By Helgi Library - November 19, 2019
DNB's non-performing loans reached 1.65% of total loans at the end of 2019-09-30, down from 2.25% compared to the previous year. ...
By Helgi Library - November 19, 2019
DNB's non-performing loans reached 1.65% of total loans at the end of 2019-09-30, down from 2.25% compared to the previous year. ...
By Helgi Library - November 19, 2019
DNB's net interest margin amounted to 1.38% in the third quarter of 2019, up from 1.34% when compared to the previous quarter. ...
Profit Statement | 2016 | 2017 | 2018 | |
Net Interest Income | NOK mil | 34,215 | 35,650 | 36,894 |
Net Fee Income | NOK mil | 8,278 | 8,448 | 9,310 |
Other Income | NOK mil | 11,654 | 10,716 | 7,539 |
Total Revenues | NOK mil | 54,147 | 54,814 | 53,743 |
Operating Profit | NOK mil | 34,346 | 33,386 | 32,253 |
Provisions | NOK mil | 7,424 | 2,428 | -139 |
Net Profit | NOK mil | 19,251 | 21,803 | 24,282 |
Balance Sheet | 2016 | 2017 | 2018 | |
Interbank Loans | NOK mil | 176,442 | 239,328 | 130,146 |
Customer Loans | NOK mil | 1,509,080 | 1,545,420 | 1,597,760 |
Total Assets | NOK mil | 2,653,200 | 2,698,270 | 2,634,900 |
Shareholders' Equity | NOK mil | 206,422 | 216,897 | 223,966 |
Interbank Borrowing | NOK mil | 367,484 | 231,198 | 192,080 |
Customer Deposits | NOK mil | 933,710 | 970,260 | 926,232 |
Issued Debt Securities | NOK mil | 641,801 | 809,785 | 833,000 |
Ratios | 2016 | 2017 | 2018 | |
ROE | % | 9.70 | 10.3 | 11.0 |
ROA | % | 0.733 | 0.815 | 0.911 |
Costs (As % Of Assets) | % | 0.754 | 0.801 | 0.806 |
Costs (As % Of Income) | % | 36.6 | 39.1 | 40.0 |
Capital Adequacy Ratio | % | 19.5 | 20.0 | 19.9 |
Net Interest Margin | % | 1.30 | 1.33 | 1.38 |
Loans (As % Of Deposits) | % | 162 | 159 | 173 |
NPLs (As % Of Loans) | % | 2.42 | 1.70 | 1.99 |
Provisions (As % Of NPLs) | % | 36.8 | 44.8 | 30.9 |
Valuation | 2016 | 2017 | 2018 | |
Price/Earnings (P/E) | 10.9 | 11.3 | 9.07 | |
Price/Book Value (P/BV) | 1.01 | 1.13 | 0.983 | |
Dividend Yield | % | 4.44 | 4.67 | 5.97 |
Earnings Per Share (EPS) | 11.8 | 13.4 | 15.2 | |
Book Value Per Share | 127 | 133 | 140 | |
Dividend Per Share | 5.70 | 7.07 | 8.21 |
Get all company financials in excel:
summary | Unit | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
income statement | |||||||||||||||||||||||||||||||
Net Interest Income | NOK mil | 27,616 | 30,604 | 32,907 | 35,785 | 34,215 | |||||||||||||||||||||||||
Total Revenues | NOK mil | 43,264 | 48,638 | 51,734 | 57,179 | 54,147 | |||||||||||||||||||||||||
Operating Profit | NOK mil | 23,155 | 28,282 | 31,406 | 36,725 | 34,346 | |||||||||||||||||||||||||
Net Profit | NOK mil | 13,792 | 17,511 | 20,617 | 24,772 | 19,251 | |||||||||||||||||||||||||
balance sheet | |||||||||||||||||||||||||||||||
Interbank Loans | NOK mil | 37,136 | 180,882 | 373,409 | 301,216 | 176,442 | |||||||||||||||||||||||||
Customer Loans | NOK mil | 1,297,890 | 1,340,830 | 1,438,840 | 1,542,740 | 1,509,080 | |||||||||||||||||||||||||
Debt Securities | NOK mil | 498,133 | 528,738 | 487,109 | 480,673 | 489,295 | |||||||||||||||||||||||||
Total Assets | NOK mil | 2,320,240 | 2,405,510 | 2,649,340 | 2,598,530 | 2,653,200 | |||||||||||||||||||||||||
Shareholders' Equity | NOK mil | 127,492 | 141,944 | 158,723 | 190,425 | 206,422 | |||||||||||||||||||||||||
Interbank Borrowing | NOK mil | 251,471 | 234,533 | 214,279 | 322,358 | 367,484 | |||||||||||||||||||||||||
Customer Deposits | NOK mil | 810,876 | 867,590 | 941,469 | 943,595 | 933,710 | |||||||||||||||||||||||||
Issued Debt Securities | NOK mil | 729,137 | 737,831 | 841,344 | 675,893 | 641,801 | |||||||||||||||||||||||||
ratios | |||||||||||||||||||||||||||||||
ROE | % | 11.2 | 13.0 | 13.7 | 14.2 | 9.70 | |||||||||||||||||||||||||
ROA | % | 0.620 | 0.741 | 0.816 | 0.944 | 0.733 | |||||||||||||||||||||||||
Costs (As % Of Assets) | % | 0.905 | 0.861 | 0.804 | 0.780 | 0.754 | |||||||||||||||||||||||||
Costs (As % Of Income) | % | 46.5 | 41.9 | 39.3 | 35.8 | 36.6 | |||||||||||||||||||||||||
Capital Adequacy Ratio | % | ... | ... | ... | ... | 12.6 | 14.0 | 15.2 | 17.8 | 19.5 | |||||||||||||||||||||
Net Interest Margin | % | 1.24 | 1.30 | 1.30 | 1.36 | 1.30 | |||||||||||||||||||||||||
Interest Income (As % Of Revenues) | % | 63.8 | 62.9 | 63.6 | 62.6 | 63.2 | |||||||||||||||||||||||||
Fee Income (As % Of Revenues) | % | 16.1 | 17.6 | 17.3 | 15.5 | 15.3 | |||||||||||||||||||||||||
Equity (As % Of Assets) | % | 5.49 | 5.90 | 5.99 | 7.33 | 7.78 | |||||||||||||||||||||||||
Loans (As % Of Deposits) | % | 160 | 155 | 153 | 163 | 162 | |||||||||||||||||||||||||
Loans (As % Assets) | % | 55.9 | 55.7 | 54.3 | 59.4 | 56.9 | |||||||||||||||||||||||||
NPLs (As % Of Loans) | % | ... | ... | ... | 2.23 | 2.28 | 1.86 | 1.46 | 2.42 | ||||||||||||||||||||||
Provisions (As % Of NPLs) | % | ... | ... | ... | 42.2 | 41.3 | 46.1 | 51.5 | 36.8 | ||||||||||||||||||||||
valuation | |||||||||||||||||||||||||||||||
Market Capitalisation (End Of Period) | USD mil | ... | ... | ... | 20,628 | 29,153 | 24,082 | 20,300 | 24,262 | ||||||||||||||||||||||
Number Of Shares (Average) | mil | 1,627 | 1,628 | 1,629 | 1,628 | 1,628 | |||||||||||||||||||||||||
Share Price (End Of Period) | ... | ... | ... | 70.5 | 109 | 111 | 110 | 128 | |||||||||||||||||||||||
Earnings Per Share (EPS) | 8.48 | 10.8 | 12.7 | 15.2 | 11.8 | ||||||||||||||||||||||||||
Book Value Per Share | 78.3 | 87.2 | 97.4 | 117 | 127 | ||||||||||||||||||||||||||
Dividend Per Share | 2.10 | 2.70 | 3.80 | 4.50 | 5.70 | ||||||||||||||||||||||||||
Price/Earnings (P/E) | ... | ... | ... | ... | 8.31 | 10.1 | 8.75 | 7.22 | 10.9 | ||||||||||||||||||||||
Price/Book Value (P/BV) | ... | ... | ... | 0.899 | 1.25 | 1.14 | 0.939 | 1.01 | |||||||||||||||||||||||
Dividend Yield | % | ... | ... | ... | 2.98 | 2.49 | 3.43 | 4.10 | 4.44 | ||||||||||||||||||||||
Earnings Per Share Growth | % | ... | 6.15 | 26.9 | 17.7 | 20.2 | -22.3 | ||||||||||||||||||||||||
Book Value Per Share Growth | % | ... | 8.10 | 11.3 | 11.8 | 20.1 | 8.40 |
income statement | Unit | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
income statement | |||||||||||||||||||||||||||||||
Interest Income | NOK mil | 63,468 | 60,816 | 61,866 | 57,958 | 52,530 | |||||||||||||||||||||||||
Interest Cost | NOK mil | 35,852 | 30,212 | 28,959 | 22,173 | 18,315 | |||||||||||||||||||||||||
Net Interest Income | NOK mil | 27,616 | 30,604 | 32,907 | 35,785 | 34,215 | |||||||||||||||||||||||||
Net Fee Income | NOK mil | 6,962 | 8,536 | 8,970 | 8,862 | 8,278 | |||||||||||||||||||||||||
Other Income | NOK mil | 8,686 | 9,498 | 9,857 | 12,532 | 11,654 | |||||||||||||||||||||||||
Total Revenues | NOK mil | 43,264 | 48,638 | 51,734 | 57,179 | 54,147 | |||||||||||||||||||||||||
Operating Cost | NOK mil | 20,109 | 20,356 | 20,328 | 20,454 | 19,801 | |||||||||||||||||||||||||
Operating Profit | NOK mil | 23,155 | 28,282 | 31,406 | 36,725 | 34,346 | |||||||||||||||||||||||||
Provisions | NOK mil | 3,179 | 2,185 | 1,639 | 2,269 | 7,424 | |||||||||||||||||||||||||
Extra and Other Cost | NOK mil | 2,200 | 3,388 | 2,665 | 2,585 | 3,535 | |||||||||||||||||||||||||
Pre-Tax Profit | NOK mil | 17,776 | 22,709 | 27,102 | 31,871 | 23,387 | |||||||||||||||||||||||||
Tax | NOK mil | 4,081 | 5,202 | 6,463 | 7,048 | 4,140 | |||||||||||||||||||||||||
Minorities | NOK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||
Net Profit | NOK mil | 13,792 | 17,511 | 20,617 | 24,772 | 19,251 | |||||||||||||||||||||||||
Dividends | NOK mil | 3,420 | 4,398 | 6,189 | 7,330 | 9,284 | |||||||||||||||||||||||||
growth rates | |||||||||||||||||||||||||||||||
Net Interest Income Growth | % | ... | 7.16 | 10.8 | 7.53 | 8.75 | -4.39 | ||||||||||||||||||||||||
Net Fee Income Growth | % | ... | 1.22 | 22.6 | 5.08 | -1.20 | -6.59 | ||||||||||||||||||||||||
Total Revenue Growth | % | ... | -2.08 | 12.4 | 6.37 | 10.5 | -5.30 | ||||||||||||||||||||||||
Operating Cost Growth | % | ... | 7.83 | 1.23 | -0.138 | 0.620 | -3.19 | ||||||||||||||||||||||||
Operating Profit Growth | % | ... | -9.32 | 22.1 | 11.0 | 16.9 | -6.48 | ||||||||||||||||||||||||
Pre-Tax Profit Growth | % | ... | -3.43 | 27.8 | 19.3 | 17.6 | -26.6 | ||||||||||||||||||||||||
Net Profit Growth | % | ... | 6.26 | 27.0 | 17.7 | 20.2 | -22.3 |
balance sheet | Unit | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
balance sheet | |||||||||||||||||||||||||||||||
Cash | NOK mil | 298,891 | 167,171 | 58,507 | 19,317 | 208,263 | |||||||||||||||||||||||||
Interbank Loans | NOK mil | 37,136 | 180,882 | 373,409 | 301,216 | 176,442 | |||||||||||||||||||||||||
Customer Loans | NOK mil | 1,297,890 | 1,340,830 | 1,438,840 | 1,542,740 | 1,509,080 | |||||||||||||||||||||||||
Debt Securities | NOK mil | 498,133 | 528,738 | 487,109 | 480,673 | 489,295 | |||||||||||||||||||||||||
Fixed Assets | NOK mil | 17,543 | 19,009 | 20,115 | 14,936 | 13,761 | |||||||||||||||||||||||||
Total Assets | NOK mil | 2,320,240 | 2,405,510 | 2,649,340 | 2,598,530 | 2,653,200 | |||||||||||||||||||||||||
Shareholders' Equity | NOK mil | 127,492 | 141,944 | 158,723 | 190,425 | 206,422 | |||||||||||||||||||||||||
Of Which Minority Interest | NOK mil | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||
Liabilities | NOK mil | 2,192,750 | 2,263,560 | 2,490,620 | 2,408,100 | 2,446,780 | |||||||||||||||||||||||||
Interbank Borrowing | NOK mil | 251,471 | 234,533 | 214,279 | 322,358 | 367,484 | |||||||||||||||||||||||||
Customer Deposits | NOK mil | 810,876 | 867,590 | 941,469 | 943,595 | 933,710 | |||||||||||||||||||||||||
Issued Debt Securities | NOK mil | 729,137 | 737,831 | 841,344 | 675,893 | 641,801 | |||||||||||||||||||||||||
Other Liabilities | NOK mil | 401,265 | 423,609 | 493,526 | 466,259 | 503,784 | |||||||||||||||||||||||||
asset quality | |||||||||||||||||||||||||||||||
Non-Performing Loans | NOK mil | ... | ... | ... | 29,212 | 30,804 | 27,051 | 22,647 | 36,781 | ||||||||||||||||||||||
Gross Loans | NOK mil | 1,310,230 | 1,353,550 | 1,451,300 | 1,554,410 | 1,522,630 | |||||||||||||||||||||||||
Provisions | NOK mil | 3,179 | 2,185 | 1,639 | 2,269 | 7,424 | |||||||||||||||||||||||||
growth rates | |||||||||||||||||||||||||||||||
Customer Loan Growth | % | ... | 1.46 | 3.31 | 7.31 | 7.22 | -2.18 | ||||||||||||||||||||||||
Total Asset Growth | % | ... | 9.13 | 3.67 | 10.1 | -1.92 | 2.10 | ||||||||||||||||||||||||
Shareholders' Equity Growth | % | ... | 8.21 | 11.3 | 11.8 | 20.0 | 8.40 | ||||||||||||||||||||||||
Customer Deposit Growth | % | ... | 9.58 | 6.99 | 8.52 | 0.226 | -1.05 |
ratios | Unit | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
ratios | |||||||||||||||||||||||||||||||
ROE | % | 11.2 | 13.0 | 13.7 | 14.2 | 9.70 | |||||||||||||||||||||||||
ROA | % | 0.620 | 0.741 | 0.816 | 0.944 | 0.733 | |||||||||||||||||||||||||
Costs (As % Of Assets) | % | 0.905 | 0.861 | 0.804 | 0.780 | 0.754 | |||||||||||||||||||||||||
Costs (As % Of Income) | % | 46.5 | 41.9 | 39.3 | 35.8 | 36.6 | |||||||||||||||||||||||||
Capital Adequacy Ratio | % | ... | ... | ... | ... | 12.6 | 14.0 | 15.2 | 17.8 | 19.5 | |||||||||||||||||||||
Tier 1 Ratio | % | ... | ... | 11.0 | 12.1 | 13.0 | 15.3 | 17.6 | |||||||||||||||||||||||
Net Interest Margin | % | 1.24 | 1.30 | 1.30 | 1.36 | 1.30 | |||||||||||||||||||||||||
Interest Spread | % | ... | 1.15 | 1.22 | 1.23 | 1.30 | 1.25 | ||||||||||||||||||||||||
Asset Yield | % | 2.85 | 2.57 | 2.45 | 2.21 | 2.00 | |||||||||||||||||||||||||
Cost Of Liabilities | % | ... | 1.71 | 1.36 | 1.22 | 0.905 | 0.754 | ||||||||||||||||||||||||
Payout Ratio | % | 24.8 | 25.1 | 30.0 | 29.6 | 48.2 | |||||||||||||||||||||||||
Interest Income (As % Of Revenues) | % | 63.8 | 62.9 | 63.6 | 62.6 | 63.2 | |||||||||||||||||||||||||
Fee Income (As % Of Revenues) | % | 16.1 | 17.6 | 17.3 | 15.5 | 15.3 | |||||||||||||||||||||||||
Other Income (As % Of Revenues) | % | 20.1 | 19.5 | 19.1 | 21.9 | 21.5 | |||||||||||||||||||||||||
Equity (As % Of Assets) | % | 5.49 | 5.90 | 5.99 | 7.33 | 7.78 | |||||||||||||||||||||||||
Loans (As % Of Deposits) | % | 160 | 155 | 153 | 163 | 162 | |||||||||||||||||||||||||
Loans (As % Assets) | % | 55.9 | 55.7 | 54.3 | 59.4 | 56.9 | |||||||||||||||||||||||||
NPLs (As % Of Loans) | % | ... | ... | ... | 2.23 | 2.28 | 1.86 | 1.46 | 2.42 | ||||||||||||||||||||||
Provisions (As % Of NPLs) | % | ... | ... | ... | 42.2 | 41.3 | 46.1 | 51.5 | 36.8 | ||||||||||||||||||||||
Provisions (As % Of Loans) | % | 0.951 | 0.949 | 0.866 | 0.756 | 0.898 | |||||||||||||||||||||||||
Cost of Provisions (As % Of Loans) | % | 0.247 | 0.166 | 0.118 | 0.152 | 0.487 |
other data | Unit | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
other data | |||||||||||||||||||||||||||||||
Employees | ... | ... | ... | ... | 13,703 | 12,452 | 12,064 | 11,380 | 11,007 |
Get all company financials in excel:
By Helgi Library - November 19, 2019
DNB's net interest margin amounted to 1.38% in the third quarter of 2019, up from 1.34% when compared to the previous quarter. Historically, the bank’s net interest margin reached an all time high of 1.43% in 4Q2018 and an all time low of 1.16% in 2Q201...
By Helgi Library - November 19, 2019
DNB's capital adequacy ratio reached 20.4% at the end of third quarter of 2019, up from 20.0% when compared to the previous quarter. Historically, the bank’s capital ratio hit an all time high of 20.5% in 1Q2018 and an all time low of 11.0% in 3Q2011. The Tie...
By Helgi Library - November 19, 2019
DNB's capital adequacy ratio reached 20.4% at the end of third quarter of 2019, up from 20.0% when compared to the previous quarter. Historically, the bank’s capital ratio hit an all time high of 20.5% in 1Q2018 and an all time low of 11.0% in 3Q2011. The Tie...
By Helgi Library - November 19, 2019
DNB made a net profit of NOK 6,059 mil in the third quarter of 2019, up 6.8% when compared to the same period of last year. This implies a return on equity of 10.7%. Historically, the bank’s net profit reached an all time high of NOK 7,582 mil in 1Q2019 and an al...
By Helgi Library - November 19, 2019
DNB stock traded at 160 per share at the end of third quarter of 2019 implying a market capitalization of USD 27,868 mil. Over the last five years, the stock has appreciated by 33.2 % implying an annual average growth of 5.90 %. In absolute terms, the value of the com...
By Helgi Library - November 19, 2019
DNB made a net profit of NOK 6,059 mil in the third quarter of 2019, up 6.8% when compared to the same period of last year. This implies a return on equity of 10.7%. Historically, the bank’s net profit reached an all time high of NOK 7,582 mil in 1Q2019 and an al...
By Helgi Library - November 19, 2019
DNB stock traded at 160 per share at the end of third quarter of 2019 implying a market capitalization of USD 27,868 mil. Over the last five years, the stock has appreciated by 33.2 % implying an annual average growth of 5.90 %. In absolute terms, the value of the com...
By Helgi Library - November 19, 2019
DNB stock traded at 160 per share at the end third quarter of 2019 implying a market capitalization of USD 27,868 mil. Since the end of 3Q2014, the stock has appreciated by 33.2 % implying an annual average growth of 5.90 %. In absolute terms, the value of the company...
By Helgi Library - November 19, 2019
DNB stock traded at 160 per share at the end third quarter of 2019 implying a market capitalization of USD 27,868 mil. Since the end of 3Q2014, the stock has appreciated by 33.2 % implying an annual average growth of 5.90 %. In absolute terms, the value of the company...
By Helgi Library - November 19, 2019
DNB stock traded at 160 per share at the end of third quarter of 2019 implying a market capitalization of USD 27,868 mil. Over the last five years, the stock has appreciated by 33.2 implying an annual average growth of 5.90% In absolute terms, the value of...
DNB has been growing its revenues and asset by 4.08% and 3.70% a year on average in the last 10 years. Its loans and deposits have grown by 2.98% and 4.49% a year during that time and loans to deposits ratio reached 173% at the end of 2018. The company achieved an average return on equity of 11.8% in the last decade with net profit growing 10.2% a year on average. In terms of operating efficiency, its cost to income ratio reached 40.0% in 2018, compared to 40.7% average in the last decade.
Equity represented 8.50% of total assets or 14.0% of loans at the end of 2018. DNB's non-performing loans were 1.99% of total loans while provisions covered some 30.9% of NPLs at the end of 2018.
DNB stock traded at 138 per share at the end of 2018 resulting in a market capitalization of USD 25,346 mil. Over the previous five years, stock price rose by 26.7% or 4.85% a year on average. That’s compared to an average ROE of 11.8% the bank generated for its shareholders. This closing price put stock at a 12-month trailing price to earnings (PE) of 9.07x and price to book value (PBV) of 0.983x in 2018.