Sparebanker database 21.05.2023.xlsx

	A	B	C	E	F	G	H	J	K	N	O	P	Q	R	S	T	V	X	Y	Z
1	Bank	Ticker	Share price 21 May 2023	No of ECC	ECC Ownership	Earnings 2022 MNOK	P/E 2021	Earnings 2023* MNOK	P/E 2022	Dividend per share 2021 (paid in 2022) NOK	2022 Yield	Dividend per share 2022E (to be paid in 2023) NOK	2023 Yield	ROE 2022	ROE 2023*	CET Q1 23	P/B Q1 2023	P/Deposits Q1 2023	Total assets Q1	Risk model
2	DNB	DNB	187	1,550,365,021	100%	32,861	9	41,888	7	9.8	5%	12.5	7%	13%	16%	19%	1.1	0.2	3,536,919	IRB
3	Sparebank 1 SR-Bank	SRBNK	121	255,751,082	100%	3,378	9	3,524	9	6.0	5%	7.0	6%	12%	12%	17%	1.0	0.2	364,646	IRB
4	Sparebanken Vest	SVEG	96	109,721,186	41%	2,817	9	3,480	7	4.5	5%	5.5	6%	13%	17%	18%	1.2	0.2	274,467	IRB
5	SpareBank 1 SMN	MING	135	129,836,443	64%	2,785	10	3,112	9	7.5	6%	6.5	5%	11%	13%	18%	1.1	0.2	228,207	IRB
6	SpareBank 1 Østlandet	SPOL	124	115,829,789	70%	1,948	11	2,608	8	6.0	5%	6.8	5%	10%	14%	18%	1.1	0.2	169,776	IRB
7	Sparebanken Sør	SOR	126	41,703,057	40%	1,283	10	1,848	7	8.0	6%	6.0	5%	8%	12%	17%	0.8	0.2	154,406	Applying for IRB
8	SpareBank 1 Nord-Norge	NONG	94	100,398,016	46%	1,851	11	2,884	7	7.0	7%	8.2	9%	11%	19%	17%	1.3	0.2	126,548	IRB
9	Sparebanken Møre	MORG	77	49,434,770	50%	777	10	828	9	3.2	4%	4.0	5%	10%	10%	18%	1.0	0.2	93,159	IRB
10	SpareBank 1 Sørøst-Norge	SOON	51	140,098,561	61%	1,041	11	1,280	9	2.5	5%	2.6	5%	8%	10%	19%	1.0	0.2	89,897	Plan to become IRB
11	Sparebanken Øst	SPOG	45	20,731,183	29%	296	11	392	8	3.9	8%	3.8	8%	6%	9%	20%	0.7	0.2	44,514	Standard
12	SpareBank 1 Helgeland	HELG	120	27,000,130	80%	445	9	576	7	3.2	3%	10.3	9%	9%	12%	19%	0.9	0.2	38,429	Standard
13	Sandnes Sparebank	SADG	87	23,014,902	64%	266	12	265	12	5.4	6%	6.1	7%	8%	8%	18%	1.0	0.2	32,917	Standard
14	SpareBank 1 Ringerike Hadeland	RING	332	15,650,405	97%	421	13	480	11	16.2	5%	13.1	4%	10%	11%	18%	1.3	0.3	30,095	Standard
15	SpareBank 1 Nordmøre	SNOR	118	9,061,837	38%	333	8	256	11	5.0	4%	8.0	7%	9%	7%	17%	0.8	0.2	27,406	Standard
16	SpareBank 1 Østfold Akershus	SOAG	316	12,388,560	94%	452	9	492	9	16.2	5%	17.8	6%	11%	12%	18%	1.0	0.2	26,938	Standard
17	Totens Sparebank	TOTG	198	6,124,534	48%	245	10	234	11	10.0	5%	11.0	6%	10%	10%	18%	1.0	0.2	22,120	Standard
18	Jæren Sparebank	JAREN	248	4,932,523	52%	187	13	194	12	11.0	4%	12.5	5%	8%	8%	19%	1.0	0.2	17,018	Standard
19	Skue Sparebank	SKUE	220	2,092,256	27%	174	10	162	10	11.0	5%	12.5	6%	9%	8%	20%	0.8	0.2	16,712	Standard
20	Aurskog Sparebank	AURG	214	4,622,601	41%	178	14	205	12	11.5	5%	10.0	5%	9%	11%	18%	1.3	0.2	15,919	Standard
21	Romerike Sparebank	ROMER	118	2,836,270	18%	119	15	113	16	8.4	7%	6.7	6%	6%	6%	19%	0.9	0.2	15,629	Standard
22	Melhus Sparebank	MELG	159	2,776,225	35%	101	13	102	13	10.5	7%	11.0	7%	8%	8%	17%	1.0	0.2	11,249	Standard
23	Grong Sparebank	GRONG	142	3,972,475	48%	166	7	79	15	9.0	6%	9.0	6%	14%	7%	18%	1.0	0.2	9,310	Standard
24	Høland og Setskog Sparebank	HSPG	144	687,900	15%	47	14	34	19	7.0	5%	7.0	5%	6%	4%	17%	0.8	0.1	8,136	Standard
25	Sogn Sparebank	SOGN	157	632,500	14%	67	11	74	10	5.5	4%	10.0	6%	6%	7%	23%	0.7	0.1	7,416	Standard
26	Romsdal Sparebank	ROMSB	133	1,964,700	29%	61	15	63	14	8.0	6%	8.7	7%	7%	7%	18%	1.0	0.2	6,776	Standard
27	Voss Veksel-og Landmandsbank	VVL	240	2,220,512	100%	54	10	53	10	10.5	4%	10.5	4%	8%	8%	20%	0.8	0.1	5,905	Standard
28	Sunndal Sparebank**	SUNSB	118	2,107,142	35%	85	8	51	14	7.0	6%	9.5	8%	12%	7%	18%	1.0	0.2	5,649	Standard
29	Aasen Sparebank	AASB	118	1,729,764	30%	50	13	71	9	7.0	6%	6.5	6%	7%	10%	17%	1.0	0.2	5,897	Standard
30	Bien Sparebank	BIEN	88	5,680,198	100%	42	12	29	17	NA	NA	3.7	NA	6%	4%	21%	0.8	0.2	4,969	Standard
31	Nidaros Sparebank	NISB	113	1,128,571	24%	27	20	43	12	5.9	5%	8.6	8%	5%	8%	19%	0.9	0.2	4,384	Standard
32	Tysnes Sparebank	TYSB	108	1,887,448	53%	40	10	6	60	9.0	8%	6.1	6%	9%	1%	18%	0.8	0.2	3,479	Standard
33	Average						11		12		5%		6%	9%	10%	18%	1.0	0.2
34	Light yellow, not really savingsbanks since they are 100% owned by the equity holders.
35	Green, new listing.
36	*Annualized
37	** Will have a preferance share issuance
38
39
40
41	Kvartalsjustering	4
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100