Valuation BNP Paribas London S.E.

Stocks

Market Closed - London S.E. 16:30:00 25/09/2026 BST			5-day change	1st Jan Change
99.32 ^EUR	+1.42%		-1.47%	+23.01%

09-25	Copper inches higher on weaker dollar, tight Chinese supplies	RE
09-25	Copper nudges up, set for weekly gain on China supply tightness	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	74,779	65,690	71,847	66,800	88,998	108,833	-	-
Change	-	-12.16%	9.37%	-7.02%	33.23%	22.29%	-	-
Enterprise Value (EV)	74,779	65,690	71,847	66,800	88,998	108,833	108,833	108,833
Change	-	-12.16%	9.37%	-7.02%	33.23%	22.29%	0%	0%
P/E	8.37x	6.83x	7.29x	6.19x	7.85x	8.32x	7.68x	6.77x
PBR	0.69x	0.6x	0.65x	0.58x	0.77x	0.88x	0.84x	0.79x
PEG	-	0.92x	0.7x	0.5x	1.04x	0.5x	0.92x	0.5x
Capitalization / Revenue	1.62x	1.3x	1.57x	1.37x	1.74x	1.98x	1.89x	1.81x
EV / Revenue	0x	0x	0x	0x	0x	1.98x	1.89x	1.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.84x	4.53x	4.16x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.67	3.9	4.6	4.79	5.16	5.971	6.831	7.74
Rate of return	6.04%	7.32%	7.35%	8.09%	6.39%	6.01%	6.88%	7.79%
EPS ²	7.26	7.8	8.58	9.57	10.29	11.94	12.94	14.66
Distribution rate	50.6%	50%	53.6%	50.1%	50.1%	50%	52.8%	52.8%
Net sales ¹	46,235	50,419	45,874	48,831	51,223	55,050	57,462	60,007
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,124	16,717	14,918	18,638	19,849	22,506	24,049	26,164
Net income ¹	9,488	10,196	10,975	11,688	12,225	13,498	14,444	16,048
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.77	53.25	62.59	59.22	80.79	99.30	99.30	99.30
Nbr of stocks (in thousands)	1,230,533	1,233,610	1,147,896	1,128,000	1,101,601	1,096,000	-	-
Announcement Date	08/02/22	07/02/23	01/02/24	04/02/25	05/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	13.56x	-	-	1.86%	912B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.23x	-	-	4.98%	410B
BANK OF AMERICA CORPORATION	12.22x	-	-	2.1%	396B
HSBC HOLDINGS PLC	12.24x	-	-	4.26%	343B
CHINA CONSTRUCTION BANK CORPORATION	6.14x	-	-	5.03%	327B
BANK OF CHINA LIMITED	6.78x	-	-	4.69%	299B
ROYAL BANK OF CANADA	17.6x	-	-	2.39%	280B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.81x	-	-	2.66%	266B
WELLS FARGO & COMPANY	11.34x	-	-	2.3%	251B
Average	11.21x			3.36%	387B
Weighted average by Cap.	11.40x			3.17%