XBRUKBC
Market cap30bUSD
Dec 20, Last price
73.32EUR
1D
-0.57%
1Q
3.38%
Jan 2017
24.63%
Name
Kbc Groep NV
Chart & Performance
Profile
KBC Group NV, together with its subsidiaries, provides integrated bank-insurance services primarily for retail, private banking, small and medium sized enterprises, and mid-cap clients. The company offers demand deposits and savings accounts; home and mortgage loans; consumer finance and SME funding services; credit, investment fund and asset management, and life and non-life insurance; and cash management, payments, trade finance, lease, money market, capital market products, and stockbroking services. It also provides Internet and mobile banking services. As of December 31, 2021, it operated 439 bank branches and 310 insurance agencies in Belgium; 208 bank branches in the Czech Republic; 123 bank branches in Slovakia; 198 bank branches in Hungary; 168 bank branches in Bulgaria; and 12 bank branches in Ireland. KBC Group NV serves customers through agents, brokers, and various electronic channels. The company was formerly known as KBC Bank and Insurance Holding Company NV and changed its name to KBC Group NV in March 2005. KBC Group NV was incorporated in 1935 and is headquartered in Brussels, Belgium.
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 | 11,230,000 32.26% | 8,491,000 13.50% | 7,481,000 4.66% | |||||||
Cost of revenue | 834,000 | 1,238,000 | 1,144,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,396,000 | 7,253,000 | 6,337,000 | |||||||
NOPBT Margin | 92.57% | 85.42% | 84.71% | |||||||
Operating Taxes | 778,000 | 608,000 | 804,000 | |||||||
Tax Rate | 7.48% | 8.38% | 12.69% | |||||||
NOPAT | 9,618,000 | 6,645,000 | 5,533,000 | |||||||
Net income | 3,402,000 20.72% | 2,818,000 7.80% | 2,614,000 81.53% | |||||||
Dividends | (1,663,000) | (3,585,000) | (1,433,000) | |||||||
Dividend yield | 6.82% | 14.31% | 4.55% | |||||||
Proceeds from repurchase of equity | (490,000) | (223,000) | (1,005,000) | |||||||
BB yield | 2.01% | 0.89% | 3.19% | |||||||
Debt | ||||||||||
Debt current | 11,091,000 | 3,293,000 | ||||||||
Long-term debt | 26,206,000 | 18,981,000 | 20,090,000 | |||||||
Deferred revenue | 334,930,000 | 19,742,000 | ||||||||
Other long-term liabilities | 296,518,000 | (18,913,000) | (20,090,000) | |||||||
Net debt | (85,978,000) | (93,017,000) | (91,292,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (20,194,000) | 11,766,000 | 14,043,000 | |||||||
CAPEX | (988,000) | (920,000) | (930,000) | |||||||
Cash from investing activities | 1,982,000 | (4,960,000) | 822,000 | |||||||
Cash from financing activities | 5,021,000 | (3,382,000) | (448,000) | |||||||
FCF | (169,073,000) | 25,432,000 | 4,349,000 | |||||||
Balance | ||||||||||
Cash | 34,752,000 | 51,427,000 | 40,663,000 | |||||||
Long term investments | 77,432,000 | 71,662,000 | 74,012,000 | |||||||
Excess cash | 111,622,500 | 122,664,450 | 114,300,950 | |||||||
Stockholders' equity | 15,793,000 | 14,860,000 | 16,049,000 | |||||||
Invested Capital | 331,128,000 | 111,427,000 | 124,727,000 | |||||||
ROIC | 4.35% | 5.63% | 4.49% | |||||||
ROCE | 3.00% | 5.74% | 4.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 415,000 | 417,000 | 417,000 | |||||||
Price | 58.72 -2.26% | 60.08 -20.38% | 75.46 31.74% | |||||||
Market cap | 24,368,800 -2.73% | 25,053,361 -20.38% | 31,466,820 32.06% | |||||||
EV | (61,609,200) | (66,868,639) | (59,825,180) | |||||||
EBITDA | 10,782,000 | 7,877,000 | 6,814,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 14,697,000 | 6,064,000 | 1,869,000 | |||||||
Interest/NOPBT | 141.37% | 83.61% | 29.49% |