Company Valuation: Bankinter, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,051 5,633 5,209 6,866 12,721 14,882 - -
Change - 39.03% -7.53% 31.82% 85.28% 16.99% - -
Enterprise Value (EV) 4,051 5,633 5,209 6,866 12,721 14,882 14,882 14,882
Change - 39.03% -7.53% 31.82% 85.28% 16.99% 0% 0%
P/E 3.09x 10.3x 6.37x 7.42x 12.1x 12.4x 11.2x 10.5x
PBR 0.84x 1.15x 0.98x 1.17x 1.98x 2.14x 1.96x 1.8x
PEG - -0.2x 0.1x 0.6x 0.9x 0.9x 1.1x 1.53x
Capitalization / Revenue 2.18x 2.7x 1.96x 2.37x 4.17x 4.54x 4.23x 4.01x
EV / Revenue 0x 0x 0x 0x 0x 4.54x 4.23x 4.01x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.91x 6.36x 5.99x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.23 0.28 0.45 0.51 0.57 0.6721 0.7419 0.7939
Rate of return 5.1% 4.47% 7.76% 6.68% 4.03% 4.06% 4.48% 4.79%
EPS 2 1.46 0.61 0.91 1.03 1.17 1.338 1.474 1.575
Distribution rate 15.8% 45.9% 49.5% 49.5% 48.7% 50.2% 50.3% 50.4%
Net sales 1 1,855 2,084 2,661 2,901 3,047 3,281 3,516 3,711
EBITDA - - - - - - - -
EBIT 1 1,002 1,166 1,667 1,848 1,947 2,153 2,340 2,485
Net income 1 1,333 560 845 953 1,090 1,212 1,329 1,419
Net Debt - - - - - - - -
Reference price 2 4.51 6.27 5.80 7.64 14.16 16.56 16.56 16.56
Nbr of stocks (in thousands) 898,511 898,638 898,637 898,646 898,677 898,685 - -
Announcement Date 1/20/22 1/19/23 1/25/24 1/23/25 1/21/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.03x - - 1.78% 943B
13.41x - - 1.9% 438B
6.25x - - 4.96% 405B
12.83x - - 4.07% 360B
6.2x - - 4.97% 329B
6.61x - - 4.79% 292B
17.6x - - 2.39% 286B
14.4x - - 2.74% 264B
12.27x - - 2.13% 271B
Average 11.51x 3.3% 398.61B
Weighted average by Cap. 11.81x 3.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!