EMIRATES NBD BANK PJ

EMIRATESNBD
End-of-day quote. End-of-day quote  - 12/05
13.35AED +1.14%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 65 06084 326
Entreprise Value (EV)1 65 06084 326
P/E ratio 10,3x9,51x
Yield 3,88%3,38%
Capitalization / Revenue 2,80x3,65x
EV / Revenue 2,80x3,65x
EV / EBITDA --
Price to Book 0,88x1,05x
Nbr of stocks (in thousands) 6 316 5526 316 552
Reference price (AED) 10,313,4
Announcement Date 01/27/2021-
Previous period Next period
1 AED in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 23 21123 104
EBITDA --
Operating profit (EBIT)1 15 35415 231
Operating Margin 66,2%65,9%
Pre-Tax Profit (EBT)1 7 43010 092
Net income1 6 9609 152
Net margin 30,0%39,6%
EPS2 1,001,40
Dividend per Share2 0,400,45
Announcement Date 01/27/2021-
Previous period Next period
1 AED in Million
2 AED
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 8,38%11,3%
Shareholders' equity1 83 09480 730
ROA (Net Profit / Asset) 1,01%1,25%
Assets1 690 705732 293
Book Value Per Share2 11,712,7
Cash Flow per Share --
Capex --
Capex / Sales --
Announcement Date 01/27/2021-
Previous period Next period
1 AED in Million
2 AED
Financial Ratios
Size 2021e 2022e
Capitalization 84 326 M AED -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 9,51x 8,54x
Capitalization / Revenue 3,65x 3,49x
Yield (DPS / Price) 3,38% 3,90%
Price to book (Price / BVPS) 1,05x 0,97x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 65,9% 67,4%
Operating Leverage (Delta EBIT / Delta Sales) -1,75x 1,51x
Net Margin (Net Profit / Revenue) 39,6% 41,3%
ROA (Net Profit / Asset) 1,25% 1,39%
ROE (Net Profit / Equities) 11,3% 12,0%
Rate of Dividend 32,1% 33,3%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 31,7x 29,7x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
EPS & Dividend