Download PDF

1. Company Snapshot

1.a. Company Description

Lloyds Banking Group plc, together with its subsidiaries, provides a range of banking and financial services in the United Kingdom.It operates through three segments: Retail; Commercial Banking; and Insurance and Wealth.The Retail segment offers a range of financial service products, including current accounts, savings, mortgages, motor finance, unsecured loans, leasing solutions, and credit cards to personal and small business customers.


The Commercial Banking segment provides lending, transactional banking, working capital management, risk management, debt financing, and debt capital market services to small and medium-sized entities, corporates, and financial institutions.The Insurance and Wealth segment offers insurance, investment and wealth management products and services.It also provides digital banking services.


The company offers its products and services under the Lloyds Bank, Halifax, Bank of Scotland, and Scottish Widows brands.Lloyds Banking Group plc was founded in 1695 and is based in London, the United Kingdom.

Show Full description

1.b. Last Insights on LLOY

Lloyds Banking Group's recent performance was driven by improving fundamentals, including a 5% jump in profits and a 15% increase in interim dividend to 1.22 pence. The company's partnership with British AI startup UnlikelyAI and financial management application Lumio aims to enhance innovation and customer experience. Goldman Sachs upgraded the stock to 'Buy' citing subsiding headwinds. Additionally, the company's pre-tax profit rose to £3.5 billion for the first six months of 2025, driven by mortgage lending and savings balances growth.

1.c. Company Highlights

2. Lloyds Bank Group's Strong 2025 Results: A Year of Financial Growth

Lloyds Bank Group delivered a robust financial performance in 2025, with a statutory profit after tax of £4.8 billion and a 7% increase in net income to £18.3 billion. The bank's net interest income (NII) rose 6% to £13.6 billion, while other income (OOI) grew 9%. The earnings per share (EPS) came in at 0.02166, beating analyst estimates of 0.01943. The bank's return on tangible equity was 12.9% or 14.8%, excluding the motor provision.

Publication Date: Feb -17

📋 Highlights
  • Strong Return on Equity:: Excluding motor finance provision, ROE reached 14.8% in 2025, with upgraded 2026 guidance to exceed 16%.
  • Net Interest Income Growth:: NII rose 6% to £13.6 billion, driven by a 3.06% net interest margin and £481 billion lending growth.
  • Cost Efficiency Improvements:: Cost/income ratio improved to 53.2% (excluding remediation), with £1.9 billion of gross cost savings since 2021.
  • Capital Distribution Commitments:: 15% dividend increase and £1.75 billion share buyback in 2025, alongside upgraded 2026 dividend guidance.
  • Capital Strength and Guidance:: CET1 ratio of 13.2%, with 2026 NII guidance of £14.9 billion and capital generation of 178 basis points (excluding motor provision).

Financial Highlights

The bank's financial performance was driven by a 5% growth in lending balances to £481 billion and a 3% growth in deposits. The net interest margin stood at 3.06%, while the cost/income ratio improved to 53.2%. The bank's capital position remains strong, with a 13.2% CET1 ratio. For 2026, Lloyds guides to NII of around £14.9 billion and expects margin expansion alongside healthy balance sheet growth.

Valuation Metrics

To understand what's priced in, we can look at the bank's valuation metrics. The Price-to-Tangible Book Value (P/TBV) ratio stands at 1.45, while the Dividend Yield is 3.28%. These metrics suggest that the bank's stock is reasonably valued, considering its strong financial performance and growth prospects.

Segment Performance

Lloyds Bank's 2025 performance showed a 10% year-on-year growth in motor, driven by leveraging data for personalization and innovative products. The Commercial Banking segment saw lending growth of £2.7 billion, with progress in strategic areas like infrastructure and project finance. Total deposits reached £496.5 billion, up £13.8 billion or 3%.

Outlook

The bank expects healthy loans and advances growth, albeit possibly at a slightly lower pace than in 2025, with a slight shift towards Commercial Banking. The mortgage market is anticipated to be healthy but with a possible slight decrease in lending compared to 2025. The bank aims to offset this pressure by developing franchise propositions and customer relationships around mortgage products.

Capital Distribution

The bank generated surplus capital and is focused on maximizing long-term value through business growth, organic investment, and capital distributions. The management team considers M&A opportunities, but with a high bar for strategic coherence, speed, low risk, and value. The bank expects to grow distributions in 2026, with a 15% increase in dividend and a £1.75 billion buyback in 2025.

3. NewsRoom

Card image cap

FTSE 100: London stocks race higher as 3i and miners lead, Ocado drops

Jan -29

Card image cap

FTSE 100: London stocks race higher as 3i and miners lead, Lloyds drops

Jan -29

Card image cap

Xmas stock picks wrap-up: who won the 2025 competition?

Dec -22

Card image cap

FTSE 100 Live: Global stocks find support, Lloyds thrown Curve ball over deal

Nov -19

Card image cap

FTSE 100 Live: Blue-chips search for direction as inflation eases, Lloyds buys digital wallet

Nov -19

Card image cap

Lloyds customers have claimed £2m in chargebacks this year

Nov -18

Card image cap

Cruise operator Iglu to set sail in £100m deal

Nov -18

Card image cap

Has Lloyds Run Too Far After Surging 66% in 2025?

Nov -17

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (8.40%)

6. Segments

Retail (Incl. Wealth)

Expected Growth: 9.0%

The segment is poised for higher growth due to the shift towards digital services and increasing wealth management demand, slightly outpacing the global average growth hypothesis.

Commercial Banking (Excl. Credit Cards)

Expected Growth: 8.0%

Growth is linked to economic activity, with a slightly lower rate due to the competitive landscape of commercial banking, making it somewhat defensive.

Insurance, Pensions and Investments

Expected Growth: 5.0%

The increasing demand for protection and retirement planning, combined with the growing need for investment services, will contribute to the segment's expansion.

Other

Expected Growth: 8.0%

The diverse nature of activities means growth will be varied, with an overall rate close to the global average due to the lack of a dominant growth driver.

Unallocated Volatility and Other Items

Expected Growth: None%

None

Unallocated Insurance Grossing Adjustment

Expected Growth: None%

None

7. Detailed Products

Current Accounts

Personal and business current accounts for everyday banking needs

Savings Accounts

Fixed-rate and easy-access savings accounts for short-term and long-term savings goals

Credit Cards

Range of credit cards with rewards, cashback, and low-interest rates

Personal Loans

Unsecured personal loans for various purposes, such as debt consolidation or home improvements

Mortgages

Residential and buy-to-let mortgages for purchasing or refinancing a property

Insurance

Life insurance, home insurance, and travel insurance products

Investments

Range of investment products, including ISAs, pensions, and investment bonds

Business Banking

Business current accounts, loans, and credit cards for small to medium-sized enterprises

Commercial Banking

Specialized banking services for large corporations and institutions

8. Lloyds Banking Group plc's Porter Forces

Forces Ranking

Threat Of Substitutes

Lloyds Banking Group plc operates in a highly competitive market, with many substitutes available to customers. However, the bank's strong brand and customer loyalty mitigate the threat of substitutes.

Bargaining Power Of Customers

Lloyds Banking Group plc has a large customer base, but customers have significant bargaining power due to the ease of switching banks and the availability of alternative financial services.

Bargaining Power Of Suppliers

Lloyds Banking Group plc has a diverse supplier base, and suppliers have limited bargaining power due to the bank's large scale and negotiating power.

Threat Of New Entrants

The banking industry has high barriers to entry, including regulatory hurdles and significant capital requirements, making it difficult for new entrants to compete with Lloyds Banking Group plc.

Intensity Of Rivalry

The banking industry is highly competitive, with many established players competing for market share. Lloyds Banking Group plc faces intense rivalry from other major banks and fintech companies.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 73.79%
Debt Cost 10.09%
Equity Weight 26.21%
Equity Cost 10.09%
WACC 10.09%
Leverage 281.49%

11. Quality Control: Lloyds Banking Group plc passed 2 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
SEB

A-Score: 7.0/10

Value: 5.7

Growth: 6.2

Quality: 4.9

Yield: 8.1

Momentum: 7.5

Volatility: 9.3

1-Year Total Return ->

Stock-Card
Danske Bank

A-Score: 6.6/10

Value: 5.5

Growth: 4.6

Quality: 5.5

Yield: 6.9

Momentum: 9.0

Volatility: 8.0

1-Year Total Return ->

Stock-Card
UniCredit

A-Score: 6.5/10

Value: 4.0

Growth: 6.7

Quality: 5.8

Yield: 7.5

Momentum: 9.5

Volatility: 5.7

1-Year Total Return ->

Stock-Card
Société Générale

A-Score: 6.5/10

Value: 8.6

Growth: 4.2

Quality: 5.5

Yield: 6.2

Momentum: 10.0

Volatility: 4.3

1-Year Total Return ->

Stock-Card
Lloyds Banking

A-Score: 6.1/10

Value: 5.0

Growth: 2.7

Quality: 5.4

Yield: 6.9

Momentum: 9.5

Volatility: 7.3

1-Year Total Return ->

Stock-Card
Deutsche Bank

A-Score: 5.7/10

Value: 6.7

Growth: 4.9

Quality: 5.1

Yield: 3.1

Momentum: 9.5

Volatility: 4.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

0.94$

Current Price

0.94$

Potential

-0.00%

Expected Cash-Flows