Company Valuation: Union Bank of India

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,64,540 4,54,852 11,71,758 9,63,208 12,53,439 13,02,827 - -
Change - 71.94% 157.61% -17.8% 30.13% 3.94% - -
Enterprise Value (EV) 2,64,540 4,54,852 11,71,758 9,63,208 12,53,439 13,02,827 13,02,827 13,02,827
Change - 71.94% 157.61% -17.8% 30.13% 3.94% 0% 0%
P/E 5.01x 5.39x 8.1x 5.36x 6.7x 7.21x 6.59x 6.56x
PBR 0.51x 0.72x 1.34x - - 0.93x 0.84x 0.76x
PEG - 0.1x 0.2x 0.2x 1.7x -2.17x 0.7x 16.46x
Capitalization / Revenue 0.66x 0.96x 2.23x 1.69x 2.23x 2.18x 1.98x 1.83x
EV / Revenue 0x 0x 0x 0x 0x 2.18x 1.98x 1.83x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.39x 3.92x 3.68x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3.6 4.75 5 5.054 5.26 5.15
Rate of return - 4.51% 2.35% 3.76% 3.05% 2.96% 3.08% 3.02%
EPS 2 7.73 12.34 18.95 23.56 24.49 23.68 25.9 26
Distribution rate - 24.3% 19% 20.2% 20.4% 21.3% 20.3% 19.8%
Net sales 1 4,03,113 4,73,985 5,26,506 5,70,266 5,60,936 5,96,272 6,57,533 7,11,925
EBITDA - - - - - - - -
EBIT 1 2,18,732 2,54,672 2,82,106 3,10,900 2,86,195 2,96,444 3,32,101 3,54,475
Net income 1 52,321 84,333 1,36,483 1,79,871 1,86,971 1,85,775 2,01,583 2,04,173
Net Debt - - - - - - - -
Reference price 2 38.70 66.55 153.50 126.18 164.20 170.67 170.67 170.67
Nbr of stocks (in thousands) 68,35,648 68,34,747 76,33,606 76,33,606 76,33,610 76,33,606 - -
Announcement Date 13/05/22 06/05/23 10/05/24 08/05/25 23/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.2x - - 2.97% 1.36TCr
14.58x - - 1.88% 90TCr
13.18x - - 1.99% 42TCr
5.73x - - 5.41% 38TCr
12.02x - - 4.28% 34TCr
18.75x - - 2.27% 29TCr
5.39x - - 5.65% 28TCr
12.5x - - 2.15% 27TCr
5.84x - - 5.36% 26TCr
14.36x - - 2.76% 25TCr
Average 10.95x 3.47% 33.96TCr
Weighted average by Cap. 11.88x 3.23%

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. UNIONBANK Stock
  4. Valuation Union Bank of India