Financials BBVA

Equities

BBVA

ES0113211835

Banks

Market Closed - BME Other stock markets 11:35:18 2024-05-31 am EDT			5-day change	1st Jan Change
9.94 ^EUR	-0.30%		-0.24%	+20.84%

May. 31	BBVA : EPS upgrades on the stronger top-line momentum
May. 31	BBVA sets July 5 for vote on share issue to fund Sabadell bid	RE

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	33,146	26,784	34,922	33,440	47,978	57,287	-	-
Enterprise Value (EV) ¹	33,146	26,784	34,922	33,440	47,978	57,287	57,287	57,287
P/E ratio	10.6 x	28.8 x	7.84 x	5.69 x	6.38 x	6.62 x	6.63 x	6.43 x
Yield	5.22%	1.46%	5.9%	7.63%	6.69%	6.87%	6.85%	7.05%
Capitalization / Revenue	1.35 x	1.17 x	1.66 x	1.34 x	1.62 x	1.74 x	1.71 x	1.67 x
EV / Revenue	1.35 x	1.17 x	1.66 x	1.34 x	1.62 x	1.74 x	1.71 x	1.67 x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	0.68 x	0.6 x	0.77 x	0.7 x	0.93 x	1.04 x	0.96 x	0.9 x
Nbr of stocks (in thousands)	6,651,887	6,637,887	6,651,887	5,935,449	5,832,455	5,763,285	-	-
Reference price ²	4.983	4.035	5.250	5.634	8.226	9.940	9.940	9.940
Announcement Date	1/31/20	1/29/21	2/3/22	2/1/23	1/30/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	24,542	22,974	21,066	24,890	29,542	32,942	33,544	34,335
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	12,639	12,219	11,536	14,130	17,233	19,257	19,315	19,554
Operating Margin	51.5%	53.19%	54.76%	56.77%	58.33%	58.46%	57.58%	56.95%
Earnings before Tax (EBT) ¹	7,716	5,225	8,240	10,490	12,419	13,327	12,996	13,075
Net income ¹	3,512	1,305	4,653	6,420	8,019	8,699	8,531	8,600
Net margin	14.31%	5.68%	22.09%	25.79%	27.14%	26.41%	25.43%	25.05%
EPS ²	0.4700	0.1400	0.6700	0.9900	1.290	1.501	1.499	1.547
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2600	0.0590	0.3100	0.4300	0.5500	0.6833	0.6804	0.7008
Announcement Date	1/31/20	1/29/21	2/3/22	2/1/23	1/30/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2020 S1	2021 S1	2021 Q4	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4
Net sales ¹	12,045	10,259	5,477	5,939	6,094	11,509	6,857	6,524	6,958	7,189	14,148	7,956	7,438	8,218	8,491	8,146	7,923
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	6,533	5,661	2,923	3,525	3,464	6,456	4,038	3,636	3,942	4,267	8,209	4,654	4,370	4,835	5,138	4,885	4,674
Operating Margin	54.24%	55.18%	53.37%	59.35%	56.84%	56.1%	58.89%	55.73%	56.65%	59.35%	58.02%	58.5%	58.75%	58.83%	60.51%	59.96%	58.99%
Earnings before Tax (EBT)	-	-	2,058	2,766	2,694	4,921	2,988	2,581	2,944	3,178	6,122	3,365	2,932	3,458	-	-	-
Net income ¹	-1,157	1,911	1,341	1,651	1,675	3,001	1,841	1,578	1,846	2,032	3,878	2,083	2,058	2,200	2,346	2,411	1,856
Net margin	-9.61%	18.63%	24.48%	27.8%	27.49%	26.08%	26.85%	24.19%	26.53%	28.27%	27.41%	26.18%	27.67%	26.77%	27.63%	29.59%	23.42%
EPS ²	-	-	0.2000	0.2400	0.2500	-	0.2800	0.2400	0.2900	0.3300	-	0.3300	0.3300	0.3600	0.3869	0.3842	0.3234
Dividend per Share ²	-	-	0.2300	-	-	-	-	0.3100	-	-	-	-	0.3900	-	-	-	0.7361
Announcement Date	7/30/20	7/30/21	2/3/22	4/29/22	7/29/22	7/29/22	10/28/22	2/1/23	4/27/23	7/28/23	7/28/23	10/31/23	1/30/24	4/29/24	-	-	-

¹EUR in Million²EUR

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	9.9%	6.9%	10.4%	14.1%	16.2%	16.2%	15.2%	14.7%
ROA (Net income/ Total Assets)	0.82%	0.53%	0.83%	1%	1.12%	1.08%	1%	1.01%
Assets ¹	428,293	246,226	560,602	642,000	715,982	804,566	853,105	848,346
Book Value Per Share ²	7.320	6.700	6.860	8.010	8.860	9.590	10.30	11.10
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-	-
Announcement Date	1/31/20	1/29/21	2/3/22	2/1/23	1/30/24	-	-	-

¹EUR in Million²EUR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for BBVA

Trading Rating

Investor Rating

ESG Refinitiv

A+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

9.94 EUR

Average target price

11.28 EUR

Spread / Average Target

+13.50%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

	1st Jan change	Capi.
BBVA	+20.84%	62.13B
JPMORGAN CHASE & CO.	+19.12%	582B
BANK OF AMERICA CORPORATION	+18.87%	313B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	+15.71%	251B
WELLS FARGO & COMPANY	+21.74%	209B
CHINA CONSTRUCTION BANK CORPORATION	+19.14%	180B
BANK OF CHINA LIMITED	+24.16%	169B
HSBC HOLDINGS PLC	+9.58%	164B
ROYAL BANK OF CANADA	+11.18%	154B
HDFC BANK LIMITED	-10.40%	140B

Other Banks