Financials Intesa Sanpaolo S.p.A. Deutsche Boerse AG

Equities

IESJ

US46115H1077

Banks

Delayed Deutsche Boerse AG 11:42:17 26/06/2024 am IST 5-day change 1st Jan Change
21 EUR 0.00% Intraday chart for Intesa Sanpaolo S.p.A. +3.96% +34.62%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 41,083 37,112 44,085 37,978 48,222 63,612 - -
Enterprise Value (EV) 1 41,083 37,112 44,085 37,978 48,222 63,612 63,612 63,612
P/E ratio 9.79 x 10.6 x 10.3 x 9.03 x 6.29 x 7.39 x 7.1 x 7.07 x
Yield 8.18% 1.87% 6.64% 7.75% 11.2% 9.5% 9.88% 10%
Capitalization / Revenue 2.27 x 1.95 x 2.11 x 1.77 x 1.92 x 2.42 x 2.4 x 2.4 x
EV / Revenue 2.27 x 1.95 x 2.11 x 1.77 x 1.92 x 2.42 x 2.4 x 2.4 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.73 x 0.56 x 0.69 x 0.64 x 0.78 x 1.07 x 1.01 x 0.97 x
Nbr of stocks (in thousands) 1,74,93,498 1,94,04,083 1,93,86,670 1,82,75,995 1,82,41,724 1,80,89,446 - -
Reference price 2 2.348 1.913 2.274 2.078 2.644 3.516 3.516 3.516
Announcement Date 04/02/20 05/02/21 04/02/22 03/02/23 06/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 18,083 19,023 20,918 21,470 25,138 26,235 26,469 26,496
EBITDA - - - - - - - -
EBIT 1 8,793 9,052 9,956 10,536 13,809 14,853 14,850 14,671
Operating Margin 48.63% 47.58% 47.6% 49.07% 54.93% 56.61% 56.1% 55.37%
Earnings before Tax (EBT) 1 6,593 5,719 6,668 7,344 12,058 12,977 12,900 12,509
Net income 1 4,182 3,277 4,185 4,354 7,724 8,630 8,706 8,477
Net margin 23.13% 17.23% 20.01% 20.28% 30.73% 32.9% 32.89% 31.99%
EPS 2 0.2400 0.1800 0.2200 0.2300 0.4200 0.4760 0.4951 0.4977
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1920 0.0357 0.1510 0.1610 0.2960 0.3342 0.3474 0.3517
Announcement Date 04/02/20 05/02/21 04/02/22 03/02/23 06/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 10,806 5,020 5,414 5,347 5,015 5,674 6,057 6,341 6,367 6,373 6,732 6,639 6,539 6,488
EBITDA - - - - - - - - - - - - - -
EBIT 5,509 1,993 2,910 2,735 2,375 2,544 3,521 3,666 3,717 2,905 4,162 - - -
Operating Margin 50.98% 39.7% 53.75% 51.15% 47.36% 44.84% 58.13% 57.81% 58.38% 45.58% 61.82% - - -
Earnings before Tax (EBT) - 434 2,144 2,089 1,838 1,301 3,363 3,381 3,328 1,986 3,930 - - -
Net income 1 3,023 179 1,024 1,330 930 1,070 1,956 2,266 1,900 1,602 2,301 2,616 2,419 2,030
Net margin 27.98% 3.57% 18.91% 24.87% 18.54% 18.86% 32.29% 35.74% 29.84% 25.14% 34.18% 39.4% 37% 31.29%
EPS 2 - 0.0100 0.0500 0.0700 0.0500 0.0600 0.1000 0.1300 0.1000 0.0900 - 0.1320 0.1274 0.1069
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 04/08/21 04/02/22 06/05/22 29/07/22 04/11/22 03/02/23 05/05/23 28/07/23 03/11/23 06/02/24 03/05/24 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 7.6% 5.38% 6.46% 6.94% 12.4% 14.7% 14.2% 13.6%
ROA (Net income/ Total Assets) 0.52% 0.36% 0.4% 0.43% 0.8% 0.88% 0.88% 0.86%
Assets 1 8,02,687 9,09,520 10,35,891 10,23,267 9,69,086 9,79,389 9,83,971 9,82,495
Book Value Per Share 2 3.220 3.400 3.290 3.250 3.370 3.280 3.490 3.620
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 04/02/20 05/02/21 04/02/22 03/02/23 06/02/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
21
Last Close Price
3.516 EUR
Average target price
4.134 EUR
Spread / Average Target
+17.57%
Consensus
  1. Stock Market
  2. Equities
  3. ISP Stock
  4. IESJ Stock
  5. Financials Intesa Sanpaolo S.p.A.