Financials ING Groep N.V.

Equities

INGA

NL0011821202

Banks

Market Closed - Euronext Amsterdam Other stock markets 11:55:00 2026-01-22 am EST			After hours 03:59:58 pm
24.52 ^EUR	+1.62%		24.48	-0.15%

04:00am	Defense Stocks Under Pressure After Trump’s Policy Reversal	DP
Jan. 21	ING GROEP N.V. : Gets a Buy rating from JP Morgan	ZD

Projected Income Statement: ING Groep N.V.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	17,637	18,490	18,561	22,575	22,615	22,722	23,952	25,482
Change	-	4.84%	0.38%	21.63%	0.18%	0.47%	5.41%	6.39%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	6,484	7,299	7,363	11,011	10,494	10,331	11,085	12,147
Change	-	12.57%	0.88%	49.55%	-4.7%	-1.56%	7.3%	9.58%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	3,809	6,782	5,502	10,492	9,300	8,791	9,569	10,440
Change	-	78.05%	-18.87%	90.69%	-11.36%	-5.47%	8.84%	9.11%
Net income ¹	2,485	4,776	3,674	7,287	6,392	5,997	6,399	7,200
Change	-	92.19%	-23.07%	98.34%	-12.28%	-6.18%	6.69%	12.53%
Announcement Date	2/12/21	2/3/22	2/2/23	2/1/24	2/6/25	-	-	-

¹EUR in Million

Estimates

Fiscal Period: December	2020 Q3	2020 Q4	2021 Q1	2021 Q2	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	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2
Net sales ¹	4,286	4,169	4,702	4,517	4,648	4,624	4,600	4,682	4,412	4,868	5,567	5,759	5,842	5,408	5,583	5,716	5,909	5,407	5,637	5,702	5,898	5,511	5,865	5,988	6,163	5,727	6,336	6,406
Change	-	-2.73%	12.78%	-3.93%	2.9%	-0.52%	-0.52%	1.78%	-5.77%	10.34%	14.36%	3.45%	1.44%	-7.43%	3.24%	2.38%	3.38%	-8.5%	4.25%	1.15%	3.44%	-6.56%	6.42%	2.09%	2.93%	-7.07%	10.63%	1.1%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,673	1,255	1,686	1,973	1,962	1,677	1,655	1,945	1,783	1,980	3,071	3,133	3,049	2,333	2,551	2,868	3,004	2,070	2,437	2,668	2,886	2,270	2,694	2,923	2,973	1,802	-	-
Change	-	-24.99%	34.34%	17.02%	-0.56%	-14.53%	-1.31%	17.52%	-8.33%	11.05%	55.1%	2.02%	-2.68%	-23.48%	9.34%	12.43%	4.74%	-31.09%	17.73%	9.48%	8.17%	-21.34%	18.68%	8.5%	1.71%	-39.39%	-	-
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	1,204	1,046	1,463	2,065	1,924	1,331	668	1,743	1,380	1,711	2,344	3,035	2,866	2,247	2,293	2,568	2,668	1,771	2,124	2,369	2,560	2,007	2,279	2,579	2,635	1,798	2,530	2,903
Change	-	-13.12%	39.87%	41.15%	-6.83%	-30.82%	-49.81%	160.93%	-20.83%	23.99%	37%	29.48%	-5.57%	-21.6%	2.05%	11.99%	3.89%	-33.62%	19.93%	11.53%	8.06%	-21.6%	13.57%	13.14%	2.19%	-31.76%	40.65%	14.78%
Net income ¹	788	727	1,005	1,459	1,367	945	429	1,177	979	1,089	1,591	2,155	1,982	1,558	1,578	1,780	1,880	1,154	1,455	1,675	1,787	1,317	1,568	1,778	1,815	948.8	1,733	1,994
Change	-	-7.74%	38.24%	45.17%	-6.31%	-30.87%	-54.6%	174.36%	-16.82%	11.24%	46.1%	35.45%	-8.03%	-21.39%	1.28%	12.8%	5.62%	-38.62%	26.08%	15.12%	6.69%	-26.3%	19.01%	13.45%	2.08%	-47.73%	82.7%	15.05%
Announcement Date	11/5/20	2/12/21	5/6/21	8/6/21	11/4/21	2/3/22	5/6/22	8/4/22	11/3/22	2/2/23	5/11/23	8/3/23	11/2/23	2/1/24	5/2/24	8/1/24	10/31/24	2/6/25	5/2/25	7/31/25	10/30/25	-	-	-	-	-	-	-

¹EUR in Million

Estimates

Forecast Balance Sheet: ING Groep N.V.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	2/12/21	2/3/22	2/2/23	2/1/24	2/6/25	-	-	-

Estimates

Cash Flow Forecast: ING Groep N.V.

Fiscal Period: December	2019	2020	2021	2022	2023	2024
CAPEX ¹	355	287	184	231	246	332
Change	-	-19.15%	-35.89%	25.54%	6.49%	34.96%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	3/5/20	3/11/21	3/1/22	3/10/23	3/8/24	3/6/25

¹EUR in Million

Estimates

Forecast Financial Ratios: ING Groep N.V.

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	36.76%	39.48%	39.67%	48.78%	46.4%	45.47%	46.28%	47.67%
EBT Margin (%)	-	21.6%	36.68%	29.64%	46.48%	41.12%	38.69%	39.95%	40.97%
Net margin (%)	-	14.09%	25.83%	19.79%	32.28%	28.26%	26.39%	26.72%	28.26%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	0.27%	0.51%	0.38%	0.75%	0.64%	0.57%	0.6%	0.63%
ROE	-	4.8%	9.2%	7.2%	14.8%	13%	12.34%	13.08%	14.25%
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	0.89	0.559	1.106	1.06	1.142	1.164	1.338
Change	-	-	641.67%	-37.19%	97.85%	-4.16%	7.75%	1.87%	14.97%
Book Value Per Share ¹	-	14.01	14.28	13.79	15.32	16.25	16.61	17.5	18.69
Change	-	-	1.93%	-3.43%	11.09%	6.07%	2.22%	5.32%	6.81%
EPS ¹	-	0.64	1.23	0.99	2.05	1.98	2.033	2.23	2.599
Change	-	-	92.19%	-19.51%	107.07%	-3.41%	2.7%	9.69%	16.53%
Nbr of stocks (in thousands)	-	3,900,168	3,807,624	3,583,002	3,367,006	3,101,921	2,897,610	2,897,610	2,897,610
Announcement Date	-	2/12/21	2/3/22	2/2/23	2/1/24	2/6/25	-	-	-