Valuation Union Bank of India

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:43 11/07/2025 pm IST			5-day change	1st Jan Change
143.74 ^INR	-0.08%		-6.11%	+19.42%

09/07	Indian Stocks Dip Over Trump's Announcement of Copper Tariffs	MT
08/07	Union Bank of India domestic retail advances grew by 25.6% y/y as of June 30	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,18,153	2,64,540	4,54,852	11,71,758	9,63,208	10,97,254	-	-
Change	-	21.26%	71.94%	157.61%	-17.8%	13.92%	-	-
Enterprise Value (EV)	2,18,153	2,64,540	4,54,852	11,71,758	9,63,208	10,97,254	10,97,254	10,97,254
Change	-	21.26%	71.94%	157.61%	-17.8%	13.92%	0%	0%
P/E ratio	7.5x	5.01x	5.39x	8.1x	5.36x	6.26x	5.82x	5.96x
PBR	0.5x	0.51x	0.72x	1.34x	-	0.89x	0.8x	0.74x
PEG	-	0.1x	0.1x	0.2x	0.2x	-2.42x	0.76x	-2.48x
Capitalization / Revenue	0.61x	0.66x	0.96x	2.23x	1.69x	1.86x	1.69x	1.62x
EV / Revenue	0x	0x	0x	0x	0x	1.86x	1.69x	1.62x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.56x	3.19x	3.23x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	3	3.6	4.75	4.611	4.9	4.867
Rate of return	-	-	4.51%	2.35%	3.76%	3.21%	3.41%	3.39%
EPS ²	4.54	7.73	12.34	18.95	23.56	22.95	24.72	24.12
Distribution rate	-	-	24.3%	19%	20.2%	20.1%	19.8%	20.2%
Net sales ¹	3,60,253	4,03,113	4,73,985	5,26,506	5,70,266	5,89,893	6,50,558	6,76,360
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,92,593	2,18,732	2,54,672	2,82,106	3,10,900	3,08,624	3,44,108	3,39,847
Net income ¹	29,060	52,321	84,333	1,36,483	1,79,871	1,74,761	1,88,571	1,90,355
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	34.05	38.70	66.55	153.50	126.18	143.74	143.74	143.74
Nbr of stocks (in thousands)	64,06,844	68,35,648	68,34,747	76,33,606	76,33,606	76,33,606	-	-
Announcement Date	07/06/21	13/05/22	06/05/23	10/05/24	08/05/25	-	-	-

¹INR in Million²INR

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.($)
UNION BANK OF INDIA	6.26x	-	-	3.21%	1.28TCr
JPMORGAN CHASE & CO.	15.44x	-	-	2.01%	80TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.74x	-	-	5.43%	37TCr
BANK OF AMERICA CORPORATION	12.96x	-	-	2.32%	35TCr
CHINA CONSTRUCTION BANK CORPORATION	5.91x	-	-	5.16%	28TCr
WELLS FARGO & COMPANY	14.1x	-	-	2.04%	27TCr
BANK OF CHINA LIMITED	5.83x	-	-	5.38%	24TCr
HSBC HOLDINGS PLC	9.88x	-	-	5.46%	21TCr
COMMONWEALTH BANK OF AUSTRALIA	29.05x	-	-	2.7%	20TCr
ROYAL BANK OF CANADA	13.92x	-	-	3.32%	19TCr
Average	11.91x			3.7%	29.21TCr
Weighted average by Cap.	12.45x			3.45%