Valuation State Bank of India London S.E.

Stocks

Market Closed - London S.E. 12:35:27 2026-10-26 EDT			5-day change	1st Jan Change
100.20 ^USD	-0.79%		-2.53%	-7.90%

10-23	India's SBI Card posts higher quarterly profit on improving asset quality	RE
10-21	18,896,867 Equity Shares of National Stock Exchange of India Limited are subject to a Lock-Up Agreement Ending on 22-OCT-2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,404,742	4,674,266	6,714,432	6,885,338	9,040,467	8,868,777	-	-
Change	-	6.12%	43.65%	2.55%	31.3%	-1.9%	-	-
Enterprise Value (EV)	4,404,742	4,674,266	6,714,432	6,885,338	9,040,467	8,868,777	8,868,777	8,868,777
Change	-	6.12%	43.65%	2.55%	31.3%	-1.9%	0%	0%
P/E	13.9x	9.3x	11x	9.71x	11.2x	10.2x	9.14x	8.19x
PBR	1.57x	1.43x	1.78x	1.56x	1.66x	1.47x	1.3x	1.16x
PEG	-	0.2x	0.5x	0.6x	1.1x	1.29x	0.8x	0.7x
Capitalization / Revenue	2.73x	2.58x	3.17x	3.01x	3.74x	3.25x	2.9x	2.59x
EV / Revenue	0x	0x	0x	0x	0x	3.25x	2.9x	2.59x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.36x	5.61x	4.99x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	7.1	11.3	13.7	15.9	17.35	18.37	20	21.46
Rate of return	1.44%	2.16%	1.82%	2.06%	1.77%	1.91%	2.08%	2.23%
EPS ²	35.49	56.29	68.44	79.44	87.59	94.53	105.1	117.4
Distribution rate	20%	20.1%	20%	20%	19.8%	19.4%	19%	18.3%
Net sales ¹	1,612,715	1,814,561	2,115,580	2,286,482	2,419,708	2,725,202	3,062,191	3,418,919
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	752,924	837,130	937,972	1,105,792	1,184,220	1,393,874	1,580,962	1,778,725
Net income ¹	316,760	502,324	610,766	709,006	800,320	876,131	971,504	1,081,817
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	493.55	523.75	752.35	771.50	979.40	960.80	960.80	960.80
Nbr of stocks (in thousands)	8,924,612	8,924,612	8,924,612	8,924,612	9,230,618	9,230,618	-	-
Announcement Date	5/13/22	5/18/23	5/9/24	5/3/25	5/8/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	13.31x	-	-	1.92%	881B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.99x	-	-	5.2%	416B
AGRICULTURAL BANK OF CHINA LIMITED	6.71x	-	-	4.77%	370B
BANK OF AMERICA CORPORATION	11.51x	-	-	2.37%	350B
CHINA CONSTRUCTION BANK CORPORATION	6.21x	-	-	5%	335B
BANK OF CHINA LIMITED	6.67x	-	-	4.79%	311B
HSBC HOLDINGS PLC	11.09x	-	-	4.68%	310B
ROYAL BANK OF CANADA	17.36x	-	-	2.43%	279B
WELLS FARGO & COMPANY	11.22x	-	-	2.3%	247B
Average	10.01x			3.72%	388.81B
Weighted average by Cap.	10.27x			3.52%