Consensus estimates
Consensus is based on earnings estimates made by equity analysts covering Swedbank.
Estimates are updated before and after the publication of Swedbank's interim reports.
Consensus 2021-11-12
| Estimates (SEKm) | 2021 Q4 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|
| Average | Median |
Average | Median |
Average | Median |
Average | Median |
|
| Net interest income / Räntenetto | 6 604 | 6 603 | 26 305 | 26 306 | 26 716 | 26 774 | 27 408 | 27 440 |
| Net commission income / Provisionsnetto | 3 811 | 3 787 | 14 622 | 14 631 | 15 225 | 15 256 | 15 726 | 15 757 |
| Net gains & losses on financial items / Nettoresultat finansiella poster | 574 | 567 | 2 358 | 2 352 | 2 350 | 2 336 | 2 413 | 2 420 |
| Other income / Övriga intäkter | 922 | 900 | 3 679 | 3 711 | 3 704 | 3 718 | 3 774 | 3 795 |
| Total income / Summa intäkter | 11 910 | 11 878 | 46 964 | 47 008 | 47 995 | 48 053 | 49 321 | 49 257 |
| Total Expenses / Summa kostnader | -5 708 | -5 741 | -20 841 |
-20 766 | -20 996 | -20 931 | -20 933 | -20 874 |
Of which staff costs / Varav personalkostnader |
-3 180 | -3 252 | -12 483 | -12 579 | -12 553 | -12 650 | -12 611 | -12 708 |
| Profit before impairment / Resultat före kreditförluster och nedskrivningar | 6 203 | 6 181 | 26 124 | 26 180 | 26 999 | 27 022 | 28 387 | 28 302 |
| Credit impairment / Kreditförluster | -228 | -218 | -598 | -498 | -1 209 | -1 321 | -1 584 | -1 535 |
| Profit before tax / Resultat före skatt | 5 980 | 5 927 | 25 496 | 25 715 | 25 787 | 25 799 | 26 800 | 26 742 |
| Tax expense / Skatt | -1 216 | -1 201 | -5 030 | -5 007 | -5 167 | -5 166 | -5 368 | -5 344 |
| Profit for the period (loss) / Periodens resultat | 4 763 | 4 742 | 20 466 | 20 690 | 20 620 | 20 726 | 21 432 | 21 368 |
| EPS (SEK) / Resultat per aktie (kr) | 4.25 | 4.23 | 18.26 | 18.44 | 18.39 | 18.44 | 19.12 | 19.11 |
| DPS (SEK) / Utdelning per aktie (kr) | - | - | 11.97 | 9.75 | 9.74 | 9.25 | 10.27 | 9.71 |
| Return on Equity (%) / Räntabilitet på eget kapital (%) | 12.1 | 11.7 | 13.1 | 13.1 | 12.2 | 12.5 | 12.4 | 12.1 |
| Common Equity Tier 1 capital ratio (%) / Kärnprimärkapitalrelation (%) | 18.2 | 18.5 | 18.3 | 18.6 | 18.7 | 18.9 | 19.2 | 19.7 |
Based on estimates provided by the following analysts:
ABG Sundal Collier, Arctic, Autonomous, Bank of America, Barclays, Berenberg, Carnegie, Citi, Credit Suisse, Danske Bank, Deutsche Bank, DNB, Exane BNP, Goldman Sachs, Handelsbanken, JP Morgan, KBW, Kepler Cheuvreux, Mediobanca, Morgan Stanley, Nordea, Pareto Securities, Redburn, SEB, Société General, UBS
Note:
In order to increase comparability, assumptions for potential additional administrative fines as well as banking tax have been excluded