Emirates NBD Bank PJSC (EMIRATESNBD)

Basic

  • Market Cap

    AED 111.17B

  • EV

  • Shares Out

    6,316.55M

  • Revenue

    AED 39.1B

  • Employees

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    61.48%

  • Net

    54.69%

  • FCF

    -115.81%

Returns (5Yr Avg)

  • ROA

  • ROE

    14.06%

  • ROCE

  • ROIC

    2.22%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    AED 21.18

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    AED 6.2

  • Earnings (Dil)

    AED 3.31

  • FCF

    -AED 7.18

  • Book Value

    AED 16.65

Growth (CAGR)

  • Rev 3Yr

    32.71%

  • Rev 5Yr

    20.65%

  • Rev 10Yr

  • Dil EPS 3Yr

    42.87%

  • Dil EPS 5Yr

    14.73%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    20.88%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    18.61%

  • EPS LT Growth Est

    6.72%

Dividends

  • Yield

  • Payout

    18.14%

  • DPS

    AED 0.6

  • DPS Growth 3Yr

    14.47%

  • DPS Growth 5Yr

    8.45%

  • DPS Growth 10Yr

    9.15%

  • DPS Growth Fwd 2Yr

    18.53%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Interest Income On Loans

19,801.1

28,021.7

28,017.5

26,485.5

34,838.6

51,799.9

Interest Income, Total

19,801.1

28,021.7

28,017.5

26,485.5

34,838.6

51,799.9

Interest On Deposits

6,913.6

11,834.2

10,530.3

9,561.0

11,616.4

21,835.7

Interest Expense, Total

6,913.6

11,834.2

10,530.3

9,561.0

11,616.4

21,835.7

Net Interest Income

12,887.5

16,187.5

17,487.2

16,924.6

23,222.2

29,964.3

Income From Trading Activities

53.5

208.8

180.0

150.8

52.3

384.9

Gain (Loss) on Sale of Assets

1.8

2.0

-0.0

-3.1

24.5

32.8

Gain (Loss) on Sale of Invest. & Securities

-96.8

4,318.8

-243.2

195.0

114.1

469.1

Total Other Non Interest Income

4,556.2

6,090.7

5,786.7

6,554.3

9,094.5

11,682.1

Non Interest Income, Total

4,514.7

10,620.3

5,723.5

6,897.1

9,285.3

12,568.9

Revenues Before Provison For Loan Losses

17,402.3

26,807.8

23,210.7

23,821.7

32,507.5

42,533.2

Provision For Loan Losses

1,748.2

4,818.1

7,936.1

5,898.9

5,184.0

3,428.5

Total Revenues

15,654.1

21,989.8

15,274.6

17,922.8

27,323.5

39,104.7

Total Revenues % Chg.

18.4%

40.5%

-30.5%

17.3%

52.5%

64.5%

Salaries And Other Employee Benefits

3,451.1

4,196.7

4,616.7

4,565.7

5,350.7

6,525.2

Amort. of Goodwill & Intang. Assets

68.0

163.3

163.3

163.3

69.0

Occupancy Expense

779.4

1,007.8

1,161.4

1,056.5

1,077.4

1,150.1

Selling General & Admin Expenses, Total

1,389.2

1,934.5

1,915.0

2,206.0

2,664.0

3,468.6

(Income) Loss on Equity Invest.

-136.0

-19.4

-12.2

21.1

Total Other Non Interest Expense

3,095.0

3,849.4

Non Interest Expense, Total

5,483.7

7,187.7

7,844.1

8,012.7

12,350.3

15,062.3

EBT, Excl. Unusual Items

10,170.5

14,802.1

7,430.5

9,910.1

14,973.2

24,042.4

Asset Writedown

Other Unusual Items

92.0

EBT, Incl. Unusual Items

10,170.5

14,894.1

7,430.5

9,910.1

14,973.2

24,042.4

Income Tax Expense

128.9

390.4

465.3

604.2

1,963.6

2,638.5

Earnings From Continuing Operations

10,041.5

14,503.7

6,965.2

9,306.0

13,009.6

21,403.9

Minority Interest

-1.0

-1.1

-5.6

-8.4

-7.1

-16.1

Net Income

10,040.5

14,502.6

6,959.5

9,297.5

13,002.6

21,387.8

Preferred Dividend and Other Adjustments

595.3

5,054.1

651.1

592.2

510.7

510.7

Net Income to Common Incl Extra Items

9,445.2

9,448.5

6,308.5

8,705.3

12,491.9

20,877.1

Net Income to Common Excl. Extra Items

9,445.2

9,448.5

6,308.5

8,705.3

12,491.9

20,877.1

Total Shares Outstanding

5,557.7

6,316.6

6,316.6

6,316.6

6,316.6

6,316.6

Weighted Avg. Shares Outstanding

5,551.9

5,620.5

6,310.7

6,310.7

6,310.7

6,310.7

Weighted Avg. Shares Outstanding Dil

5,551.9

5,620.5

6,310.7

6,310.7

6,310.7

6,310.7

EPS

1.7

1.7

1.0

1.4

2.0

3.3

EPS Diluted

1.7

1.7

1.0

1.4

2.0

3.3