Projected Income Statement: Qatar National Bank (Q.P.S.C.)

Forecast Balance Sheet: Qatar National Bank (Q.P.S.C.)

Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 11/01/22 11/01/23 13/01/25 13/01/26 - - -
Estimates

Cash Flow Forecast: Qatar National Bank (Q.P.S.C.)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1,168 1,174 1,335 1,244 1,479 1,567
Change - 0.51% 13.73% -6.82% 18.87% 5.98%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 12/01/21 11/01/22 11/01/23 11/01/24 13/01/25 13/01/26
1QAR in Million
Estimates

Forecast Financial Ratios: Qatar National Bank (Q.P.S.C.)

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

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 77.2% 79.74% - 76.8% 76.26% 75.11% 74.35% 73.89%
EBT Margin (%) - 52.49% 54.73% - 48.53% 49.92% 54.03% 53.83% 54.92%
Net margin (%) - 47.28% 41.52% - 41.04% 38.54% 37.99% 40.77% 41.85%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.25% 1.26% - 1.32% 1.26% 1.1% 1.25% 1.25%
ROE - 17.07% 17.5% - 15.08% 14.43% 15.11% 16.52% 16.46%

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 - 0.55 0.6 - 0.7 0.725 0.7713 0.8613 0.9351
Change - - 9.09% - - 3.57% 6.38% 11.67% 8.57%
Book Value Per Share 1 - 8.547 9.212 - 12.18 13.47 12.04 13.14 14.35
Change - - 7.78% - - 10.63% -10.64% 9.1% 9.24%
EPS 1 - 1.32 1.44 - 1.69 1.74 1.771 2.058 2.228
Change - - 9.09% - - 2.96% 1.79% 16.22% 8.24%
Nbr of stocks (in thousands) - 92,36,429 92,36,429 - 92,36,429 91,17,359 91,00,085 91,00,085 91,00,085
Announcement Date - 11/01/22 11/01/23 - 13/01/25 13/01/26 - - -
1QAR
Estimates
2026 *2027 *
P/E 9.43x 8.11x
PBR 1.39x 1.27x
EV / Sales 3.24x 3.09x
Yield 4.62% 5.16%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
16.70QAR
Average target price
21.58QAR
Spread / Average Target
+29.25%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. QNBK Stock
  4. Financials Qatar National Bank (Q.P.S.C.)