KBC Group Sell-Side Analyst Consensus Estimate

Transcription

1 KBC Group 1Q 2018 and FY 2018, 2019 & 2020 Consensus estimate issued by KBC Group Investor Relations office Tel: investor.relations@kbc.com Date of the last update: 27 April 2018 This consensus was built on estimates submitted by analysts to KBC Group NV, during the period from 23 April 2018 to 26 April It is not investment research, and is therefore not subject to the rules governing investment research, including conflict of interest provisions. The material from which the figures are drawn is the sole responsibility of the analysts concerned. KBC Group does not endorse the research, the figures or their correctness and accuracy in any way and accepts no liability in respect of it. KBC Group has not commented on or verified any individual estimates. It should be noted that estimates are, by definition, forward looking and are therefore subject to risks and uncertainties which are subject to change at any time and which may materially affect eventual results. The consensus figures are provided for information purposes only. They should not be seen as a recommendation to buy or sell shares in KBC Group, or to take or refrain from taking any other action.

2 # KBC Group 1Q 2018 NET RESULT (EUR m) Low AVG High No of observations 1Q 2018e FY 2018e FY 2019e FY 2020e EPS CET1 FY 2018e 5,60 6,09 6,50 14 FY 2018e 16,0% 16,4% 16,9% 14 FY 2019e 5,53 6,08 6,84 14 FY 2019e 16,0% 16,6% 17,4% 14 FY 2020e 5,79 6,44 7,27 14 FY 2020e 16,0% 16,9% 17,9% 14 DPS RWA FY 2018e 2,89 3,56 4,40 13 FY 2018e FY 2019e 2,84 3,92 5,20 13 FY 2019e FY 2020e 2,90 4,16 5,45 13 FY 2020e Explanation Low AVG High Expresses the lowest estimate from the given range of estimates Expresses the average estimate from the given range of estimates Expresses the highest estimate from the given range of estimates

3 KBC Group - Q Net interest income Non-life insurance before reinsurance Life insurance before reinsurance Ceded reinsurance result Dividend income Net (un)realised gains from FI at FV Net realised gains on AFS assets Net fee and commission income Other net income TOTAL INCOME Operating expenses Impairment o/w on loans and receivables o/w on available-for-sale assets Share in results of associated companies PROFIT BEFORE TAX Income tax expense PROFIT AFTER TAX Minority interests NET RESULT - GROUP SHARE Belgium Czech Republic International Markets Group Center

4 KBC Group - FY 2018 Net interest income Non-life insurance before reinsurance Life insurance before reinsurance Ceded reinsurance result Dividend income Net (un)realised gains from FI at FV Net realised gains on AFS assets Net fee and commission income Other net income TOTAL INCOME Operating expenses Impairment o/w on loans and receivables o/w on available-for-sale assets Share in results of associated companies PROFIT BEFORE TAX Income tax expense PROFIT AFTER TAX Minority interests NET RESULT - GROUP SHARE Belgium Czech Republic International Markets Group Center EPS (earnings per share) 5,60 6,09 6, ,2 5,96 6,03 6,50 5,9 5,98 6,02 6,48 6,06 6,00 5,98 5,60 6,47 6,03 DPS (dividend per share) 2,89 3,56 4, ,7 2,89 3,79 4,0 3,54 3,62 3,20 3,25 3,60 3,00 3,70 4,40 3,55 CET1 16,0% 16,4% 16,9% 14 16,90% 16,3% 16,3% 16,7% 16,0% 16,6% 16,2% 16,7% 16,4% 16,4% 16,3% 16,2% 16,0% 16,4% of which RWA

5 KBC Group - FY 2019 Net interest income Non-life insurance before reinsurance Life insurance before reinsurance Ceded reinsurance result Dividend income Net (un)realised gains from FI at FV Net realised gains on AFS assets Net fee and commission income Other net income TOTAL INCOME Operating expenses Impairment o/w on loans and receivables o/w on available-for-sale assets Share in results of associated companies PROFIT BEFORE TAX Income tax expense PROFIT AFTER TAX Minority interests NET RESULT - GROUP SHARE Belgium Czech Republic International Markets Group Center EPS (earnings per share) 5,53 6,08 6, ,74 5,97 5,69 6,60 5,96 5,97 6,05 6,84 5,93 5,81 6,17 5,53 6,66 6,19 DPS (dividend per share) 2,84 3,92 5, ,45 2,84 4,17 4,70 3,58 3,94 3,40 3,50 4,94 3,54 3,90 5,20 3,75 CET1 16,0% 16,6% 17,4% 14 17,4% 16,1% 17,0% 17,3% 16,0% 17,2% 16,4% 16,7% 16,6% 16,3% 16,3% 16,4% 16,1% 16,90% of which RWA

6 # KBC Group - FY2020 Net interest income Non-life insurance before reinsurance Life insurance before reinsurance Ceded reinsurance result Dividend income Net (un)realised gains from FI at FV Net realised gains on AFS assets Net fee and commission income Other net income TOTAL INCOME Operating expenses Impairment o/w on loans and receivables o/w on available-for-sale assets Share in results of associated companies PROFIT BEFORE TAX Income tax expense PROFIT AFTER TAX Minority interests NET RESULT - GROUP SHARE Belgium Czech Republic International Markets Group Center EPS (earnings per share) 5,79 6,44 7, ,79 6,14 5,81 6,84 6,44 6,38 6,43 7,27 6,44 6,42 6,58 6,01 6,96 6,66 DPS (dividend per share) 2,90 4,16 5, ,47 2,90 4,32 5,20 3,83 4,19 3,60 3,75 5,45 3,65 4,20 5,40 4,10 CET1 16,0% 16,9% 17,9% 14 17,8% 16,1% 17,6% 17,8% 16,0% 17,9% 16,5% 16,7% 17,0% 16,4% 16,2% 16,6% 16,2% 17,4% of which RWA