Projected Income Statement: Standard Chartered PLC

Forecast Balance Sheet: Standard Chartered PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 17/02/22 16/02/23 23/02/24 21/02/25 24/02/26 - - -
Estimates

Cash Flow Forecast: Standard Chartered PLC

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1,270 352 835 159 456 320
Change - -72.28% 137.22% -80.96% 186.79% -29.82%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 25/02/21 17/02/22 16/02/23 23/02/24 21/02/25 24/02/26
1USD in Million
Estimates

Forecast Financial Ratios: Standard Chartered PLC

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

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 29.48% 33.91% 35.92% 40.14% 40.91% 41.35% 42.48% 43.94%
EBT Margin (%) - 22.75% 26.37% 29.31% 30.53% 33.33% 34.59% 37.57% 38.64%
Net margin (%) - 12.95% 15.67% 17.36% 18.24% 21.81% 23.1% 25.15% 26.08%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.29% 0.31% 0.42% 0.48% 0.57% 0.55% 0.6% 0.63%
ROE - 4.61% 5% 6.96% 9.11% 14.7% 10.6% 11.74% 12.38%

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 - 0.27 0.37 0.61 0.6566 0.7782 0.8819
Change - - - - 37.04% 64.86% 7.63% 18.53% 13.32%
Book Value Per Share 1 - 14.56 - 16.29 17.81 20.07 21.5 23.3 25.4
Change - - - - 9.33% 12.69% 7.12% 8.35% 9.01%
EPS 1 - 0.604 0.843 1.062 1.377 1.896 2.198 2.669 3.018
Change - - 39.57% 25.98% 29.66% 37.69% 15.92% 21.44% 13.07%
Nbr of stocks (in thousands) - 3,079,037 2,894,270 2,637,531 2,396,908 2,260,151 2,206,031 2,206,031 2,206,031
Announcement Date - 17/02/22 16/02/23 23/02/24 21/02/25 24/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 10.9x 9.01x
PBR 1.12x 1.03x
EV / Sales 2.42x 2.3x
Yield 2.73% 3.24%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
24.04USD
Average target price
25.60USD
Spread / Average Target
+6.47%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. STAN Stock
  4. Financials Standard Chartered PLC