Compte de Résultat Prévisionnel: Commerzbank AG

Forecast Balance Sheet: Commerzbank AG

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/13/20 2/11/21 2/17/22 2/16/23 2/15/24 - - -
Estimates

Cash Flow Forecast: Commerzbank AG

Fiscal Period: December 2018 2019 2020 2021 2022 2023
CAPEX 1 589 699 898 973 675 998
Change - 18.68% 28.47% 8.35% -30.63% 47.85%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 3/27/19 3/20/20 3/24/21 3/28/22 3/27/23 3/19/24
1EUR in Million
Estimates

Forecast Financial Ratios: Commerzbank AG

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025 2026

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 21.73% 18.51% 20.72% 31.44% 38.61% 39.23% 43.07% 43.86%
EBT Margin (%) - 12.87% -31.72% 1.24% 21.19% 32.7% 34.53% 35.87% 36.67%
Net margin (%) - 7.45% -35.06% 5.08% 15.17% 21.26% 21% 22.37% 23.33%
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.14% -0.59% 0.09% 0.3% 0.45% 0.47% 0.47% 0.49%
ROE - 2.2% -10.13% 1% 4.7% 7.4% 7.96% 8.77% 9.16%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.15 - - - - 0.5351 0.7136 0.8881
Change - - - - - - - 133.35% 124.46%
Book Value Per Share 1 - 22.75 19.85 20.55 - 22.33 25.45 27.41 30.04
Change - - -12.75% 3.53% - - 13.96% 107.69% 109.58%
EPS 1 - 0.51 -2.292 0.23 - 1.63 1.944 2.336 2.756
Change - - -549.33% -110.04% - - 19.29% 120.11% 117.99%
Nbr of stocks (in thousands) - 1,252,358 1,252,358 1,252,358 - 1,240,223 1,184,669 1,184,669 1,184,669
Announcement Date - 2/13/20 2/11/21 2/17/22 - 2/15/24 - - -
1EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
15.58EUR
Average target price
16.14EUR
Spread / Average Target
+3.60%
Consensus
  1. Stock Market
  2. Equities
  3. CBK Stock
  4. Financials Commerzbank AG