Projected Income Statement: Eastern Bank PLC.

Forecast Balance Sheet: Eastern Bank PLC.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 04/05/21 27/04/22 05/05/23 05/04/24 29/04/25 - - -
Estimates

Cash Flow Forecast: Eastern Bank PLC.

Fiscal Period: December 2019 2020 2021 2022 2023 2024
CAPEX 1 1,231 1,088 724.6 1,766 1,028 605.6
Change - -11.61% -33.43% 143.68% -41.77% -41.11%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 29/06/20 04/05/21 27/04/22 05/05/23 05/04/24 29/04/25
1BDT in Million
Estimates

Forecast Financial Ratios: Eastern Bank PLC.

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 54.2% 63.33% - - 59.05% 57.11% 56.39% 56.3%
EBT Margin (%) - - - - - - - - -
Net margin (%) - - - 27.75% - - - - -
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.22% 1.28% - 1.27% 1.17% 1% 1.2% 1.1%
ROE - 15.04% 15.51% - 16.33% 16.25% 15.4% 18.3% 17%

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 - 1.046 0.8406 - - - 1.3 1.3 1.3
Change - - -19.64% - - - - 0% 0%
Book Value Per Share 1 - 21.33 21.87 - 28.57 31.63 30 34.7 39.7
Change - - 2.51% - - 10.71% -5.15% 15.67% 14.41%
EPS 1 - - - 3.208 - - - - -
Change - - - - - - - - -
Nbr of stocks (in thousands) - 15,95,813 15,95,813 15,95,813 15,95,813 15,95,813 15,95,813 15,95,813 15,95,813
Announcement Date - 04/05/21 27/04/22 05/05/23 05/04/24 29/04/25 - - -
1BDT
Estimates
2025 *2026 *
P/E ratio - -
PBR 0.88x 0.76x
EV / Sales 1.35x 1.22x
Yield 4.92% 4.92%

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
2
Last Close Price
26.40BDT
Average target price
34.60BDT
Spread / Average Target
+31.06%

Net sales - Rate of surprise

  1. Stock Market
  2. Equities
  3. EBL Stock
  4. Financials Eastern Bank PLC.