Financials Commerzbank AG

Equities

CBK

DE000CBK1001

Banks

Real-time Estimate Tradegate 05:46:55 2024-02-21 am EST 5-day change 1st Jan Change
10.6 EUR -0.07% Intraday chart for Commerzbank AG +1.29% -1.35%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 7,242 6,909 6,595 8,377 11,066 12,741 12,741 -
Enterprise Value (EV) 1 7,242 6,909 6,595 8,377 11,066 13,345 12,741 12,741
P/E ratio 8.38 x 10.8 x -2.3 x 29.1 x - 6.6 x 5.39 x 4.65 x
Yield 3.46% 2.72% - - - 3.49% 5.39% 7.36%
Capitalization / Revenue 0.85 x 0.8 x 0.81 x 0.99 x 1.17 x 1.28 x 1.15 x 1.11 x
EV / Revenue 0.85 x 0.8 x 0.81 x 0.99 x 1.17 x 1.28 x 1.15 x 1.11 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.26 x 0.24 x 0.27 x 0.33 x - 0.46 x 0.42 x 0.39 x
Nbr of stocks (in thousands) 1,252,358 1,252,358 1,252,358 1,252,358 1,252,358 1,201,398 1,201,398 -
Reference price 2 5.783 5.517 5.266 6.689 8.836 10.60 10.60 10.60
Announcement Date 2/14/19 2/13/20 2/11/21 2/17/22 2/16/23 2/15/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 8,570 8,643 8,186 8,459 9,461 10,461 11,031 11,463
EBITDA - - - - - - - -
EBIT 1 1,691 1,878 1,515 1,753 2,975 4,039 4,554 4,849
Operating Margin 19.73% 21.73% 18.51% 20.72% 31.44% 38.61% 41.28% 42.3%
Earnings before Tax (EBT) 1 1,230 1,112 -2,597 105 2,005 3,421 3,698 3,992
Net income 1 865 644 -2,870 430 1,435 2,224 2,361 2,553
Net margin 10.09% 7.45% -35.06% 5.08% 15.17% 21.26% 21.4% 22.27%
EPS 2 0.6900 0.5100 -2.292 0.2300 - 1.630 1.967 2.281
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.2000 0.1500 - - - 0.3698 0.5711 0.7806
Announcement Date 2/14/19 2/13/20 2/11/21 2/17/22 2/16/23 2/15/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2021 Q2 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 4,285 1,862 4,353 2,006 2,099 2,795 2,422 1,886 2,363 2,862 2,970 2,997 2,409 2,803 2,711 2,681 2,572
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 - 119 - 494 454 1,008 852 366 750 943 1,097 1,206 794 1,211 1,151 1,131 849.2
Operating Margin - 6.39% - 24.63% 21.63% 36.06% 35.18% 19.41% 31.74% 32.95% 36.94% 40.24% 32.96% 43.21% 42.45% 42.19% 33.01%
Earnings before Tax (EBT) 1 542 -478 -406 396 115 529 721 267 488 871 885 1,109 542 - - - -
Net income 1 391 -527 - 403 421 298 470 195 472 580 565 684 395 - - - -
Net margin 9.12% -28.3% - 20.09% 20.06% 10.66% 19.41% 10.34% 19.97% 20.27% 19.02% 22.82% 16.4% - - - -
EPS 2 - -0.5400 - 0.3300 0.3300 0.2400 0.2200 0.1600 - 0.4600 0.3000 0.5500 0.3200 0.5900 0.5200 0.4800 0.2600
Dividend per Share 2 - - - - - - - - - - - - 0.5000 - - - -
Announcement Date 8/7/19 8/4/21 8/4/21 11/4/21 2/17/22 5/12/22 8/3/22 11/9/22 2/16/23 5/3/23 8/4/23 11/8/23 2/15/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 3.1% 2.2% -10.1% 1% 4.7% 8.02% 8.14% 8.48%
ROA (Net income/ Total Assets) 0.2% 0.14% -0.59% 0.09% 0.3% 0.49% 0.46% 0.46%
Assets 1 426,718 460,000 485,207 477,778 472,039 433,574 518,851 552,617
Book Value Per Share 2 22.40 22.80 19.90 20.60 - 23.00 25.40 27.00
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/14/19 2/13/20 2/11/21 2/17/22 2/16/23 2/15/24 - -
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
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
10.6 EUR
Average target price
14.23 EUR
Spread / Average Target
+34.21%
Consensus
+229% on MICROSOFT CORPORATION since our purchase on January 11, 2019
Replicate our performance
fermer