XPRAERBAG
Market cap23bUSD
Dec 20, Last price
1,473.00CZK
1D
-0.54%
1Q
21.33%
Jan 2017
94.28%
Name
Erste Group Bank AG
Chart & Performance
Profile
Erste Group Bank AG engages in the provision of banking and financial services. The company is headquartered in Wien, Wien and currently employs 46,907 full-time employees. The firm offers a range of banking and other financial services, such as savings accounts, asset management (including investment funds), consumer credit and mortgage lending, investment banking, securities and derivatives trading, portfolio management, project finance, foreign trade financing, corporate finance, capital market and money market services, foreign exchange trading, leasing and factoring. The firm operates through nine segments: Retail, SME, Asset/Liability Management & Local Corporate Center (ALM & Local CC), Savings Banks, Large Corporates, Commercial Real Estate, Other Corporate, Group Markets and Group Corporate Center (GCC). The firm operates approximately 2,800 branches. The firm offers services in Austria, Central and Eastern Europe (CEE), Czech Republic, Slovakia, Romania, Hungary, Croatia and Serbia. The firm offers personal, corporates and private banking services.
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 | 10,286,000 22.54% | 8,394,300 10.46% | 7,599,200 6.16% | |||||||
Cost of revenue | (22,234,110) | 1,027,100 | 1,347,800 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 32,520,110 | 7,367,200 | 6,251,400 | |||||||
NOPBT Margin | 316.16% | 87.76% | 82.26% | |||||||
Operating Taxes | 874,000 | 556,100 | 525,200 | |||||||
Tax Rate | 2.69% | 7.55% | 8.40% | |||||||
NOPAT | 31,646,110 | 6,811,100 | 5,726,200 | |||||||
Net income | 2,998,000 38.48% | 2,165,000 12.56% | 1,923,400 145.61% | |||||||
Dividends | (869,000) | (753,600) | (756,000) | |||||||
Dividend yield | 5.55% | 5.90% | 4.29% | |||||||
Proceeds from repurchase of equity | (107,000) | (2,000) | (495,400) | |||||||
BB yield | 0.68% | 0.02% | 2.81% | |||||||
Debt | ||||||||||
Debt current | 12,005,000 | 9,708,000 | ||||||||
Long-term debt | 39,049,293 | 37,169,200 | 33,245,200 | |||||||
Deferred revenue | 116,000 | 106,000 | ||||||||
Other long-term liabilities | 270,275,000 | 260,652,600 | (874,700) | |||||||
Net debt | (55,947,707) | (45,879,889) | (71,965,100) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,095,000) | (8,815,400) | 11,403,700 | |||||||
CAPEX | (528,000) | (478,600) | (548,000) | |||||||
Cash from investing activities | (599,000) | (233,100) | (483,400) | |||||||
Cash from financing activities | 2,661,000 | 8,124,000 | (1,306,900) | |||||||
FCF | (121,362,790) | 23,870,700 | 14,437,600 | |||||||
Balance | ||||||||||
Cash | 31,509,000 | 35,684,789 | 61,924,000 | |||||||
Long term investments | 63,488,000 | 59,369,300 | 52,994,300 | |||||||
Excess cash | 94,482,700 | 94,634,374 | 114,538,340 | |||||||
Stockholders' equity | 28,243,000 | 21,590,800 | 19,799,500 | |||||||
Invested Capital | 308,647,000 | 96,292,400 | 86,647,100 | |||||||
ROIC | 15.63% | 7.45% | 6.99% | |||||||
ROCE | 9.65% | 6.19% | 5.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 426,324 | 427,493 | 426,247 | |||||||
Price | 36.73 22.84% | 29.90 -27.69% | 41.35 65.80% | |||||||
Market cap | 15,658,896 22.51% | 12,782,037 -27.48% | 17,625,299 65.77% | |||||||
EV | (32,199,811) | (25,591,152) | (47,315,201) | |||||||
EBITDA | 33,102,110 | 7,961,000 | 6,858,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 12,263,000 | 5,289,700 | 1,609,600 | |||||||
Interest/NOPBT | 37.71% | 71.80% | 25.75% |