] [5]; model [14] · BDT mn; 'Other investment' is mainly the monthly investment scheme
Exhibit 14Monthly investment scheme by bank, Dec-2025
BDT mn
01,0002,0003,0004,000Mutual TrustFirst Security IslamiSocial IslamiAl-Arafah IslamiBRAC3,89184138817518.7
Data
Mutual TrustFirst Security IslamiSocial IslamiAl-Arafah IslamiBRAC
Dec-20253,891.40841.20388.10175.2018.70
Source: Note 16.01 AR2025 p.28 [1]
Exhibit 15Form AA, Dec-2025: which column ties to the balance sheet
BDT mnBook value columnMarket value columnBalance sheet
Investment in shares145.586.086.0
All other lines10,836.610,836.610,836.6
Total10,982.110,922.610,922.6
Source: Form AA AR2025 p.15; balance sheet p.8; note 12 p.26 [1]; model [14]

Life fund and dividend: +11.3% in 2025, EPS BDT 1.62, 15% cash dividend

The life fund rose every year from 2019 to 2025: by 103.2% in 2022, 14.8% in 2023, 16.2% in 2024 and 11.3% in 2025, to BDT 8,959.5m [3 p.144] [2 p.168] [1 p.8] [14]. The 2025 increase of BDT 907.3m came after BDT 4,041.1m of claims, BDT 3,561.6m of commissions and management expenses and a BDT 118.75m dividend [1 p.9] [1 p.11] [1 p.24]. Our walk of the revenue account rebuilds the closing balance to within BDT 0.01m in each of 2023-2025 [14].

The quarterly pattern shows the fund growing more slowly. The Q4 2025 change, derived as the full-year increase less the announced nine months, was a fall of BDT 4.35m, and it matches the fall in the fund from Sep-2025 to Dec-2025 [10] [1 p.24] [14]. The 2024 Q4 increase was BDT 137.07m on the same basis [14]. In 2023, the fund announced at Sep-2023 was BDT 8,685.14m against an audited BDT 6,929.55m at Dec-2023 [10] [2 p.143].

Shareholders receive the dividend paid out of the shareholders' portion of the actuarial surplus. EPS was BDT 3.94 for 2022, BDT 1.49 for 2023, BDT 1.73 for 2024 and BDT 1.62 for 2025 [10] [2 p.166]. The cash dividend was 10% for 2023, 15% for 2024 and 15% for 2025; the 2025 dividend of BDT 1.50 a share was 92.6% of EPS and was paid in October 2026 [10] [14]. The 2025 revenue account appropriated BDT 118.75m of dividend, which is the 2023 and 2024 dividends together; 2024 had none because no AGM was held that year [1 p.11] [2 p.144] [10].

Reported NAV per share fell to BDT 32.15 at Dec-2025 from BDT 39.64, while the life fund grew [10]. The company defines NAV as total assets less outside liabilities including the policyholders' liability set by the actuary, which was BDT 1,882.8m of net assets for 2024 [2 p.166]. The 2025 statements in our corpus do not include the actuarial abstract, so the change in that liability cannot be traced. Operating cash flow was BDT 560.9m in 2025, 6.5% of gross premium, against 54.5% in 2022 [1 p.14] [3 p.144] [14].

Exhibit 16Life fund and growth, FY2019-FY2025
BDT mn
02,0004,0006,0008,00010,00020192020202120222023202420259531,5372,9706,0366,9308,0528,960
Data
2019202020212022202320242025
Life fund953.301,537.002,970.306,035.606,929.608,052.208,959.50
Source: KFI [3] [2]; AR2025 p.8 [1]; model [14] · BDT mn
Exhibit 17Life fund walk, FY2023-FY2025
BDT mnFY2023FY2024FY2025
Opening fund6,035.66,929.68,052.2
+ Net premium8,299.27,952.98,642.6
+ Profit, dividend and other income270.6374.8430.9
- Claims1,201.33,642.64,041.1
- Commissions and management expenses5,097.23,094.83,561.6
- Depreciation, ROU, tax1,282.3467.6444.8
- Dividend95.00.0118.8
Closing fund6,929.68,052.28,959.5
Source: Life revenue accounts [2] [1]; model [14]
Exhibit 18EPS, NAV and dividend, FY2022-FY2025
FY2022FY2023FY2024FY2025
EPS (BDT)3.941.491.731.62
NAV per share (BDT)55.2835.6039.6432.15
NOCFPS (BDT)70.4920.1617.3711.81
Cash dividend (% of paid-up)—101515
Source: DSE disclosures [10]; AR2024 p.166 [2]

Balance sheet and audit: BDT 1.1bn of unreconciled legacy receivable, under legal recovery

The auditor for 2025, T. Hussain & Co., gave an unmodified opinion dated 14-Jul-2026 with an emphasis of matter on the receivable in note 19: the whole balance has been carried forward from earlier years with no movement, and a large part is under legal proceedings [1 p.2] [1 p.7]. The 2024 accounts were audited by FAMES & R [2 p.144]. DSE also posted emphasis-of-matter notices for the 2023 and 2024 audit reports [10].

The receivable is BDT 1,098.4m, unchanged from Dec-2024 [1 p.29]. Note 3.20 says the balances arose before 2023 during 'significant reported operational and financial irregularities', that the primary records are missing, and that individual reconciliations are not available to current management [1 p.22]. The company has substantiated claims of Tk 51.00 crore (BDT 510m, 46.4% of the receivable) and has court orders attaching assets valued at Tk 13.49 crore [1 p.22] [14]. It lists Money Suit No. 25/2024, Title Suit No. 191/2024 and five criminal cases filed in 2024 [1 p.22]. No provision against the receivable appears in the notes [1 p.29] [1 p.30].

Other balances need the same attention. An advance against a 'Chokoria project' was BDT 214.5m at Dec-2025 and BDT 214.2m a year earlier; an advance against land is BDT 1.0m [1 p.29]. The filings we hold do not describe the project. Advances, deposits and sundry debtors were BDT 1,537.5m in all, 17.2% of the life fund [1 p.8] [14]. Outstanding premium fell to BDT 692.2m from BDT 948.5m; the company says it is premium received through banks in the new year [1 p.29]. Sundry creditors of BDT 1,004.6m include BDT 29.5m of VAT provision (BDT 266.6m a year earlier), BDT 169.4m of agents' commission payable and BDT 182.5m of business support allowance payable [1 p.25].

The 2025 statements also correct a 2023 error: reinsurance payable had been shown as a liability instead of an asset [1 p.25]. The cash flow statement shows 2024 operating cash flow of BDT 841.9m, while the 2024 report printed BDT 824.9m [1 p.14] [2 p.168]. There is no capital expenditure commitment at Dec-2025, and tax assessments for 2023-24 are pending [1 p.33] [1 p.18]. Related-party transactions are office rent from Rupali Insurance, a sponsor-director, and from Dragon Sweater Bangladesh [1 p.33] [5 p.7].

Exhibit 19Legacy and non-investment assets, Dec-2025
BDT mnDec-2025
Receivable carried forward from before 20231,098.4
Advance against Chokoria project214.5
Claims substantiated in court (Tk 51.00 crore)510.0
Assets attached by court order (Tk 13.49 crore)134.9
Receivable + Chokoria advance, % of life fund14.7
Source: AR2025 p.22, p.29-30 [1]; model [14]
Exhibit 20Balance sheet summary, Dec-2024 to Jun-2026
BDT mnDec-2024Dec-2025Jun-2026
Invested assets6,182.17,110.37,077.6
Outstanding premium948.5692.2740.8
Advances, deposits and debtors1,448.01,537.51,610.1
Fixed, intangible and lease assets1,545.61,317.41,158.6
Total assets10,435.510,922.610,867.4
Life insurance fund8,052.28,959.59,296.4
Sundry creditors1,285.31,004.6697.8
Lease liabilities612.1517.1418.2
Source: AR2025 p.8; Q2 2026 p.2 [1] [5]

2026 so far: premium up 10% in H1, surplus down to BDT 297m for nine months, a Q3 deficit

The 2026 figures so far show premium rising and the surplus falling. The fund rose BDT 112.8m in Q1 2026 (BDT 283.8m a year earlier) and BDT 224.2m in Q2 (BDT 442.0m), then fell BDT 40.0m in Q3 against a rise of BDT 185.8m [10]. The nine-month surplus was BDT 296.9m against BDT 911.6m, and the fund stood at BDT 9,256.4m at 30-Sep-2026 [10]. Operating cash flow per share was negative, BDT (4.79) for January-September 2026 against BDT 7.95 a year earlier [10].

The half-year statements show where the surplus went. Gross premium rose BDT 379.1m, but claims rose BDT 489.5m, commissions BDT 134.4m and other management expenses BDT 142.9m, and investment income fell to BDT 183.0m from BDT 194.0m [5 p.3]. Commissions and other management expenses were 43.3% of gross premium against 40.4% [14]. Bank balances and cash fell to BDT 10.8m at Jun-2026 from BDT 376.0m, while other investment rose to BDT 5,669.9m [5 p.2]. The Q3 statements are not yet in our corpus, so the Q3 lines behind the deficit cannot be read.

The announced quarters add up, with one rounding gap. In 2024 and 2025 Q1 plus Q2 equals H1 and H1 plus Q3 equals the nine months exactly; in 2026 Q1 plus Q2 is BDT 0.12m more than the announced H1 [14]. The Q1 2026 statements close the fund at BDT 9,072.31m, while the Q2 statements open April at BDT 9,072.19m [6 p.3] [5 p.3].

Exhibit 21Quarterly change in the life fund as announced, 2024-2026
BDT mn202420252026
Q1399.08283.79112.83
Q2235.16441.98224.20
Q3351.36185.84-40.01
Q4 (derived)137.07-4.35—
Nine months985.60911.61296.91
Life fund, 30 September7,915.158,963.839,256.38
Source: DSE disclosures [10]; FY from audited accounts [2] [1]; model [14] · BDT mn; Q4 derived as audited full-year increase less announced nine months; it matches the Sep-Dec change in the fund
Exhibit 22H1 2026 vs H1 2025: premium and expenses
BDT mnH1 2025H1 2026
First year premium1,302.31,541.0
Renewal premium2,521.22,660.2
Gross premium3,836.64,215.7
Profit and dividend194.0183.0
Commissions529.0663.4
Other management expenses1,019.81,162.7
Increase in life fund725.8336.9
Operating cash flow142.2-127.5
Source: Q2 2026 statements p.3, p.5 [5]; model [14]

Peers: the lowest claims ratio and the highest expense ratio of the four compared

We compare Sonali Life with three listed life insurers on their own 2025 filings: Pragati Life and Delta Life from their IDRA key-indicator pages, and Popular Life from its revenue account, which has no such page [7 p.126] [8 p.17] [9 p.150]. Sonali Life's 2025 figures come from its statements; for claims we use the cash-flow 'Payment for Claims', which in 2024 equalled the 'Claims Paid' line of its own key-indicator page, and for management expense we rebuild the key-indicator basis [1 p.14] [2 p.168] [14]. Popular Life's claims are 'claims under policies' and its management expense is commission plus expenses of management, so its two ratios are on a different label.

Of the four, Sonali Life had the lowest claims ratio, 46.8%, against 52.8% at Pragati, 81.7% at Delta and 90.3% at Popular (different label) [14]. Its management expense ratio was the highest, 44.3%, which is 13.5pp above Pragati (unrounded 44.25% vs 30.75%) and 16.2pp above Delta [14]. Its gross premium growth of 8.3% was between Delta's 7.9% and Pragati's 14.7%, while its first year premium was flat against rises of 13.8% and 16.7% [14]. Its renewal proxy of 67.9% was below Pragati's 77.7% and Delta's 84.0% and above Popular's 56.6% [14]. Sonali Life was incorporated in 2013, later than the three peers, and first-year business, which carries higher commission, is a larger share of its premium than at Pragati or Delta.

Exhibit 23Peer comparison, FY2025 (each company's own filing)
SONALILIFEPRAGATILIFDELTALIFEPOPULARLIF
Gross premium (BDT mn)8,6606,67510,2315,012
Gross premium growth (%)8158-6
First year premium growth (%)01417-11
Renewal premium growth (%)14186-1
Renewal proxy (%)68788457
First year / gross premium (%)37272140
Claims / gross premium (%)47538290
Management expense / gross premium (%)44312838
Source: SONALILIFE [1]; PRAGATILIF p.126 [7]; DELTALIFE p.17 [8]; POPULARLIF p.150-151 [9]; model [14] · BDT mn and %. Labels: claims = SONALILIFE cash-flow 'Payment for Claims' (= its KFI 'Claims Paid' in FY2024), PRAGATILIF and DELTALIFE KFI 'Claims Paid', POPULARLIF 'Claims under policies'. Management expense = SONALILIFE KFI basis recomputed, PRAGATILIF 'Management Expenses', DELTALIFE 'Management Expenses (Actual)', POPULARLIF commission + expenses of management. Gaps in the text are in pp
Exhibit 24Claims and expense ratios, FY2025
%
020.040.060.080.0100SONALILIFEPRAGATILIFDELTALIFEPOPULARLIF
Claims / gross premiumManagement expense / gross premium
Data
SONALILIFEPRAGATILIFDELTALIFEPOPULARLIF
Claims / gross premium46.8052.8081.7090.30
Management expense / gross premium44.3030.7028.1037.70
Source: Model [14]

Governance: an IDRA-formed interim board, a convicted former CEO and late reporting

The board is an interim board formed by IDRA under directives of the Financial Institutions Division of the Ministry of Finance: nine members including three independent directors, with the chairman appointed by IDRA from the independent directors [2 p.94] [2 p.95]. The 2024 report names Moinul Islam as chairman and an additional secretary of the Financial Institutions Division as observer [2 p.50]. The chief executive is serving in charge [2 p.66] [1 p.11]. The filings do not give the date the interim board was formed.

Sponsors and directors held 54.85% at Dec-2024, institutions 4.87% and the public 40.28% by one table; another table in the same report gives 5% and 40.15% [2 p.67] [2 p.126]. The largest holders were Fauzia Quamrun Tania (9.08%) and Rupali Insurance Company (6.32%) [2 p.67]. The two tables also give different roles to several holders (one lists Mostafa Golam Quddus as chairman) [2 p.67] [2 p.126].

Our sweep of 24 months of DSE company news (1-Nov-2024 to 1-Nov-2026, under both SONALILIFE and SLIPLC) shows no IDRA order and no board approval of capital spending or expansion [10]. It does show late reporting. DSE moved the shares to the Z category on 15-Jan-2025 because the AGM was not held in time and back to A on 1-Sep-2025 after the AGM approved the 2023 dividend [10]. The board approved the 2023 accounts on 23-Jul-2025, the 2024 accounts on 11-Nov-2025 and the 2025 accounts on 12-Jul-2026; the Q1-Q3 2024 statements were approved together on 26-Aug-2025 [10]. The 2025 AGM was held on 27-Aug-2026 by notice, and the 2025 dividend was disbursed in October 2026 [10].

Exhibit 25Governance and capital actions, Jan-2025 to Oct-2026
DateEvent
15-Jan-2025Moved to Z category for not holding the AGM in time
23-Jul-2025Board approves FY2023 accounts: EPS BDT 1.49, 10% cash dividend
26-Aug-2025Board approves Q1-Q3 2024 statements
1-Sep-2025Back to A category after the FY2023 AGM
11-Nov-2025Board approves FY2024 accounts: EPS BDT 1.73, 15% cash dividend
30-Nov-2025Board approves Q1-Q3 2025 statements
6-Apr-2026Name Sonali Life Insurance PLC; code SLIPLC (reverted to SONALILIFE 11-May-2026)
12-Jul-2026Board approves FY2025 accounts and Q1 2026: EPS BDT 1.62, 15% cash dividend
27-Aug-2026FY2025 AGM (hybrid)
29-Sep-2026Head office moved to 68/B DIT Road, Malibagh
25-Oct-2026Board approves Q3 2026: Q3 deficit BDT 40.01m
Source: DSE disclosures [10]; AR2024 [2]
Exhibit 26Shareholding, Dec-2024
%
020.040.060.0Sponsors and directorsInstitutionsPublic54.94.8740.3
Data
Sponsors and directorsInstitutionsPublic
Dec-202454.854.8740.28
Source: AR2024 p.126 [2]

Multiples: 62.7x FY2025 EPS, 3.16x NAV and 0.54x the life fund

At BDT 101.5 on 29-Oct-2026 the market value was BDT 4,821m [13] [14]. That is 62.7x FY2025 EPS of BDT 1.62, 3.16x NAV per share of BDT 32.15, a cash dividend yield of 1.48% and 0.54x the Dec-2025 life fund [14]. At year ends the P/E on that year's EPS was 15.1x for 2022, 54.3x for 2023, 28.2x for 2024 and 37.5x for 2025 [13] [14]. The price was 7.3% below the 52-week high of BDT 109.5 set on 19-Oct-2026 [13]. These are facts about the multiples; this note draws no conclusion from them about the share price.

Exhibit 27Multiples, end-2022 to Oct-2026
End-2022End-2023End-2024End-202529-Oct-2026
Share price (BDT)59.680.948.860.8101.5
EPS (BDT)3.941.491.731.621.62
P/E (x)15.154.328.237.562.7
Source: Price [13]; EPS and NAV [10] [2]; model [14]

What's next: the FY2026 valuation and accounts, then Q1 2027

The items below are dated and sourced. Already-announced results (Q3 2026, the 2025 accounts) are covered above. Dates marked '(inferred)' come from all of the company's own precedents in the DSE news, not from any notice.

Exhibit 28What's next
DateEventLine it movesSource
31-Dec-2026FY2026 year end and actuarial valuation: sets FY2026 EPS, NAV and the dividend capacityShareholders' surplus, NAVInterim notes say NAV and EPS come only from the year-end valuation [s5 p.6]
From mid-Jul-2027 (inferred)Board meeting on FY2026 audited accounts and dividend (inferred: FY2025 accounts approved 12-Jul-2026, 6.4 months after year end; FY2024 took 10.4 months and FY2023 18.7)All linesDSE posts of 24-Jul-2025, 12-Nov-2025, 13-Jul-2026 [s10]
Jul-2027 to Nov-2027 (inferred)Q1 2027 statements (inferred from the 2025-2026 precedents only: Q1 2025 approved 30-Nov-2025; Q1 2026 approved 12-Jul-2026 together with the FY2025 accounts)Premium, claims, fund[s10]
24-Nov-2029LDC graduation, moved from 24-Nov-2026 by the UN General Assembly on 29-Oct-2026 (30-Oct in Dhaka); no line-specific effect is disclosed by the companyMacro (premium demand, rates)[s11] [s12]
Source: As cited

The FY2026 year-end figures are the next reading of maturities after the rise of 46.2% in H1 2026, and a 2026 key-indicator page, if published, carries the conservation ratio and the allowable-expense test that the 2025 statements omit [5 p.3] [2 p.168]. The legal cases on the receivable have no hearing dates in the filings, so they are not dated here [1 p.22].

Risks: maturities, one-bank concentration and the legacy receivable matter most

The risks tie to the lines above. The largest are the maturity outflow against a fund now growing slowly, the concentration of deposits, and the legacy receivable.

Exhibit 29Risk table
RiskLine it movesEvidenceSignpost
Maturity outflowsClaims, life fundMaturities BDT 2,859.6m in 2025, +46.2% in H1 2026 [s1 p.9] [s5 p.3]FY2026 claims by type
Fund growth stallsLife fund, surplus, EPSQ3 2026 deficit BDT 40.0m; nine months BDT 296.9m vs 911.6m [s10]FY2026 accounts
Bank concentrationInvestment income, assetsBDT 3,891.4m at Mutual Trust Bank, 35.6% of assets [s1 p.28]FY2026 note on other investment
Legacy receivableAssets, life fundBDT 1,098.4m unreconciled, no provision; Tk 51 crore substantiated [s1 p.22] [s1 p.29]Court outcomes; FY2026 note 19
Expense levelManagement expenses44.3% of premium in 2025; 2023 was 34% over the limit [s3 p.144] [s14]FY2026 allowable-expense test
PersistencyRenewal premiumConservation ratio 57.91% in 2024 [s2 p.168]FY2026 KFI page
Reporting and governanceAll lines (information)Interim board; Z category in 2025; late accounts [s2 p.94] [s10]Board reconstitution; timely FY2026 accounts
Dividend from a slower fundLife fund outflowBDT 1.50 dividend is 92.6% of EPS [s10] [s14]FY2026 dividend declaration
Source: Filings and model as cited

Key questions: the Q3 deficit, the maturity schedule and the legacy receivable

Key questions and the signposts that answer them

  • What caused the Q3 2026 deficit? Signpost: the full Q3 2026 statements (claims by type and expenses).
  • How large are maturities in 2026-2028? Signpost: a maturity schedule or the FY2026 claims by type; none is published now.
  • Is the legacy receivable being recovered or provided for? Signpost: FY2026 note 19 and court rulings in the listed suits.
  • Why is so much of the fund with one bank? Signpost: the FY2026 note on the monthly investment scheme.
  • Is the regular board being reconstituted? Signpost: a DSE or IDRA notice of board reconstitution.
  • Is expense back within the IDRA limit? Signpost: the FY2026 key-indicator page.

For shareholders, returns come from the shareholders' portion of the actuarial surplus and the cash dividend paid from it. Both depend on the same lines as the fund: premium and persistency, maturities, expenses and investment income. In 2025 EPS was BDT 1.62 and the dividend BDT 1.50 a share [10]. These are facts about the business, not a view on the share price.

The model

The model with its formulas: open it in the spreadsheet view or download the Excel file (AnalystBro paid accounts). Download .xlsx

History

BDT mnFY2019FY2020FY2021FY2022FY2023FY2024FY2025
First year premium4227461,9893,7344,4353,2353,235
Renewal premium3355641,1792,3763,8494,7325,412
Group insurance premium53.736.629.432.433.028.213.3
Gross premium8111,3463,1986,1438,3187,9968,659
Total commissions (KFI row 14; FY2025 revenue-account 'Commissions')1353768251,1791,2161,0991,314
Management Expense (KFI row 18; FY2025 recomputed on the same basis)3205821,4162,2986,2013,3333,832
Allowable Management Expenses (KFI row 19)4157912,0753,9384,6223,690—
Claims Paid (KFI row 24; FY2025 cash-flow 'Payment for Claims')941302915911,2013,6304,049
Investment Income (KFI row 27; FY2025 'Profit and Dividend')6178125198255360418
Life Fund at 31 December9531,5372,9706,0366,9308,0528,959
Total Assets at 31 December1,3271,9494,3177,7339,75610,43610,923
Net cash flow from operating activities3706472,0763,348958825561
Conservation Ratio (KFI, as printed)98.1%77.6%93.3%76.6%64.2%57.9%—
Second policy year lapse ratio by premium amount (KFI)14.5%11.0%14.5%14.3%15.0%13.6%—
Paid-up capital285285475475475475475
Ratios
Gross premium growth—66.0%137.6%92.1%35.4%-3.9%8.3%
First year premium growth—76.9%166.6%87.7%18.8%-27.0%-0.0%
Renewal premium growth—68.0%109.3%101.5%62.0%22.9%14.3%
Renewal / prior-year (first year + renewal) (persistency proxy)—74.4%90.1%75.0%63.0%57.1%67.9%
First year premium / gross premium52.0%55.4%62.2%60.8%53.3%40.5%37.4%
Claims paid / gross premium11.6%9.7%9.1%9.6%14.4%45.4%46.8%
Management expense / gross premium39.4%43.2%44.3%37.4%74.5%41.7%44.3%
Management expense vs allowable-23.0%-26.4%-31.8%-41.6%34.2%-9.7%—
Commissions / gross premium16.7%28.0%25.8%19.2%14.6%13.7%15.2%
Life fund growth—61.2%93.2%103.2%14.8%16.2%11.3%
Change in life fund—5841,4333,0658941,123907
Investment income / average life fund—6.3%5.6%4.4%3.9%4.8%4.9%
Operating cash flow / gross premium45.6%48.1%64.9%54.5%11.5%10.3%6.5%
Life fund / total assets71.8%78.8%68.8%78.0%71.0%77.2%82.0%

Revenue account

BDT mnFY2023FY2024FY2025
Balance of fund at the beginning of the year6,0366,9308,052
Net premium8,2997,9538,643
Profit and dividend255360418
Other income15.114.812.7
Claims: by death77.671.076.6
Claims: by maturity4752,1052,860
Claims: by disability13.318.118.8
Claims: by surrender287854396
Claims: by survival benefit349595690
Commissions1,2161,0991,314
Expenses of management subtotal (salaries, business support allowance, other expenses)3,8811,9962,248
Depreciation on fixed assets140218176
Provision for income tax58.339.115.5
Deferred tax-19.4-27.7-16.9
Amortisation on ROUA1,103238270
Appropriations: dividend95.00.0118.8
Balance of the fund at the end of the year (printed)6,9308,0528,959
Of which: salaries (admin)299316368
Of which: business support allowance (FY2023: 'Salary Dev' + 'Incentive (Development)')1,8901,1851,184
Total claims under policies1,2013,6434,041
Closing fund recomputed6,9308,0528,959
Difference vs printed closing balance-0.00-0.00-0.00
Increase in life fund (revenue account)8941,123907
Maturity claims / total claims39.5%57.8%70.8%
Maturity claims growth—343.4%35.9%
Surrender claims / renewal-year base (surrender / net premium)3.5%10.7%4.6%
Total claims / net premium14.5%45.8%46.8%
Management expense, KFI basis (commissions + subtotal + ROU)6,2013,3333,832
Business support allowance / net premium22.8%14.9%13.7%
Profit and dividend / opening fund4.2%5.2%5.2%

Investment income

BDT mnFY2024FY2025
Profit on STD and savings accounts30.610.1
Profit on FDR113.978.7
Profit on BGTB33.075.8
Profit on DPS (monthly investment scheme)172.8246.2
Profit on subordinated bond0.01.8
Dividend from shares6.24.6
Gain on BGTB purchase and profit on sale of shares3.51.1
Profit and dividend (total)360.1418.2
DPS share of investment income48.0%58.9%
BGTB share of investment income9.2%18.1%

Assets

BDT mnDec-2024Dec-2025Jun-2026
BGTB incl. BDT 15m statutory deposit598844890
Investment in shares (market value)838698
Other investment (monthly investment scheme, placement share, subordinated bonds)4,1105,3655,670
Fixed deposits with banks and financial institutions775440409
Bank balances and cash in hand61537611
Outstanding premium948692741
Advances, deposits and sundry debtors1,4481,5371,610
Fixed and intangible assets986846783
Lease assets (ROUA)559471376
Total assets10,43610,92310,867
Life insurance fund8,0528,9599,296
Sundry creditors1,2851,005698
Lease liabilities612517418
Invested assets (BGTB, shares, other investment, FDR, bank and cash)6,1827,1107,078
Other investment, % of invested assets66.5%75.4%80.1%
BGTB, % of invested assets9.7%11.9%12.6%
Invested assets / life fund76.8%79.4%76.1%
Advances and debtors, % of total assets13.9%14.1%14.8%
Advances and debtors, % of life fund18.0%17.2%17.3%

Asset quality

BDT mnDec-2025
Monthly investment scheme: Mutual Trust Bank3,891
Monthly investment scheme: total (five banks)5,315
Receivable carried forward from before 2023 (note 19.03)1,098
Advance against Chokoria project215
Claims substantiated and under legal proceedings (Tk 51.00 crore)510
Assets attached by court order (Tk 13.49 crore)134.9
Shares: book value at cost (Form AA / note 12)145.5
Shares: market value (Form AA / note 12)86.0
Form AA total, book value column10,982
Form AA total, market value column10,923
Total assets, statement of financial position10,923
Total assets10,923
Life insurance fund8,959
Mutual Trust Bank, % of monthly investment scheme73.2%
Mutual Trust Bank, % of total assets35.6%
Legacy receivable + Chokoria advance, % of life fund14.7%
Substantiated claims / legacy receivable46.4%
Shares: market minus book (fair value change account)-59.5
Form AA: book total minus market total59.5
Form AA market total minus balance sheet total (0 = market column ties)0.0

H1 2026

BDT mnH1 2025H1 2026
First year premium1,302.31,541.0
Renewal premium2,521.22,660.2
Group insurance premium13.214.6
Gross premium3,836.64,215.7
Profit and dividend194.0183.0
Claims: by maturity1,106.81,618.6
Claims: by surrender257.6181.7
Total claims1,687.72,177.2
Commissions529.0663.4
Other management expenses1,019.81,162.7
Other expenses73.570.8
Increase in life fund (surplus)725.8336.9
Q2 gross premium (April-June)1,938.32,178.9
Q2 first year premium (April-June)683.2845.1
Q2 total claims (April-June)751.41,065.5
Q1 gross premium, Q1 statements1,898.42,036.8
Q1 first year premium, Q1 statements619.0695.9
Q1 total claims, Q1 statements936.31,111.7
Net cash flow from operating activities142.2-127.5
Life insurance fund, 30 June8,7789,296
Q1 gross premium derived (H1 - Q2)1,898.42,036.8
Derived minus reported Q1 gross premium0.000.00
Derived minus reported Q1 first year premium0.000.00
Derived minus reported Q1 claims0.000.00
Gross premium growth y/y—9.9%
First year premium growth y/y—18.3%
Maturity claims growth y/y—46.2%
Total claims growth y/y—29.0%
Total claims / gross premium44.0%51.6%
Commissions + other management expenses / gross premium40.4%43.3%

DSE quarters

BDT mn202420252026
Q1 surplus/(deficit)399.08283.79112.83
Q2 surplus/(deficit)235.16441.98224.20
H1 surplus, as announced634.24725.77336.91
Q3 surplus/(deficit), as announced351.36185.84-40.01
Nine-month surplus, as announced985.60911.61296.91
Full-year increase in life fund (audited)1,122.67907.26—
Life fund, 30 September7,915.158,963.839,256.38
Life fund, 31 December8,052.228,959.48—
Q1 + Q2 minus announced H10.000.000.12
H1 + Q3 minus announced nine months0.000.00-0.01
Q4 derived (full year - nine months)137.07-4.35—
Q4 fund change (Dec minus Sep fund)137.07-4.35—
Derived Q4 minus fund change (0 = reconciles)0.000.00—

Peers

BDT mnSONALILIFEPRAGATILIFDELTALIFEPOPULARLIF
Gross premium FY20258,6596,67510,2315,012
Gross premium FY20247,9965,8189,4835,311
First year premium FY20253,2351,7762,1252,006
First year premium FY20243,2351,5601,8212,264
Renewal premium FY20255,4123,5247,3163,005
Renewal premium FY20244,7322,9776,8853,044
Claims (SONALILIFE: cash-flow 'Payment for Claims', equal to KFI 'Claims Paid' in FY2024; PRAGATILIF/DELTALIFE: KFI 'Claims Paid'; POPULARLIF: 'Claims under policies')4,0493,5248,3634,527
Management expenses (SONALILIFE: KFI-basis recompute; PRAGATILIF: KFI 'Management Expenses'; DELTALIFE: KFI 'Management Expenses (Actual)'; POPULARLIF: commission + expenses of management)3,8322,0522,8701,887
Gross premium growth8.3%14.7%7.9%-5.6%
First year premium growth-0.0%13.8%16.7%-11.4%
Renewal premium growth14.3%18.4%6.3%-1.3%
Renewal / prior-year (first year + renewal)67.9%77.7%84.0%56.6%
First year premium / gross premium37.4%26.6%20.8%40.0%
Claims / gross premium46.8%52.8%81.7%90.3%
Management expenses / gross premium44.3%30.7%28.1%37.7%

Market

BDT mnOct-2026
Share price 29-Oct-2026 (BDT)101.50
Shares (mn)47.5
EPS FY2025 (BDT, DSE-announced)1.62
NAV per share Dec-2025 (BDT, DSE-announced)32.15
Cash dividend FY2025 (BDT per share, 15%)1.50
Life fund Dec-2025 (BDT mn)8,959
52-week high (intraday, 19-Oct-2026)109.5
52-week low (intraday, 7-Apr-2026)55.0
Year-end close 202259.6
Year-end close 202380.9
Year-end close 202448.8
Year-end close 202560.8
EPS FY2022 (BDT)3.94
EPS FY2023 (BDT)1.49
EPS FY2024 (BDT)1.73
Market cap (BDT mn)4,821
P/E on FY2025 EPS62.7x
Price / NAV per share3.2x
Cash dividend yield1.5%
Market cap / life fund0.5x
Dividend / EPS92.6%
P/E at end-2022 on FY2022 EPS15.1x
P/E at end-2023 on FY2023 EPS54.3x
P/E at end-2024 on FY2024 EPS28.2x
P/E at end-2025 on FY2025 EPS37.5x
Price vs 52-week high-7.3%

FAQ

How does Sonali Life Insurance calculate EPS?
EPS is the shareholders' portion of the actuarial surplus divided by 47.5m shares: BDT 82.4m and BDT 1.73 for 2024; the company announced BDT 1.62 for 2025 [2 p.166] [10].
Why are Sonali Life's claims rising?
Maturity claims, which come from policies sold in earlier years, have risen: maturity claims were BDT 474.7m in 2023, BDT 2,104.6m in 2024 and BDT 2,859.6m in 2025 [2 p.143] [1 p.9].
How big is the life fund?
BDT 8,959.5m at Dec-2025, BDT 9,296.4m at Jun-2026 and BDT 9,256.4m at Sep-2026 (DSE-announced) [1 p.8] [5 p.2] [10].
What is the emphasis of matter in the 2025 audit?
The auditor points to a receivable carried forward with no movement, much of it under legal proceedings; the company puts it at BDT 1,098.4m from before 2023 [1 p.2] [1 p.29].
What dividend did Sonali Life pay for 2025?
15% cash, BDT 1.50 a share, record date 2-Aug-2026, disbursed in October 2026 [10].
How does Sonali Life compare with peers?
In 2025 it had the lowest claims ratio (46.8%) and the highest management expense ratio (44.3%) of the four insurers compared [14].

Sources

  1. Sonali Life Insurance Company Limited, auditor's report and financial statements for the year to 31-Dec-2025 (T. Hussain & Co., 14-Jul-2026) · link · accessed 2026-11-01
  2. Sonali Life Insurance Company Limited Annual Report 2024 (incl. Key Financial Indicators 2020-2024) · link · accessed 2026-11-01
  3. Sonali Life Insurance Company Limited Annual Report 2023 (incl. Key Financial Indicators 2019-2023) · link · accessed 2026-11-01
  4. Sonali Life Insurance Company Limited Annual Report 2022 · link · accessed 2026-11-01
  5. Sonali Life Insurance PLC un-audited financial statements, six months to 30-Jun-2026 · link · accessed 2026-11-01
  6. Sonali Life Insurance PLC un-audited financial statements, three months to 31-Mar-2026 · link · accessed 2026-11-01
  7. Pragati Life Insurance PLC Annual Report 2025 (Key Financial Indicators) · link · accessed 2026-11-01
  8. Delta Life Insurance Company Ltd. Annual Report 2025 (Key Financial Indicators, company) · link · accessed 2026-11-01
  9. Popular Life Insurance PLC Annual Report 2025 (consolidated life revenue account) · link · accessed 2026-11-01
  10. Dhaka Stock Exchange company news archive for SONALILIFE, 1-Nov-2024 to 1-Nov-2026 (company disclosures) · link · accessed 2026-11-01
  11. The Daily Star, 'Bangladesh gets 3 more years for LDC graduation' (30-Oct-2026) · link · accessed 2026-11-01
  12. The Business Standard, 'Bangladesh gets 3 more years for LDC graduation' (30-Oct-2026) · link · accessed 2026-11-01
  13. AnalystBro price data (TradingView feed): DSE:SONALILIFE daily and monthly bars to 29-Oct-2026 · link · accessed 2026-11-01
  14. AnalystBro model for this report (workbook tabs below) · link · accessed 2026-11-01

Disclaimer

This article is published by AnalystBro for information and education only. It is not investment, financial, legal or tax advice, not an offer or solicitation to buy or sell any security, and not a recommendation. It is based on company filings, official statistics and the sources cited, and was independently reviewed before publishing; it may still contain errors or omissions, and the data and estimates can be out of date. Fair values, forecasts and the model are estimates under stated assumptions, not predictions; past results don't indicate future returns.

AnalystBro, its owners and staff accept no responsibility or liability for any loss or damage arising from the use of, or reliance on, this article, its model or its data. Do your own research and consult a licensed adviser before making investment decisions. Any changes you make in the spreadsheet view stay in your browser and are your own.