Valuation Union Bank of India

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:05 06/02/2026 pm IST			5-day change	1st Jan Change
178.13 ^INR	+0.12%		-1.45%	+15.85%

04/02	149,218,639 Equity Shares of National Securities Depository Limited are subject to a Lock-Up Agreement Ending on 4-FEB-2026.	CI
30/01	Capital Infra Trust Announces Additional Borrowings	CI

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	13,59,774	-	-
Change	-	21.26%	71.94%	157.61%	-17.8%	41.17%	-	-
Enterprise Value (EV)	2,18,153	2,64,540	4,54,852	11,71,758	9,63,208	13,59,774	13,59,774	13,59,774
Change	-	21.26%	71.94%	157.61%	-17.8%	41.17%	0%	0%
P/E ratio	7.5x	5.01x	5.39x	8.1x	5.36x	7.6x	7.33x	6.83x
PBR	0.5x	0.51x	0.72x	1.34x	-	1.1x	0.99x	0.88x
PEG	-	0.1x	0.1x	0.2x	0.2x	-14.03x	1.95x	0.94x
Capitalization / Revenue	0.61x	0.66x	0.96x	2.23x	1.69x	2.42x	2.21x	2x
EV / Revenue	0x	0x	0x	0x	0x	2.42x	2.21x	2x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.84x	4.38x	3.95x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	3	3.6	4.75	4.706	4.819	5.1
Rate of return	-	-	4.51%	2.35%	3.76%	2.64%	2.71%	2.86%
EPS ²	4.54	7.73	12.34	18.95	23.56	23.43	24.31	26.08
Distribution rate	-	-	24.3%	19%	20.2%	20.1%	19.8%	19.6%
Net sales ¹	3,60,253	4,03,113	4,73,985	5,26,506	5,70,266	5,62,578	6,15,418	6,78,784
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,92,593	2,18,732	2,54,672	2,82,106	3,10,900	2,80,789	3,10,680	3,43,836
Net income ¹	29,060	52,321	84,333	1,36,483	1,79,871	1,79,126	1,85,373	1,99,266
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	34.05	38.70	66.55	153.50	126.18	178.13	178.13	178.13
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	7.6x	-	-	2.64%	1.5TCr
JPMORGAN CHASE & CO.	15.89x	-	-	1.8%	87TCr
BANK OF AMERICA CORPORATION	14.85x	-	-	1.92%	41TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.78x	-	-	5.38%	35TCr
HSBC HOLDINGS PLC	15.03x	-	-	4.03%	30TCr
WELLS FARGO & COMPANY	14.88x	-	-	1.81%	29TCr
CHINA CONSTRUCTION BANK CORPORATION	5.5x	-	-	5.43%	27TCr
ROYAL BANK OF CANADA	15.09x	-	-	2.89%	24TCr
BANK OF CHINA LIMITED	5.65x	-	-	5.33%	23TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.25x	-	-	2.54%	21TCr
Average	11.55x			3.38%	31.99TCr
Weighted average by Cap.	12.69x			3.13%