Financials Raiffeisen Bank International AG

Equities

RBI

AT0000606306

Banks

Real-time Estimate Tradegate 04:07:05 2024-05-14 am EDT 5-day change 1st Jan Change
17.7 EUR +0.03% Intraday chart for Raiffeisen Bank International AG +2.55% -5.14%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,358 5,481 8,505 5,044 6,132 5,813 - -
Enterprise Value (EV) 1 7,358 5,481 8,505 5,044 6,132 5,813 5,813 5,813
P/E ratio 6.32 x 7.51 x 6.65 x 1.43 x 2.69 x 2.92 x 3.16 x 3.24 x
Yield 4.47% 2.88% 4.44% 5.21% - 6.57% 7.73% 8.49%
Capitalization / Revenue 1.42 x 1.06 x 1.53 x 0.52 x 0.68 x 0.7 x 0.75 x 0.76 x
EV / Revenue 1.42 x 1.06 x 1.53 x 0.52 x 0.68 x 0.7 x 0.75 x 0.76 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.62 x 0.41 x 0.66 x 0.29 x - 0.31 x 0.29 x 0.27 x
Nbr of stocks (in thousands) 328,617 328,617 328,617 328,617 328,421 328,431 - -
Reference price 2 22.39 16.68 25.88 15.35 18.67 17.70 17.70 17.70
Announcement Date 2/28/20 2/5/21 2/2/22 2/1/23 1/31/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,191 5,195 5,570 9,710 9,065 8,271 7,800 7,698
EBITDA - - - - - - - -
EBIT 1 2,382 2,246 2,592 6,158 5,158 3,743 3,506 3,332
Operating Margin 45.89% 43.23% 46.54% 63.42% 56.9% 45.25% 44.94% 43.28%
Earnings before Tax (EBT) 1 1,767 1,233 1,790 4,203 3,576 2,646 2,737 2,623
Net income 1 1,227 804 1,372 3,174 2,386 2,069 1,971 1,840
Net margin 23.64% 15.48% 24.63% 32.69% 26.32% 25.02% 25.27% 23.91%
EPS 2 3.540 2.220 3.890 10.76 6.930 6.065 5.608 5.469
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.000 0.4800 1.150 0.8000 - 1.162 1.369 1.502
Announcement Date 2/28/20 2/5/21 2/2/22 2/1/23 1/31/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,618 1,881 2,269 - 2,700 2,861 2,459 2,197 2,247 2,162 2,201 2,201 2,164 2,118
EBITDA - - - - - - - - - - - - - -
EBIT 763 1,089 1,412 2,500 1,775 1,882 1,509 1,152 1,369 1,128 1,263 - - -
Operating Margin 47.16% 57.89% 62.23% - 65.74% 65.78% 61.37% 52.44% 60.93% 52.17% 57.38% - - -
Earnings before Tax (EBT) 1 406 508 1,082 - 1,453 1,160 877 838 1,216 645 952 904.1 925 -4.671
Net income 1 317 442 1,270 - 1,089 826 657 627 947 272 664 595.7 622.4 -263.5
Net margin 19.59% 23.5% 55.97% - 40.33% 28.87% 26.72% 28.54% 42.15% 12.58% 30.17% 27.07% 28.75% -12.44%
EPS 2 0.9000 1.270 3.790 - 3.240 2.450 1.920 1.480 2.130 1.400 - 1.811 1.892 -0.8010
Dividend per Share 2 1.150 - - - - 0.8000 - - - - - - - -
Announcement Date 2/2/22 5/4/22 8/1/22 8/1/22 10/30/22 2/1/23 5/4/23 8/1/23 11/3/23 1/31/24 5/2/24 - - -
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) 11% 6.8% 10.9% 26.8% 14.8% 9.45% 9.92% 9.16%
ROA (Net income/ Total Assets) 1.21% 0.51% 0.77% 1.82% 1.18% 0.83% 0.92% 0.72%
Assets 1 101,507 159,082 179,019 174,655 202,650 249,287 215,040 257,387
Book Value Per Share 2 35.90 41.00 39.00 53.70 - 57.10 61.40 65.40
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/28/20 2/5/21 2/2/22 2/1/23 1/31/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
17.7 EUR
Average target price
22.14 EUR
Spread / Average Target
+25.07%
Consensus
  1. Stock Market
  2. Equities
  3. RBI Stock
  4. Financials Raiffeisen Bank International AG
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW