XWARBNP
Market cap2.97bUSD
Dec 20, Last price
82.00PLN
1D
-1.91%
1Q
-15.46%
Jan 2017
42.11%
IPO
34.65%
Name
BNP Paribas Bank Polska SA
Chart & Performance
Profile
BNP Paribas Bank Polska S.A. provides a range of banking services in Poland. The company operates through Retail and Business Banking; Small and Medium Enterprises; Corporate Banking; Corporate and Institutional Banking; and Other Operations segments. The company offers current and savings accounts, and term and overnight deposits; mortgage, cash, car, instalment, revolving and investment, and agro-business loans; debit and credit cards; and mortgage advance and overdraft facilities. It also provides cash transfer, foreign exchange, insurance, wealth management, cash management and trade finance, import and export LC, bank guarantee and documentary collection, supply chain and exports financing, derivative, leasing, factoring, real estate and structured finance, investment banking and related, brokerage, and other financial services. The company offers its products to retail customers, consumers, large and medium-sized enterprises, as well as local government entities and entities operating in multinational capital groups. BNP Paribas Bank Polska S.A. was formerly known as Bank BGZ BNP Paribas S.A. and changed its name to BNP Paribas Bank Polska S.A. in 2019. The company was founded in 1919 and is headquartered in Warsaw, Poland. BNP Paribas Bank Polska S.A. operates as a subsidiary of BNP Paribas SA.
Valuation
Title PLN 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 | 7,529,709 35.80% | 5,544,864 11.97% | 4,952,018 2.37% | |||||||
Cost of revenue | 890,498 | 1,297,006 | 896,454 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,639,211 | 4,247,858 | 4,055,564 | |||||||
NOPBT Margin | 88.17% | 76.61% | 81.90% | |||||||
Operating Taxes | 750,609 | 430,430 | 439,831 | |||||||
Tax Rate | 11.31% | 10.13% | 10.85% | |||||||
NOPAT | 5,888,602 | 3,817,428 | 3,615,733 | |||||||
Net income | 1,012,546 129.34% | 441,497 150.43% | 176,298 -75.95% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,784 | 74 | 100 | |||||||
BB yield | -0.01% | 0.00% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 188,563 | 1,846,518 | ||||||||
Long-term debt | 488,119 | 11,985,185 | 12,029,432 | |||||||
Deferred revenue | 83,508 | 89,110 | ||||||||
Other long-term liabilities | (11,041,948) | (11,296,924) | ||||||||
Net debt | (61,863,177) | (44,354,321) | (26,442,070) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,175,725) | 15,396,691 | 1,815,743 | |||||||
CAPEX | (445,744) | (338,037) | (342,383) | |||||||
Cash from investing activities | (3,128,347) | (8,058,347) | (220,377) | |||||||
Cash from financing activities | (89,958) | 366,111 | 212,130 | |||||||
FCF | 6,736,931 | 6,222,365 | 3,288,486 | |||||||
Balance | ||||||||||
Cash | 15,938,123 | 13,402,125 | 5,591,933 | |||||||
Long term investments | 46,413,173 | 43,125,944 | 34,726,087 | |||||||
Excess cash | 61,974,811 | 56,250,826 | 40,070,419 | |||||||
Stockholders' equity | 3,750,299 | 2,151,245 | 2,250,655 | |||||||
Invested Capital | 157,275,448 | 149,056,534 | 119,624,084 | |||||||
ROIC | 3.84% | 2.84% | 3.18% | |||||||
ROCE | 4.12% | 2.81% | 3.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 147,800 | 147,697 | 147,619 | |||||||
Price | 85.60 52.86% | 56.00 -38.60% | 91.20 43.40% | |||||||
Market cap | 12,651,640 52.96% | 8,271,013 -38.56% | 13,462,846 43.47% | |||||||
EV | (49,211,537) | (36,083,308) | (12,979,224) | |||||||
EBITDA | 7,095,947 | 4,659,607 | 4,455,117 | |||||||
EV/EBITDA | ||||||||||
Interest | 4,601,833 | 2,989,400 | 279,872 | |||||||
Interest/NOPBT | 69.31% | 70.37% | 6.90% |