Valuation Royal Bank of Canada

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 08/07/2025 am IST			5-day change	1st Jan Change
180.12 ^CAD	+0.32%		+1.36%	+3.92%

04/07	AFC Energy launches JV to produce hydrogen	AN
03/07	Toronto Stocks Lifted by Broad Gains, Hit Fresh High	DJ

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,32,532	1,83,527	1,75,425	1,55,218	2,38,180	2,53,270	-	-
Change	-	38.48%	-4.41%	-11.52%	53.45%	6.34%	-	-
Enterprise Value (EV)	1,32,532	1,83,527	1,75,425	1,55,218	2,38,180	2,53,270	2,53,270	2,53,270
Change	-	38.48%	-4.41%	-11.52%	53.45%	6.34%	0%	0%
P/E ratio	11.9x	11.6x	11.4x	10.5x	15x	13.9x	12.7x	12.5x
PBR	1.53x	2x	1.73x	1.32x	1.87x	2.01x	1.88x	1.8x
PEG	-	0.3x	-	-2.07x	2.1x	0.9x	1.46x	6.45x
Capitalization / Revenue	2.81x	3.69x	3.58x	2.77x	4.15x	3.93x	3.82x	3.65x
EV / Revenue	0x	0x	0x	0x	0x	3.93x	3.82x	3.65x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.85x	8.63x	8.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.29	4.32	4.96	5.34	5.6	6.023	6.478	6.613
Rate of return	4.6%	3.35%	3.93%	4.82%	3.33%	3.35%	3.61%	3.68%
EPS ²	7.82	11.06	11.06	10.5	11.25	12.96	14.09	14.36
Distribution rate	54.9%	39.1%	44.8%	50.9%	49.8%	46.5%	46%	46.1%
Net sales ¹	47,181	49,693	48,985	56,129	57,344	64,431	66,235	69,362
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	18,740	19,878	20,593	21,897	24,646	28,619	29,357	30,841
Net income ¹	11,164	16,038	15,547	14,623	15,908	18,650	20,067	20,144
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	93.16	128.82	126.05	110.76	168.39	179.55	179.55	179.55
Nbr of stocks (in thousands)	14,22,624	14,24,676	13,91,712	14,01,394	14,14,456	14,10,583	-	-
Announcement Date	02/12/20	01/12/21	30/11/22	30/11/23	04/12/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROYAL BANK OF CANADA	13.89x	-	-	3.35%	19TCr
JPMORGAN CHASE & CO.	15.97x	-	-	1.93%	82TCr
BANK OF AMERICA CORPORATION	13.49x	-	-	2.22%	37TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.67x	-	-	5.5%	36TCr
CHINA CONSTRUCTION BANK CORPORATION	5.81x	-	-	5.25%	28TCr
WELLS FARGO & COMPANY	14.31x	-	-	2.01%	27TCr
BANK OF CHINA LIMITED	5.69x	-	-	5.51%	24TCr
HSBC HOLDINGS PLC	9.74x	-	-	5.54%	21TCr
COMMONWEALTH BANK OF AUSTRALIA	28.82x	-	-	2.72%	19TCr
HDFC BANK LIMITED	22.73x	-	-	1.04%	18TCr
Average	13.61x			3.51%	31.11TCr
Weighted average by Cap.	13.29x			3.28%