× You have changed the size of your browser. Reload the page for best representation and functionality.
Reload
× For horizontal scrolling please use the arrows.
OK
Print table
Recommendations and Price Targets
Recommendations
negative: 3, neutral:7, positive:8
(total:18)
-1
+10.28
BrokerPrice Targets (in Euro)Recommendations
 CurrentPreviousChangeUpside/DownsideCurrentPreviousChangeLast Update
AB Bernstein 37.00 37.00 0.0% -17.8% Underweight Underperform Unchanged 2017-05-22 
ABG Sundal Collier 43.00 Hold 2017-05-11 
Autonomous Research 46.00 46.00 0.0% 2.2% Outperform Outperform Unchanged 2017-07-21 
Barclays 45.80 48.50 -5.6% 1.8% Overweight Overweight Unchanged 2017-07-12 
Berenberg Bank 46.80 46.80 0.0% 4.0% Buy Buy Unchanged 2017-04-10 
BoA Merrill Lynch 47.00 4.4% Buy 2017-08-01 
Citigroup 44.00 -2.2% Neutral 2017-07-25 
Danske Markets 47.00 47.00 0.0% 4.4% Hold Hold Unchanged 2017-08-01 
Deutsche Bank 42.50 -5.6% Hold 2017-07-21 
DNB Markets 47.00 45.00 4.4% 4.4% Hold Hold Unchanged 2017-07-19 
Handelsbanken 56.00 Buy 2017-05-12 
HSBC 47.30 47.30 0.0% 5.1% Buy Buy Unchanged 2017-07-27 
Inderes 46.00 47.00 -2.1% 2.2% Accumulate Accumulate Unchanged 2017-08-01 
Mediobanca 45.70 45.20 1.1% 1.6% Underperform Underperform Unchanged 2017-07-28 
Morgan Stanley 47.80 48.20 -0.8% 6.2% Overweight Overweight Unchanged 2017-05-26 
Nordea Markets 51.00 13.3% Buy 2017-07-26 
OP Corporate Bank 46.00 46.00 0.0% 2.2% Hold Neutral Unchanged 2017-07-31 
RBC Capital Markets 39.00 37.00 5.4% -13.3% Underperform Underperform Unchanged 2017-07-31 
SEB Enskilda 47.00 47.00 0.0% 4.4% Hold Hold Unchanged 2017-05-11 
UBS 44.00 -2.2% Neutral 2017-07-28 
 CurrentPreviousChangeRecommendationsCurrentPreviousChanges 
Price (in Euro)  (as of last trading day) 45.00     Number of Analysts 18 15     
Number of Analysts 18 15   - thereof positive Upgraded: 0 Analysts 
- Highest 51.00 56.00 -8.9% - in % 44.4% 46.7%     
- Consensus 45.38 45.80 -0.9% - thereof neutral Unchanged: 13 Analysts 
- Median 46.00 46.80 -1.7% - in % 38.9% 33.3%     
- Lowest 37.00 37.00 0.0% - thereof negative Downgraded: 0 Analysts 
        - in % 17% 20.0%     
 
Price Target Analysis (in Euro)
PT Consensus
Share price
Recommendations (in %)
Positive (left hand scale)
Neutral (left hand scale)
Negative (left hand scale)
General Data, Price Targets, Estimates and Valuation
 
General data (as of last trading day) 
Market capitalisation (in Euro m) 25,146        
Pre tax profit, CAGR (16-19) -0.6%        
EPS basic (in Euro) CAGR (16-19) -0.6%        
Performance YTD 6.0%        
 
Key metrics2015 A2016 A2017 E2018 E2019 E
Combined ratio 85.4% 84.4% 86.5% 86.6% 86.9%    
ROE 17.3% 15.1% 27.6% 28.8% 28.4%    
P/E 12.1 13.2 16.4 15.5 15.5    
NAV/Share 23.8 24.9 26.5 26.9 27.2    
Div. yield 6.0% 5.9% 5.4% 5.7% 5.8%    
 
Consensus estimates (in Euro m)2016 AQ2 2017 E2017 EChange YoY in %2018 EChange YoY in %2019 EChange YoY in %
Pre tax profit 1,871 421 1,744 -6.8% 1,853 6.3% 1,839 -0.7% 
Profit (loss) for the financial period 1,650 367 1,533 -7.1% 1,627 6.1% 1,625 -0.2% 
EPS basic (in Euro) 2.95 0.65 2.74 -7.2% 2.91 6.1% 2.90 -0.2% 
DPS (in Euro) 2.30 2.42 5.1% 2.55 5.6% 2.63 3.0% 
 
 
Annual and Quarterly Estimates Development
 
FY 2017 Consensus Estimates (in Euro m)
Profit (loss) for the financial period (left hand scale)
Pre tax profit (right hand scale)
Quarterly Development (in Euro m)
Profit (loss) for the financial period (left hand scale)
Pre tax profit (right hand scale)
Last update on 02/08/2017
The earnings estimates of the following institutions were included in the above figures:
AB Bernstein, Autonomous Research, Barclays, Berenberg Bank, BoA Merrill Lynch, Citigroup, Danske Markets, Deutsche Bank, DNB Markets, HSBC, Inderes, Mediobanca, Morgan Stanley, Nordea Markets, OP Corporate Bank, RBC Capital Markets, SEB Enskilda, UBS
 
Disclaimer
This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.