OTCMAIBRF
Market cap12bUSD
Dec 20, Last price
5.23USD
1D
-0.38%
1Q
-11.36%
IPO
-22.40%
Name
AIB Group plc
Chart & Performance
Profile
AIB Group plc provides banking and financial products and services to retail, business, and corporate customers. It operates through Retail Banking, Corporate Institutional & Business Banking, AIB UK, and Group segments. The company offers current and savings accounts, demand deposits, notice deposits, fixed term deposits, junior/student saver deposits, and currency deposits. AIB Group plc also provides personal, car, home improvement, education, business, farm development, startup, farm investment, future growth, and brexit loans; graduate, corporate, asset, energy efficiency, forestry, invoice, prompt pay and insurance premium, debt, real estate, and trade finance; business and farmer credit line, government credit guarantees, and overdrafts; and venture capital funds, as well as mortgages. In addition, the company offers credit and debit cards; investment funds; life, home, car, travel, and business succession insurance products; and pension products. Further, it provides payment, merchant, cash management, FX rates, foreign currency and interest rate risk management, exporting, international cash flow management, foreign exchange, and interest rate fluctuation management services; and trade finance products, such as documentary collections, import and export letter of credit, standby letter of credit, and bank guarantees. AIB Group plc operates through a network of 296 locations in the Republic of Ireland and 29 locations in the United Kingdom. The company was formerly known as Allied Irish Banks, p.l.c. and changed its name to AIB Group plc in December 2017. AIB Group plc was founded in 1825 and is headquartered in Dublin, Ireland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,524,000 57.30% | 2,876,000 21.30% | 2,371,000 -0.08% | |||||||
Cost of revenue | 1,587,000 | 676,000 | 548,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,937,000 | 2,200,000 | 1,823,000 | |||||||
NOPBT Margin | 64.92% | 76.50% | 76.89% | |||||||
Operating Taxes | 336,000 | 115,000 | (16,000) | |||||||
Tax Rate | 11.44% | 5.23% | ||||||||
NOPAT | 2,601,000 | 2,085,000 | 1,839,000 | |||||||
Net income | 2,061,000 168.71% | 767,000 18.55% | 647,000 -187.31% | |||||||
Dividends | (166,000) | (122,000) | (65,000) | |||||||
Dividend yield | 1.62% | 1.25% | 1.12% | |||||||
Proceeds from repurchase of equity | (215,000) | (91,000) | ||||||||
BB yield | 2.10% | 0.94% | ||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 9,151,000 | 7,908,000 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (9,114,000) | (7,908,000) | ||||||||
Net debt | (58,910,000) | (48,346,000) | (53,198,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (838,000) | (4,447,000) | 13,944,000 | |||||||
CAPEX | (34,000) | (206,000) | (235,000) | |||||||
Cash from investing activities | (850,000) | (1,332,000) | 2,118,000 | |||||||
Cash from financing activities | 1,326,000 | 1,874,000 | 517,000 | |||||||
FCF | 2,090,000 | 2,451,000 | 1,647,000 | |||||||
Balance | ||||||||||
Cash | 38,777,000 | 38,535,000 | 43,155,000 | |||||||
Long term investments | 20,133,000 | 18,962,000 | 17,951,000 | |||||||
Excess cash | 58,683,800 | 57,353,200 | 60,987,450 | |||||||
Stockholders' equity | 15,069,000 | 12,261,000 | 13,660,000 | |||||||
Invested Capital | 121,226,000 | 117,490,000 | 114,205,000 | |||||||
ROIC | 2.18% | 1.80% | 1.74% | |||||||
ROCE | 2.15% | 1.70% | 1.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,635,900 | 2,688,300 | 2,714,400 | |||||||
Price | 3.88 7.18% | 3.62 69.16% | 2.14 27.38% | |||||||
Market cap | 10,227,292 5.09% | 9,731,646 67.53% | 5,808,816 27.38% | |||||||
EV | (48,688,708) | (38,617,354) | (47,390,184) | |||||||
EBITDA | 3,231,000 | 2,541,000 | 2,150,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 804,000 | 353,000 | 290,000 | |||||||
Interest/NOPBT | 27.37% | 16.05% | 15.91% |