Projected Income Statement: National Bank of Greece S.A.

Forecast Balance Sheet: National Bank of Greece S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/29/22 3/14/23 3/12/24 2/28/25 2/27/26 - - -
Estimates

Cash Flow Forecast: National Bank of Greece S.A.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 178 179 193 516 299 538
Change - 0.56% 7.82% 167.36% -42.05% 79.93%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 4/1/21 3/29/22 3/19/23 3/11/24 3/15/25 2/27/26
1EUR in Million
Estimates

Forecast Financial Ratios: National Bank of Greece S.A.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 58.85% 60.92% 66.08% 69.38% 65.91% 62.91% 63.53% 63.23%
EBT Margin (%) - 41.99% 56.07% 60.68% 61.69% 54.51% 58.29% 59.13% 59.3%
Net margin (%) - 45.56% 54.37% 40.38% 40.11% 41.67% 40.72% 42.87% 42.25%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.07% 1.38% 1.45% 1.55% - 1.46% 1.56% 1.59%
ROE - 16.03% 18.36% 15.71% 14.43% - 13.58% 13.97% 14.78%

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 - - - - - - 0.57 0.7924 0.8425
Change - - - - - - - 39.02% 6.32%
Book Value Per Share 1 - 6.286 7.054 8.338 9.238 - 10.76 11.56 11.25
Change - - 12.21% 18.2% 10.79% - - 7.45% -2.65%
EPS 1 - 0.95 1.22 1.2 1.262 1.272 1.298 1.441 1.65
Change - - 28.42% -1.64% 5.19% 0.73% 2.12% 10.97% 14.52%
Nbr of stocks (in thousands) - 914,556 914,695 914,561 911,387 903,393 900,625 900,625 900,625
Announcement Date - 3/29/22 3/14/23 3/12/24 2/28/25 2/27/26 - - -
1EUR
Estimates
2026 *2027 *
P/E ratio 9.97x 8.99x
PBR 1.2x 1.12x
EV / Sales 4.22x 3.89x
Yield 4.4% 6.12%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
12.95EUR
Average target price
15.23EUR
Spread / Average Target
+17.64%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ETE Stock
  4. Financials National Bank of Greece S.A.