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 14,891 - -
Change - 39.03% -7.53% 31.82% 85.28% 17.06% - -
Enterprise Value (EV) 4,051 5,633 5,209 6,866 12,721 14,891 14,891 14,891
Change - 39.03% -7.53% 31.82% 85.28% 17.06% 0% 0%
P/E 3.09x 10.3x 6.37x 7.42x 12.1x 12.4x 11.3x 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 0.8x 1.16x 1.55x
Capitalization / Revenue 2.18x 2.7x 1.96x 2.37x 4.17x 4.54x 4.24x 4.02x
EV / Revenue 0x 0x 0x 0x 0x 4.54x 4.24x 4.02x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.91x 6.37x 6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.23 0.28 0.45 0.51 0.57 0.6747 0.7412 0.7925
Rate of return 5.1% 4.47% 7.76% 6.68% 4.03% 4.07% 4.47% 4.78%
EPS 2 1.46 0.61 0.91 1.03 1.17 1.341 1.472 1.572
Distribution rate 15.8% 45.9% 49.5% 49.5% 48.7% 50.3% 50.3% 50.4%
Net sales 1 1,855 2,084 2,661 2,901 3,047 3,283 3,515 3,707
EBITDA - - - - - - - -
EBIT 1 1,002 1,166 1,667 1,848 1,947 2,156 2,337 2,483
Net income 1 1,333 560 845 953 1,090 1,215 1,327 1,416
Net Debt - - - - - - - -
Reference price 2 4.51 6.27 5.80 7.64 14.16 16.57 16.57 16.57
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.($)
12.35x - - 4.07% 17.2B
14.23x - - 1.75% 956B
13.65x - - 1.85% 447B
6.02x - - 5.15% 381B
12.71x - - 4.12% 354B
5.78x - - 5.28% 303B
18.51x - - 2.3% 293B
11.98x - - 2.18% 265B
6.04x - - 5.21% 262B
14.23x - - 2.79% 249B
Average 11.55x 3.47% 352.7B
Weighted average by Cap. 11.96x 3.09%

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

  1. Stock Market
  2. Stocks
  3. BKT Stock
  4. Valuation Bankinter, S.A.