Valuation BNP Paribas Swiss Exchange

Stocks

Delayed Swiss Exchange 12:31:41 08/10/2026 pm IST			5-day change	1st Jan Change
83.04 ^CHF	-2.13%		-13.13%	+38.40%

01:29pm	Tesco cashes in, OPmobility takes a hit
12:50pm	A Brutal Fall for European Banks

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	74,779	65,690	71,847	66,800	88,998	1,00,174	-	-
Change	-	-12.16%	9.37%	-7.02%	33.23%	12.56%	-	-
Enterprise Value (EV)	74,779	65,690	71,847	66,800	88,998	1,00,174	1,00,174	1,00,174
Change	-	-12.16%	9.37%	-7.02%	33.23%	12.56%	0%	0%
P/E	8.37x	6.83x	7.29x	6.19x	7.85x	7.63x	7.04x	6.21x
PBR	0.69x	0.6x	0.65x	0.58x	0.77x	0.82x	0.77x	0.73x
PEG	-	0.92x	0.7x	0.5x	1.04x	0.5x	0.85x	0.5x
Capitalization / Revenue	1.62x	1.3x	1.57x	1.37x	1.74x	1.82x	1.74x	1.67x
EV / Revenue	0x	0x	0x	0x	0x	1.82x	1.74x	1.67x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.45x	4.17x	3.83x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.67	3.9	4.6	4.79	5.16	5.972	6.692	7.555
Rate of return	6.04%	7.32%	7.35%	8.09%	6.39%	6.53%	7.32%	8.27%
EPS ²	7.26	7.8	8.58	9.57	10.29	11.99	12.97	14.72
Distribution rate	50.6%	50%	53.6%	50.1%	50.1%	49.8%	51.6%	51.3%
Net sales ¹	46,235	50,419	45,874	48,831	51,223	55,186	57,553	60,109
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,124	16,717	14,918	18,638	19,849	22,506	24,049	26,164
Net income ¹	9,488	10,196	10,975	11,688	12,225	13,561	14,604	16,206
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.77	53.25	62.59	59.22	80.79	91.40	91.40	91.40
Nbr of stocks (in thousands)	12,30,533	12,33,610	11,47,896	11,28,000	11,01,601	10,96,000	-	-
Announcement Date	08/02/22	07/02/23	01/02/24	04/02/25	05/02/26	-	-	-

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.	12.98x	-	-	1.93%	88TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.95%	42TCr
BANK OF AMERICA CORPORATION	11.67x	-	-	2.23%	37TCr
AGRICULTURAL BANK OF CHINA LIMITED	6.7x	-	-	4.74%	36TCr
HSBC HOLDINGS PLC	11.4x	-	-	4.58%	32TCr
CHINA CONSTRUCTION BANK CORPORATION	6.19x	-	-	4.99%	33TCr
BANK OF CHINA LIMITED	6.78x	-	-	4.7%	30TCr
ROYAL BANK OF CANADA	16.81x	-	-	2.51%	26TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.23x	-	-	2.77%	26TCr
Average	10.34x			3.71%	38.88TCr
Weighted average by Cap.	10.46x			3.48%