Valuation INT SANPAOLO RISP Borsa Italiana

Stocks

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

10:12am	MPS, Lovaglio weighs the Generali card against Intesa	AN
09:32am	Italy - Factors to watch on July 30	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	1,02,928	1,11,992	-	-
Change	-	-13.85%	26.98%	42.45%	49.84%	8.81%	-	-
Enterprise Value (EV)	44,085	37,978	48,222	68,693	1,02,928	1,11,992	1,11,992	1,11,992
Change	-	-13.85%	26.98%	42.45%	49.84%	8.81%	0%	0%
P/E	10.3x	9.03x	6.29x	8.05x	11.2x	11.1x	10.1x	9.33x
PBR	0.69x	0.64x	0.78x	1.05x	1.6x	1.76x	1.71x	1.67x
PEG	-	1.99x	0.1x	0.6x	1.1x	1.12x	1.03x	1.14x
Capitalization / Revenue	2.11x	1.77x	1.92x	2.53x	3.77x	3.92x	3.79x	3.67x
EV / Revenue	0x	0x	0x	0x	0x	3.92x	3.79x	3.67x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.31x	6.15x	5.85x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.151	0.161	0.296	0.341	0.375	0.4386	0.5113	0.549
Rate of return	6.64%	7.75%	11.2%	8.83%	6.33%	6.8%	7.92%	8.51%
EPS ²	0.22	0.23	0.42	0.48	0.53	0.5824	0.6396	0.6917
Distribution rate	68.6%	70%	70.5%	71%	70.8%	75.3%	79.9%	79.4%
Net sales ¹	20,918	21,470	25,138	27,107	27,270	28,597	29,567	30,491
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,956	10,536	13,809	15,537	15,770	17,735	18,209	19,152
Net income ¹	4,185	4,354	7,724	8,666	9,321	10,101	10,815	11,425
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.274	2.078	2.644	3.863	5.921	6.454	6.454	6.454
Nbr of stocks (in thousands)	1,93,86,670	1,82,75,995	1,82,41,724	1,77,82,179	1,73,83,618	1,73,52,350	-	-
Announcement Date	04/02/22	03/02/23	06/02/24	04/02/25	02/02/26	-	-	-

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.	13.64x	-	-	1.83%	92TCr
BANK OF AMERICA CORPORATION	13.06x	-	-	1.94%	43TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.26x	-	-	4.95%	40TCr
HSBC HOLDINGS PLC	12.65x	-	-	4.08%	35TCr
CHINA CONSTRUCTION BANK CORPORATION	6.03x	-	-	5.06%	32TCr
ROYAL BANK OF CANADA	18.28x	-	-	2.33%	29TCr
BANK OF CHINA LIMITED	6.29x	-	-	5%	27TCr
WELLS FARGO & COMPANY	11.52x	-	-	2.27%	25TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.85x	-	-	2.66%	25TCr
Average	11.40x			3.35%	38.59TCr
Weighted average by Cap.	11.67x			3.1%