Projected Income Statement: UBS Group AG

Forecast Balance Sheet: UBS Group AG

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -37,735 -39,634 -4,675 - - 19,629 16,396 11,803
Change - -5.03% 88.2% - - - -16.47% -28.01%
Announcement Date 2/1/22 1/31/23 2/6/24 2/4/25 2/4/26 - - -
1CHF in Million
Estimates

Cash Flow Forecast: UBS Group AG

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1,854 1,841 1,643 1,685 2,008 2,362
Change - -0.7% -10.76% 2.56% 19.17% 17.63%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 3/5/21 3/7/22 3/6/23 3/28/24 3/17/25 3/8/26
1USD in Million
Estimates

Forecast Financial Ratios: UBS Group AG

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) 26.38% 27.87% 4.97% 15.17% 18.91% 26.19% 31.83% 33.43%
EBT Margin (%) 26.8% 27.79% 73.26% 14.03% 17.86% 25.32% 31.12% 32.58%
Net margin (%) 21.07% 22.08% 71.09% 10.46% 15.67% 19.5% 24.06% 25.28%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 0.67% 0.69% 2.06% 0.31% 0.49% 0.62% 0.74% 0.82%
ROE 12.6% 13.3% 38.6% 6% 8.8% 11.26% 13.05% 13.92%

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 8.026 - - - - - - -
Change - - - - - - - -
Dividend per Share 1 0.4652 0.5043 0.6101 0.8213 0.8547 0.9592 1.061 1.165
Change - 8.41% 20.99% 34.61% 4.07% 12.23% 10.63% 9.79%
Book Value Per Share 1 16.6 16.78 23.71 24.46 22.67 23.81 25.69 28.81
Change - 1.09% 41.3% 3.16% -7.29% 5.04% 7.89% 12.14%
EPS 1 1.916 2.078 7.679 1.387 1.829 2.496 3.259 3.684
Change - 8.44% 269.51% -81.94% 31.9% 36.42% 30.58% 13.06%
Nbr of stocks (in thousands) 3,445,569 3,182,354 3,233,265 3,185,707 3,169,176 3,091,699 3,091,699 3,091,699
Announcement Date 2/1/22 1/31/23 2/6/24 2/4/25 2/4/26 - - -
1CHF
Estimates
2026 *2027 *
P/E ratio 13.2x 10.1x
PBR 1.39x 1.29x
EV / Sales 3.03x 2.85x
Yield 2.9% 3.21%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
33.05CHF
Average target price
37.62CHF
Spread / Average Target
+13.82%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. UBSG Stock
  4. Financials UBS Group AG