Company Valuation: Qatar National Bank (Q.P.S.C.)

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 1,86,483 1,66,256 1,59,698 1,70,130 1,56,703 - -
Change - -10.85% - 6.53% -7.89% - -
Enterprise Value (EV) 1,86,483 1,66,256 1,59,698 1,70,130 1,56,703 1,56,703 1,56,703
Change - -10.85% - 6.53% -7.89% 0% 0%
P/E 15.3x 12.5x 10.2x 10.7x 9.72x 8.37x 7.73x
PBR 2.36x 1.95x 1.42x 1.38x 1.43x 1.31x 1.2x
PEG - 1.38x - 3.62x 5.43x 0.5x 0.94x
Capitalization / Revenue 6.67x 4.81x 3.92x 3.86x 3.34x 3.19x 3.02x
EV / Revenue 0x 0x 0x 0x 3.34x 3.19x 3.02x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 4.44x 4.29x 4.09x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.55 0.6 0.7 0.725 0.7713 0.8613 0.9351
Rate of return 2.72% 3.33% 4.05% 3.89% 4.48% 5% 5.43%
EPS 2 1.32 1.44 1.69 1.74 1.771 2.058 2.228
Distribution rate 41.7% 41.7% 41.4% 41.7% 43.5% 41.8% 42%
Net sales 1 27,943 34,560 40,729 44,112 46,937 49,179 51,819
EBITDA - - - - - - -
EBIT 1 21,572 27,559 31,281 33,638 35,256 36,566 38,290
Net income 1 13,211 14,349 16,717 17,000 17,830 20,050 21,685
Net Debt - - - - - - -
Reference price 2 20.19 18.00 17.29 18.66 17.22 17.22 17.22
Nbr of stocks (in thousands) 92,36,429 92,36,429 92,36,429 91,17,359 91,00,085 - -
Announcement Date 11/01/22 11/01/23 13/01/25 13/01/26 - - -
1QAR in Million2QAR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.72x - - 4.48% 4.3TCr
20.22x - - 0.87% 11TCr
14.73x - - 4.61% 7.6TCr
7.8x - - 6.49% 6.17TCr
4.82x - - 6.25% 5.45TCr
18.58x - - 2.85% 5.17TCr
12.54x - - 5.57% 4.16TCr
10.18x - - 3.95% 3.37TCr
9.83x - - 5.83% 3.2TCr
10.24x - - 3.86% 3.04TCr
Average 11.86x 4.47% 5.3TCr
Weighted average by Cap. 12.95x 4.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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