Company Valuation: BNP Paribas Bank Polska S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 9,376 13,454 8,265 12,641 12,593 21,275 21,275 -
Change - 43.49% -38.57% 52.94% -0.38% 68.95% 0% -
Enterprise Value (EV) 9,376 13,454 8,265 12,641 12,593 21,275 21,275 21,275
Change - 43.49% -38.57% 52.94% -0.38% 68.95% 0% 0%
P/E ratio 12.8x 76x 18.7x 12.5x 5.34x 6.44x 11.4x 9.4x
PBR 0.78x 1.02x 0.73x 0.98x 0.82x 1.1x 1.24x 1.17x
PEG - -1x 0x 0x 0x 0.2x -0.3x 0.4x
Capitalization / Revenue 1.98x 2.76x 1.54x 1.72x 1.8x 2.7x 2.65x 2.56x
EV / Revenue 0x 0x 0x 0x 0x 2.63x 2.65x 2.56x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.39x 5.33x 4.79x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 3.41 7.921 9.927 8.999
Rate of return - - - - 4% 5.51% 6.9% 6.26%
EPS 2 4.97 1.2 2.99 6.85 15.96 20.27 12.58 15.29
Distribution rate - - - - 21.4% 40.5% 78.9% 58.8%
Net sales 1 4,743 4,869 5,354 7,344 7,005 7,154 8,032 8,301
EBITDA - - - - - - - -
EBIT 1 2,031 2,000 2,313 4,183 3,653 4,172 3,994 4,441
Net income 1 733.1 176.3 441.5 1,013 2,358 3,058 2,057 2,281
Net Debt - - - - - - - -
Reference price 2 63.60 91.20 56.00 85.60 85.20 143.80 143.80 143.80
Nbr of stocks (in thousands) 147,419 147,519 147,593 147,677 147,800 147,949 147,949 -
Announcement Date 26/02/21 02/03/22 28/02/23 29/02/24 11/03/25 08/02/26 - -
1PLN in Million2PLN
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.35x - - 5.51% 5.86B
13.65x - - 2.06% 817B
11.35x - - 2.32% 360B
11.07x - - 4.68% 305B
16x - - 2.68% 254B
10.78x - - 2.5% 230B
26.75x - - 2.95% 207B
14.75x - - 2.62% 207B
16.22x - - 2.95% 179B
9.35x - - 2.7% 172B
Average 13.73x 3.1% 273.83B
Weighted average by Cap. 14.00x 2.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. BNP Stock
  4. Valuation BNP Paribas Bank Polska S.A.