Valuation INT SANPAOLO RISP Borsa Italiana

Stocks

Delayed Borsa Italiana			5-day change	1st Jan Change
- ^EUR	-.--%		-3.84%	-

12:05pm	Risk-on on the MIB, led higher by Prysmian and Tenaris	AN
11:41am	Italy says won't sell MPS stake before M&A battle concluded	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,085	37,978	48,222	68,693	102,928	119,828	-	-
Change	-	-13.85%	26.98%	42.45%	49.84%	16.42%	-	-
Enterprise Value (EV)	44,085	37,978	48,222	68,693	102,928	119,828	119,828	119,828
Change	-	-13.85%	26.98%	42.45%	49.84%	16.42%	0%	0%
P/E	10.3x	9.03x	6.29x	8.05x	11.2x	11.4x	10.5x	9.68x
PBR	0.69x	0.64x	0.78x	1.05x	1.6x	1.85x	1.79x	1.73x
PEG	-	1.99x	0.1x	0.6x	1.1x	0.9x	1.12x	1.2x
Capitalization / Revenue	2.11x	1.77x	1.92x	2.53x	3.77x	4.15x	4.01x	3.88x
EV / Revenue	0x	0x	0x	0x	0x	4.15x	4.01x	3.88x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.8x	6.49x	6.15x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.151	0.161	0.296	0.341	0.375	0.448	0.5251	0.5606
Rate of return	6.64%	7.75%	11.2%	8.83%	6.33%	6.57%	7.7%	8.22%
EPS ²	0.22	0.23	0.42	0.48	0.53	0.5959	0.6519	0.7045
Distribution rate	68.6%	70%	70.5%	71%	70.8%	75.2%	80.6%	79.6%
Net sales ¹	20,918	21,470	25,138	27,107	27,270	28,876	29,875	30,845
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,956	10,536	13,809	15,537	15,770	17,625	18,472	19,477
Net income ¹	4,185	4,354	7,724	8,666	9,321	10,237	10,972	11,598
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.274	2.078	2.644	3.863	5.921	6.819	6.819	6.819
Nbr of stocks (in thousands)	19,386,670	18,275,995	18,241,724	17,782,179	17,383,618	17,518,652	-	-
Announcement Date	2/4/22	2/3/23	2/6/24	2/4/25	2/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	14.1x	-	-	1.77%	947B
BANK OF AMERICA CORPORATION	13.32x	-	-	1.91%	436B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.21x	-	-	4.99%	399B
HSBC HOLDINGS PLC	12.75x	-	-	4.09%	358B
CHINA CONSTRUCTION BANK CORPORATION	5.97x	-	-	5.11%	315B
ROYAL BANK OF CANADA	17.76x	-	-	2.43%	284B
BANK OF CHINA LIMITED	6.25x	-	-	5.03%	276B
WELLS FARGO & COMPANY	11.6x	-	-	2.25%	256B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.02x	-	-	2.83%	246B
Average	11.33x			3.38%	390.83B
Weighted average by Cap.	11.73x			3.11%