Projected Income Statement: CaixaBank, S.A.

Forecast Balance Sheet: CaixaBank, S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - 500 - - - -
Change - - - - - - - -
Announcement Date 28/01/22 03/02/23 02/02/24 30/01/25 30/01/26 - - -
Estimates

Cash Flow Forecast: CaixaBank, S.A.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 403 358 440 412 317 386
Change - -11.17% 22.91% -6.36% -23.06% 21.77%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 19/02/21 26/02/22 17/02/23 16/02/24 21/02/25 21/02/26
1EUR in Million
Estimates

Forecast Financial Ratios: CaixaBank, S.A.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 42.27% 48.08% 61.14% 61.52% 60.57% 60.56% 62.69% 63.58%
EBT Margin (%) - 51.73% 37.31% 50.28% 52.41% 53.31% 54.24% 56.46% 57.58%
Net margin (%) - 50.87% 27.13% 34.97% 36.46% 36.21% 37.27% 38.66% 39.05%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.3% - 0.7% 0.9% 0.9% 0.95% 1.01% 1.08%
ROE - 6.4% - 13.2% 15.4% 14.9% 16.34% 17.76% 18.5%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.12 - 0.39 0.44 0.5 0.5424 0.6352 0.6974
Change - - - - 12.82% 13.64% 8.47% 17.11% 9.81%
Book Value Per Share 1 - 4.39 - 4.93 5.17 5.49 5.646 5.961 6.296
Change - - - - 4.87% 6.19% 2.84% 5.58% 5.63%
EPS 1 - 0.6899 0.4196 0.6537 0.79 0.83 0.9147 1.056 1.159
Change - - -39.18% 55.79% 20.85% 5.06% 10.2% 15.49% 9.74%
Nbr of stocks (in thousands) - 8,053,422 7,862,223 7,477,219 7,174,938 7,008,336 6,970,294 6,970,294 6,970,294
Announcement Date - 28/01/22 03/02/23 02/02/24 30/01/25 30/01/26 - - -
1EUR
Estimates
2026 *2027 *
P/E ratio 12.6x 10.9x
PBR 2.04x 1.93x
EV / Sales 4.65x 4.24x
Yield 4.72% 5.53%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
11.49EUR
Average target price
11.86EUR
Spread / Average Target
+3.22%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CABK Stock
  4. Financials CaixaBank, S.A.