Commerzbank AG

Business and Financial Review • Sep 26, 2024

Planning Update Strategy 2027

26 September 2024

Updated Strategy 2027 delivers higher returns

Accelerated profit increase with RoTE of more than 12\% in 2027

Higher revenues drive CIR to 54\% in 2027

Significantly higher pay-out potential driven by lower RWA

Robust case with low execution risk

Improved financials of Strategy 2027

Revenues
(€bn)

2024e
Net RoTE
( $\%$ )
2024e
CIR
(\%)
26 September 2024
() CMU 11/2023
13.3 (12.5)

2027

2024e
2027

2027

Higher revenues despite challenging GDP and rates outlook, due to additional measures and better starting point 2024

Accelerated increase of Net RoTE towards earning cost of capital

Improved CIR based on higher revenues and strict cost management including further cost reduction measures

Assumptions in planning update

Interest Rate Level
ECB rate expected between $2 \%$ and $3 \%$

GDP Outlook
Unchanged with only moderate growth of 1\% p.a.

Risk Result
Normalized cost of risk of 25bp

Potential Burdens
Burdens from FX loans in Poland and Russian subsidiary expected to be fully booked latest by 2025

CIR improvement driven by increasing revenues

Cost-Income-Fatio (CIR)

(\%)

• Active cost management in accordance with revenue development will ensure delivery on CIR targets
• Additional cost levers initiated: (1) further sourcing from low cost locations (2) further investment in AI and digitalisation cases (3) optimization of procurement
• $58 \%$ in 2025 does not include potential burdens for FX loans in Poland and from Russian subsidiary

2027 NII confirmed at $€ 8.4$ bn

Net Interest Income
(€m)

• NII of $€ 8.4$ bn achievable with ECB rates of $2 \%-3 \%$
• Replication portfolio consistently adding to NII every year
• Increasing contribution from loan growth at lower rates

NCI CAGR improved to 5.6\%

Net Commission Income
(€m)

• Increased growth in asset management (including from acquisitions)
• Capitalizing on opportunities from digitalization, international growth and leveraging of ESG capabilities in CC
• Higher fee income in line with market share gains at mBank

2027 NFV reflects unburdened underlying business

NFV \& Other Income
(€m)

• 2024 heavily burdened by FX loans in Poland and Russian subsidiary - no burdens in 2027
• 2027 NFV reflects CC trading business and improved NFV in O\&C at lower interest rate level

RWA increase driven by growth

RWA
(EoP €bn)

• RWA increase completely attributable to growth with Basel 4 already covered by buffers in actual figures
• 7 billion lower RWA in 2027 translate into 50bp CET1 ratio increasing capital return potential
• If planned capital accretive growth does not materialise, capital return potential further increases

Significantly increased capital return potential

Group Result before AT1 coupon

$(\mathfrak{E} b n)$

• Increasing net results and prudent RWA management drive capital return potential ${ }^{1)}$
• Targeted return of more than $90 \%$ of net profit after AT1 coupon for 2025 to 2027
• High capital return consistent with path to 13.5\% CET1-Ratio in 2027