Valuation INT SANPAOLO RISP Borsa Italiana

Stocks

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

05:05pm	Selling pressure dominates, but Fincantieri stands out	AN
04:09pm	Intesa in €620m ESG financing for Aedifica	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	108,859	-	-
Change	-	-13.85%	26.98%	42.45%	49.84%	5.76%	-	-
Enterprise Value (EV)	44,085	37,978	48,222	68,693	102,928	108,859	108,859	108,859
Change	-	-13.85%	26.98%	42.45%	49.84%	5.76%	0%	0%
P/E	10.3x	9.03x	6.29x	8.05x	11.2x	10.8x	9.89x	9.15x
PBR	0.69x	0.64x	0.78x	1.05x	1.6x	1.7x	1.65x	1.6x
PEG	-	1.99x	0.1x	0.6x	1.1x	1.21x	1.07x	1.14x
Capitalization / Revenue	2.11x	1.77x	1.92x	2.53x	3.77x	3.84x	3.71x	3.6x
EV / Revenue	0x	0x	0x	0x	0x	3.84x	3.71x	3.6x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.41x	6.07x	5.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.151	0.161	0.296	0.341	0.375	0.4099	0.5084	0.5438
Rate of return	6.64%	7.75%	11.2%	8.83%	6.33%	6.57%	8.15%	8.72%
EPS ²	0.22	0.23	0.42	0.48	0.53	0.5772	0.6308	0.6816
Distribution rate	68.6%	70%	70.5%	71%	70.8%	71%	80.6%	79.8%
Net sales ¹	20,918	21,470	25,138	27,107	27,270	28,375	29,322	30,223
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,956	10,536	13,809	15,537	15,770	16,987	17,927	18,837
Net income ¹	4,185	4,354	7,724	8,666	9,321	9,993	10,669	11,282
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.274	2.078	2.644	3.863	5.921	6.237	6.237	6.237
Nbr of stocks (in thousands)	19,386,670	18,275,995	18,241,724	17,782,179	17,383,618	17,453,766	-	-
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.	14.79x	-	-	1.86%	905B
BANK OF AMERICA CORPORATION	13.3x	-	-	1.97%	425B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.4x	-	-	5.74%	354B
HSBC HOLDINGS PLC	12.04x	-	-	4.28%	336B
ROYAL BANK OF CANADA	18.59x	-	-	2.29%	289B
CHINA CONSTRUCTION BANK CORPORATION	5.17x	-	-	5.91%	271B
WELLS FARGO & COMPANY	12.47x	-	-	2.14%	268B
BANK OF CHINA LIMITED	5.51x	-	-	5.64%	249B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	17.22x	-	-	2.24%	234B
Average	11.61x			3.56%	369.94B
Weighted average by Cap.	12.16x			3.23%