Valuation INT SANPAOLO RISP Borsa Italiana

Stocks

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

04:53pm	Wall Street's Relief Has Limits
10:47am	MPS, uncertainty over the tender offers if Intesa takes control	AN

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	118,737	-	-
Change	-	-13.85%	26.98%	42.45%	49.84%	15.36%	-	-
Enterprise Value (EV)	44,085	37,978	48,222	68,693	102,928	118,737	118,737	118,737
Change	-	-13.85%	26.98%	42.45%	49.84%	15.36%	0%	0%
P/E	10.3x	9.03x	6.29x	8.05x	11.2x	11.4x	10.4x	9.65x
PBR	0.69x	0.64x	0.78x	1.05x	1.6x	1.85x	1.79x	1.73x
PEG	-	1.99x	0.1x	0.6x	1.1x	0.9x	1.08x	1.2x
Capitalization / Revenue	2.11x	1.77x	1.92x	2.53x	3.77x	4.1x	3.96x	3.83x
EV / Revenue	0x	0x	0x	0x	0x	4.1x	3.96x	3.83x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.73x	6.41x	6.08x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.151	0.161	0.296	0.341	0.375	0.4496	0.5287	0.5635
Rate of return	6.64%	7.75%	11.2%	8.83%	6.33%	6.6%	7.76%	8.27%
EPS ²	0.22	0.23	0.42	0.48	0.53	0.5959	0.6535	0.7062
Distribution rate	68.6%	70%	70.5%	71%	70.8%	75.4%	80.9%	79.8%
Net sales ¹	20,918	21,470	25,138	27,107	27,270	28,995	29,987	30,983
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,956	10,536	13,809	15,537	15,770	17,641	18,516	19,518
Net income ¹	4,185	4,354	7,724	8,666	9,321	10,304	11,080	11,725
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.274	2.078	2.644	3.863	5.921	6.814	6.814	6.814
Nbr of stocks (in thousands)	19,386,670	18,275,995	18,241,724	17,782,179	17,383,618	17,425,405	-	-
Announcement Date	04/02/22	03/02/23	06/02/24	04/02/25	02/02/26	-	-	-

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.	13.84x	-	-	1.81%	929B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.22x	-	-	4.97%	410B
BANK OF AMERICA CORPORATION	12.47x	-	-	2.05%	407B
HSBC HOLDINGS PLC	12.55x	-	-	4.16%	352B
CHINA CONSTRUCTION BANK CORPORATION	6.22x	-	-	4.95%	331B
BANK OF CHINA LIMITED	6.69x	-	-	4.74%	298B
ROYAL BANK OF CANADA	17.55x	-	-	2.4%	282B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.6x	-	-	2.7%	264B
WELLS FARGO & COMPANY	11.88x	-	-	2.19%	263B
Average	11.34x			3.33%	392.75B
Weighted average by Cap.	11.56x			3.12%