Listas de seguimiento Ideas ProPicks IA Filtro Explorador de datos Gráficos Trabajo guardado

Attijariwafa Bank

CBSE:ATW

Marruecos / financiera / Bancos

Visión general

Finanzas históricas del banco a 10 años

Precio

699,80 MAD

Model Summary
-	-
Key Metrics	Latest
Total Revenue	30,42 B
Net Profit Margin	38,4%
Total Assets	726,5 B
Total Equity	72,503 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Jan-18	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	16,780	17,727	19,500	20,700	21,914	18,333	20,731	22,671	25,962	30,420	30,420
% Growth		5.6%	10.0%	6.2%	5.9%	-16.3%	13.1%	9.4%	14.5%	17.2%

Adjusted Net Income	5,300	5,653	6,584	6,735	6,987	3,774	6,152	7,557	9,067	11,683	11,683
% Margin	31.6%	31.9%	33.8%	32.5%	31.9%	20.6%	29.7%	33.3%	34.9%	38.4%	38.4%

Adjusted Basic EPS	26.04	27.77	32.35	32.09	33.29	17.98	28.59	35.13	42.15	54.31	54.31

Cálculos de apoyo

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Press Release
MAD	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Jan-18	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	16,780	17,727	19,500	20,700	21,914	18,333	20,731	22,671	25,962	30,420	30,420
% Growth	NA	5.6%	10.0%	6.2%	5.9%	-16.3%	13.1%	9.4%	14.5%	17.2%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	(851)	(896)	(937)	(1,065)	(1,495)	(1,523)	(1,438)	(1,456)	(1,384)	(1,385)	(1,385)
Other Exp / (Inc)	(7,825)	(8,243)	(9,027)	(9,636)	(9,714)	(10,728)	(9,863)	(9,672)	(10,796)	(11,066)	(11,066)
Total Operating Exp	(8,676)	(9,139)	(9,964)	(10,701)	(11,210)	(12,251)	(11,301)	(11,127)	(12,180)	(12,451)	(12,451)

Operating Income	8,104	8,587	9,536	9,999	10,705	6,082	9,430	11,544	13,782	17,969	17,969
% Revenue	48.3%	48.4%	48.9%	48.3%	48.8%	33.2%	45.5%	50.9%	53.1%	59.1%	59.1%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	8,104	8,587	9,536	9,999	10,705	6,082	9,430	11,544	13,782	17,969	17,969
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(2,804)	(2,934)	(2,952)	(3,263)	(3,754)	(2,377)	(3,274)	(3,986)	(4,718)	(6,286)	(6,286)
Net Income to Company	5,300	5,653	6,584	6,735	6,951	3,705	6,157	7,558	9,063	11,683	11,683
% Margin	31.6%	31.9%	33.8%	32.5%	31.7%	20.2%	29.7%	33.3%	34.9%	38.4%	38.4%

Minority Interest in Earnings	(798)	(896)	(1,193)	(1,029)	(1,135)	(687)	(1,012)	(1,456)	(1,556)	(2,178)	(2,178)
Net Income to Stockholders	4,502	4,757	5,391	5,706	5,816	3,018	5,144	6,103	7,508	9,504	9,504

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	4,502	4,757	5,391	5,706	5,816	3,018	5,144	6,103	7,508	9,504	9,504
% Margin	26.8%	26.8%	27.6%	27.6%	26.5%	16.5%	24.8%	26.9%	28.9%	31.2%	31.2%

As Reported
Basic EPS (Continuing Ops)	22.12	23.37	26.49	27.19	27.71	14.38	23.91	28.37	34.90	44.18	44.18
Diluted EPS (Continuing Ops)	22.12	23.37	26.49	27.19	27.71	14.38	23.91	28.37	34.90	44.18	44.18

WA Basic Shares Out.	204	204	204	210	210	210	215	215	215	215	215
WA Diluted Shares Out.	204	204	204	210	210	210	215	215	215	215	215

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	(12)	(4)	(16)	(12)	(13)	16	11	(6)	(9)	(13)	(13)
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	49	94	(7)	(2)	5	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Total Unusual Items	(12)	(4)	(16)	(12)	35	110	4	(8)	(5)	(13)	(13)
% Margin	-0.1%	0.0%	-0.1%	-0.1%	0.2%	0.6%	0.0%	0.0%	0.0%	0.0%	0.0%

Adjusted Net Income Reconciliation
Net Income to Company	5,300	5,653	6,584	6,735	6,951	3,705	6,157	7,558	9,063	11,683	11,683
Addback: Unusual Items	0	0	0	0	49	94	(7)	(2)	5	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	(13)	(24)	2	1	(1)	0	0
Adjusted Net Income	5,300	5,653	6,584	6,735	6,987	3,774	6,152	7,557	9,067	11,683	11,683
% Margin	31.6%	31.9%	33.8%	32.5%	31.9%	20.6%	29.7%	33.3%	34.9%	38.4%	38.4%

Error de carga

Attijariwafa Bank

CBSE:ATW

Marruecos / financiera / Bancos

Finanzas históricas del banco a 10 años