Financials Bank of Cyprus Holdings Public Limited Company London S.E.

Equities

0DTA

IE00BD5B1Y92

Banks

Market Closed - London S.E. 11:35:14 2024-04-26 am EDT 5-day change 1st Jan Change
322 GBX +0.62% Intraday chart for Bank of Cyprus Holdings Public Limited Company +1.58% +5.92%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 535.3 327 472.8 760.5 1,494 1,632 - -
Enterprise Value (EV) 1 535.3 327 472.8 760.5 1,494 1,632 1,632 1,632
P/E ratio - - 15.8 x 10.7 x 3.07 x 3.49 x 4.63 x 4.63 x
Yield - - - - - 11.5% 10.9% 10.9%
Capitalization / Revenue 0.82 x 0.58 x 0.81 x 1.09 x 1.37 x 1.59 x 1.7 x 1.71 x
EV / Revenue 0.82 x 0.58 x 0.81 x 1.09 x 1.37 x 1.59 x 1.7 x 1.71 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - 0.23 x - - - - -
Nbr of stocks (in thousands) 446,058 446,058 446,058 446,058 446,058 445,927 - -
Reference price 2 1.200 0.7330 1.060 1.705 3.350 3.660 3.660 3.660
Announcement Date 4/29/20 2/24/21 2/21/22 2/20/23 2/19/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 651 567 581 699 1,092 1,026 959 954.7
EBITDA - - - - - - - -
EBIT 1 241 197 198 318 708 616.5 532.3 539
Operating Margin 37.02% 34.74% 34.08% 45.49% 64.84% 60.11% 55.51% 56.46%
Earnings before Tax (EBT) 1 -180.6 - 36.12 109.8 561.9 447.4 387.3 399.3
Net income 1 -70.28 -171.5 29.71 71 487.2 470 386 354
Net margin -10.79% -30.25% 5.11% 10.16% 44.62% 45.83% 40.25% 37.08%
EPS 2 - - 0.0670 0.1590 1.090 1.050 0.7900 0.7900
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - 0.4200 0.4000 0.4000
Announcement Date 4/29/20 2/24/21 2/21/22 2/20/23 2/19/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 151.3 154 146 153 172 228 234 277 285 296
EBITDA - - - - - - - - - -
EBIT 1 - 55 50 59 81 128 143 188 187 190
Operating Margin - 35.71% 34.25% 38.56% 47.09% 56.14% 61.11% 67.87% 65.61% 64.19%
Earnings before Tax (EBT) 1 20.77 - - 35.67 - 97.22 113.1 147.9 153 145.9
Net income 1 18.83 10 21 29 -59 80 95 125 129 138
Net margin 12.45% 6.49% 14.38% 18.95% -34.3% 35.09% 40.6% 45.13% 45.26% 46.62%
EPS 0.0420 - - - - - 0.2120 - - -
Dividend per Share - - - - - - - - - -
Announcement Date 11/30/21 2/21/22 5/19/22 8/31/22 11/18/22 2/20/23 5/16/23 8/9/23 11/13/23 2/19/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) -3.05% -0.28% 3.36% 9.09% - 18.4% 14.3% 12.4%
ROA (Net income/ Total Assets) -0.33% -0.03% 0.3% 0.75% - 1.8% 1.3% 1.3%
Assets 1 21,599 610,434 10,006 9,516 - 26,111 29,692 27,231
Book Value Per Share - - 4.620 - - - - -
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 4/29/20 2/24/21 2/21/22 2/20/23 2/19/24 - - -
1EUR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
3.66 EUR
Average target price
5.51 EUR
Spread / Average Target
+50.55%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. BOCH Stock
  4. 0DTA Stock
  5. Financials Bank of Cyprus Holdings Public Limited Company