NATIONAL AUSTRALIA B

NAB
End-of-day quote. End-of-day quote  - 01/19
24.02AUD +1.56%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: September 2020 2021
Net sales1 17 19017 006
EBITDA --
Operating profit (EBIT)1 8 1838 966
Operating Margin 47,6%52,7%
Pre-Tax Profit (EBT)1 5 1636 905
Net income1 2 5594 804
Net margin 14,9%28,2%
EPS2 0,811,42
Dividend per Share2 0,600,98
Last update 11/04/202001/18/2021
1 AUD in Million
2 AUD
Estimates
Finances - Leverage
Fiscal Period: September 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 6,50%8,07%
Shareholders' equity1 39 36959 496
ROA (Net Profit / Asset) 0,43%0,56%
Assets1 590 993851 221
Book Value Per Share2 18,019,0
Cash Flow per Share --
Capex --
Capex / Sales --
Last update 11/04/202001/13/2021
1 AUD in Million
2 AUD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 79 063 M AUD -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 16,9x 14,4x
Capitalization / Revenue 4,65x 4,60x
Yield (DPS / Price) 4,07% 4,79%
Price to book (Price / BVPS) 1,27x 1,22x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 52,7% 55,2%
Operating Leverage (Delta EBIT / Delta Sales) - 5,28x
Net Margin (Net Profit / Revenue) 28,2% 33,2%
ROA (Net Profit / Asset) 0,56% 0,63%
ROE (Net Profit / Equities) 8,07% 8,85%
Rate of Dividend 68,8% 69,1%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 50,1x 52,4x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
EPS & Dividend