Valuation INT SANPAOLO RISP Borsa Italiana

Stocks

Delayed Borsa Italiana			5-day change	1st Jan Change
- ^EUR	-.--%		-3.84%	-

11-06	MIB closes week near 50,000, midterm elections weigh on tech stocks	AN
11-06	Strong Jobs and Shaky Stocks

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,085	37,978	48,222	68,693	102,928	106,813	-	-
Change	-	-13.85%	26.98%	42.45%	49.84%	3.77%	-	-
Enterprise Value (EV)	44,085	37,978	48,222	68,693	102,928	106,813	106,813	106,813
Change	-	-13.85%	26.98%	42.45%	49.84%	3.77%	0%	0%
P/E	10.3x	9.03x	6.29x	8.05x	11.2x	10.4x	9.43x	8.66x
PBR	0.69x	0.64x	0.78x	1.05x	1.6x	1.69x	1.63x	1.58x
PEG	-	1.99x	0.1x	0.6x	1.1x	0.9x	0.9x	0.99x
Capitalization / Revenue	2.11x	1.77x	1.92x	2.53x	3.77x	3.7x	3.53x	3.41x
EV / Revenue	0x	0x	0x	0x	0x	3.7x	3.53x	3.41x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.09x	5.65x	5.33x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.151	0.161	0.296	0.341	0.375	0.4459	0.4924	0.5318
Rate of return	6.64%	7.75%	11.2%	8.83%	6.33%	7.22%	7.97%	8.61%
EPS ²	0.22	0.23	0.42	0.48	0.53	0.5928	0.6553	0.7129
Distribution rate	68.6%	70%	70.5%	71%	70.8%	75.2%	75.1%	74.6%
Net sales ¹	20,918	21,470	25,138	27,107	27,270	28,860	30,241	31,356
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,956	10,536	13,809	15,537	15,770	17,535	18,918	20,059
Net income ¹	4,185	4,354	7,724	8,666	9,321	10,259	11,183	11,900
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.274	2.078	2.644	3.863	5.921	6.177	6.177	6.177
Nbr of stocks (in thousands)	19,386,670	18,275,995	18,241,724	17,782,179	17,383,618	17,292,100	-	-
Announcement Date	2/4/22 A	2/3/23 A	2/6/24 A	2/4/25 A	2/2/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	13.45x	-	-	1.9%	888B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.34x	-	-	4.8%	429B
AGRICULTURAL BANK OF CHINA LIMITED	7.14x	-	-	4.53%	375B
CHINA CONSTRUCTION BANK CORPORATION	6.65x	-	-	4.73%	361B
BANK OF AMERICA CORPORATION	11.32x	-	-	2.42%	341B
BANK OF CHINA LIMITED	6.71x	-	-	4.75%	310B
HSBC HOLDINGS PLC	10.82x	-	-	4.84%	298B
ROYAL BANK OF CANADA	17.51x	-	-	2.41%	279B
WELLS FARGO & COMPANY	11.43x	-	-	2.26%	252B
Average	10.15x			3.63%	392.55B
Weighted average by Cap.	10.38x			3.43%