Secondary Contact: Cihan Duran, Frankfurt (49) ;

Similar documents
Israel Discount Bank Ltd.

Russia-Based B&N Bank Affirmed At 'B/B'; Outlook Stable

KA Finanz AG. Table Of Contents. Major Rating Factors. Outlook. Rationale. Related Criteria And Research

Russia-Based VTB Bank JSC Upgraded To 'BBB-/A-3' Following Similar Rating Action On The Sovereign; Outlook Stable

Mediobanca SpA. Primary Credit Analyst: Regina Argenio, Milan (39) ;

DLR Kredit A/S Affirmed At 'A-/A-2'; Outlook Stable

HYPO NOE Landesbank fur Niederosterreich und Wien AG

Germany-Based UniCredit Bank AG Upgraded To 'BBB+/A-2' On Improving Conditions At The Italian Parent; Outlook Developing

Macquarie Group Ltd.

Research Update: Italy-Based Banca Carige SpA Ratings Lowered To 'BBB-/A-3' On Italy BICRA Change; Outlook Negative.

Belgium-Based Belfius Bank 'A-/A-2' Ratings Affirmed; Outlook Stable

Spain-Based Bankia Ratings Affirmed At 'BBB-/A-3' Following Merger Announcement; Outlook Still Positive

ANZ Bank (Taiwan) Ltd.

Banco de Credito del Peru And Subsidiary Upgraded To 'BBB+' From 'BBB' On Stronger Capitalization, Outlook Stable

Oberoesterreichische Landesbank AG

Italy-Based Veneto Banca 'BB/B' Ratings Affirmed On Results Of ECB Review; Outlook Remains Negative

Arab Bank PLC. Table Of Contents. Major Rating Factors. Outlook. Rationale. Related Criteria And Research

Germany-Based DVB Bank Ratings Lowered To 'BBB/A-2' On Weakened Strategic Importance To Owner; Outlook Negative

Banca Popolare dell'alto Adige Outlook Revised To Positive From Stable; 'BB/B' Ratings Affirmed

Jyske Bank 'A-/A-2' Ratings Affirmed On Offer To Buy Nordjyske Bank

April 10,

Germany-Based Santander Consumer Bank Outlook Revised To Stable From Positive; 'BBB+/A-2' Ratings Affirmed

Primary Credit Analyst: Regina Argenio, Milan (39) ;

Santander Consumer Bank AG

Outlook On BrokerCreditService (Cyprus) Revised To Positive On Better Group Funding Profile; 'B/B' Ratings Affirmed

Secondary Contact: Cihan Duran, Frankfurt (49) ; Related Criteria And Research

Bank of Cyprus Assigned 'B/B' Ratings; Outlook Positive

Interactive Brokers LLC

Banque Internationale a Luxembourg

Chubb Insurance Singapore Ltd.

Erste Group Bank AG. Secondary Contact: Anna Lozmann, Frankfurt (49) ; Related Criteria And Research

South Africa-Based Capitec Bank Ltd. Assigned 'BB+/B' And 'zaa/zaa-1' Ratings; Outlook Stable

Navigators International Insurance Co. Ltd. Assigned 'A' Ratings; Outlook Stable

Royal Bank of Scotland Ratings Lowered To 'A-/A-2' On Extended Restructuring; Outlook Negative

Primary Credit Analyst: Heiko Verhaag, CFA, Frankfurt (49) ;

Icelandic Bank Islandsbanki Affirmed At 'BBB-/A-3' After Change To Agreement With Glitnir; Outlook Still Stable

28 ИЮНЯ 2012 Г. 1

U.K. Life Insurer Scottish Equitable 'A+' Rating Affirmed; Outlook Remains Negative

Banco de Bogota S.A. y Subsidiarias 'BBB-/A-3' Ratings Affirmed; Outlook Stable

Research Update: Austria-Based KA Finanz 'A/A-1' Ratings Affirmed, Outlook Stable. Table Of Contents

Banco Agromercantil de Guatemala 'BB/B' Ratings Affirmed; Outlook Remains Stable

U.S.-Based Auto Supplier Autoliv Outlook Revised To Negative On Cash Injection In Veoneer; 'A-/A-2' Ratings Affirmed

BCS Holding International And BCS (Cyprus) Ltd. Outlooks Revised To Stable On Resilient Earnings; Ratings Affirmed

Vier Gas Transport GmbH (Open Grid Europe Group)

Bank of South Pacific Ltd.

Dutch BNG Bank And NWB Bank Ratings Raised To 'AAA' Following Similar Action On The Netherlands; Outlooks Stable

UBS Group AG And UBS AG Upgraded On Stable Business Model And Revenues; Outlooks Stable

Three Euler Hermes Companies Upgraded To 'AA' From 'AA-' Due To Revised Status Within The Allianz Group; Outlook Stable

Statoil Outlook Revised To Positive; 'A+/A-1' Ratings Affirmed

Temasek Holdings 'AAA/A-1+' Ratings Affirmed On Close Government Ties; Outlook Stable

Austria-Based KA Finanz Downgraded To 'A-/A-2' On Revised Expectation Of State Support; Outlook Stable

Volkswagen Financial Services Outlook To Stable, 'BBB+' Ratings Affirmed; VW Bank Ratings Affirmed, Outlook Negative

African Reinsurance Corp. 'A-' Ratings Affirmed After Insurance Criteria Change; Outlook Stable

Qatar-Based Doha Bank Assurance 'BBB+' Ratings Affirmed; Outlook Remains Negative

Spain-Based Banco Popular Espanol Ratings Raised To 'BBB+/A-2' On Acquisition By Santander; Outlook Positive

Primary Credit Analyst: Sadat Preteni, London (44) ;

German Utility innogy SE Upgraded To 'BBB/A-2'; Outlook Stable

Research Update: DekaBank Deutsche Girozentrale Affirmed At 'A/A-1' On Bank Criteria Change; Outlook Revised To Stable.

Basler Kantonalbank. Table Of Contents. Major Rating Factors. Outlook. Rationale. Related Criteria And Research

Netherlands-Based ING Bank 'A/A-1' Ratings Affirmed On Government Support And ALAC Review; Outlook Stable

Germany-Based Chemical Producer LANXESS AG Outlook Revised To Stable On Stronger Credit Metrics; Affirmed At 'BBB-/A-3'

Georgian Oil and Gas Corp. 'B+/B' Ratings Affirmed, Despite Expected Increase In Leverage; Outlook Stable

Italian Multi-Utility Hera Outlook Revised To Negative On Delayed Credit Metric Recovery; 'BBB+/A-2' Ratings Affirmed

Ameritas Life Insurance Corp.

Danske Bank's Proposed Senior Nonpreferred Notes Rated 'A-'

R.V.I. Guaranty Co. Ltd. Upgraded To 'BBB+'; Outlook Stable

Asia Insurance Co. Ltd.

Belfius Bank SA/NV. Primary Credit Analyst: Philippe Raposo, Paris (33) ;

Pacific LifeCorp And Insurance Subsidiaries

GRENKELEASING AG. Table Of Contents. Major Rating Factors Outlook: Stable Rationale Related Criteria And Research.

Dutch Bank LeasePlan 'BBB+/A-2' Ratings Placed On Watch Negative On Potential Ownership Change

Banco Internacional de Costa Rica S.A.'BB-/B' Global Scale Ratings Affirmed; Outlook Remains Negative

Core Entities Of German Insurance Group W&W Affirmed At 'A-'; Outlook Stable

Health Care Service Corp. d/b/a Blue Cross Blue Shield of Illinois, New Mexico, Oklahoma, Texas and Montana Downgraded

Basler Kantonalbank Long-Term Ratings Lowered To 'AA' Due To Remaining Legal And Reputational Risks; Outlook Stable

Royal Bank of Scotland International Rated 'BBB/A-2'; Outlook Positive

Research Update: Grupo de Inversiones Suramericana S.A. 'BBB-' Ratings Affirmed, Off CreditWatch On Successful Capitalization Plan.

Ratings On U.K.-Based MS Amlin's Core Entities Affirmed At 'A'; Outlook Stable

City of Windsor 'AA' Ratings Affirmed On Low Debt Burden And Exceptional Liquidity; Outlook Stable

RMBS ARREARS STATISTICS

Euler Hermes Group Core Subsidiaries Affirmed At 'AA-' On Improved Enterprise Risk Management; Outlook Stable

Corporación Andina de Fomento Outlook Revised To Negative On Likelihood Of Venezuela Nonpayment; Ratings Affirmed

Estonian Power Utility Eesti Energia 'BBB' Ratings On CreditWatch Negative On Announced Plans To Acquire Nelja Energia

South African Life Insurer Liberty Group Ltd. 'zaaa+' South Africa National Scale Rating Affirmed

European Investment Fund Ratings Affirmed At 'AAA/A-1+'; Outlook Stable

Dutch Energy Distribution Network Operator Enexis Holding N.V. Assigned 'A-1' Short-Term Rating

National Public Finance Guarantee Corp., MBIA Inc. Ratings Raised On Reentry Into Financial Markets; Outlooks Are Stable

Marine Insurer The Swedish Club Outlook Revised To Positive On Continuing Solid Operating Performance; Ratings Affirmed

Erste Group Bank AG. Secondary Contact: Anna Lozmann, Frankfurt (49) ; Related Criteria And Research

Amlin Underwriting - Syndicate 2001

Empresa Generadora de Electricidad Itabo S. A. 'BB-' Ratings Affirmed, Outlook Remains Stable

Aargauische Kantonalbank

Swedish District Heating Company Fortum Varme Holding samagt med Stockholms stad Rated 'BBB+/A-2/K-1'; Outlook Stable

Credit Suisse (Schweiz) AG Assigned 'A/A-1' Ratings; Outlook Stable

Compania Minera Milpo S.A.A. Ratings Raised To 'BB+' On Revision Of Group Status To Core; Outlook Negative

Ratings On Portugal-Based Paper And Pulp Producer The Navigator Company Affirmed At 'BB/B'; Outlook Stable

Aristocrat Leisure Ltd. Outlook Revised To Positive On Improved Operating Performance; 'BB' Rating Affirmed

International Business Machines Corp.

Germany-Based Adler Real Estate Upgraded To 'BB' On Expected Stronger Debt Metrics; Outlook Stable

Russian Gas Extraction Group OAO NOVATEK 'BBB-' Ratings Affirmed Following Sanctions On Key Shareholder; Outlook Stable

Transcription:

Primary Credit Analyst: Goeksenin Karagoez, FRM, Paris (33) 1-4420-6724; goeksenin.karagoez@spglobal.com Secondary Contact: Cihan Duran, Frankfurt (49) 69-33-999-242; cihan.duran@spglobal.com Research Contributor: Sabah M Ahmed, Mumbai; Sabah.Ahmed@spglobal.com Table Of Contents Major Rating Factors Outlook Rationale Related Criteria Related Research WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 1

SACP bbb- + Support 0 + Additional Factors 0 Anchor Business Position bb Strong +1 ALAC Support 0 Issuer Credit Rating Capital and Earnings Adequate 0 Risk Position Adequate 0 Funding Liquidity Above Average Strong +1 GRE Support 0 Group Support 0 Sovereign Support 0 BBB-/Stable/A-3 Major Rating Factors Strengths: Weaknesses: Dominant retail market position in Hungary, Bulgaria, and Croatia, with solid domestic retail deposit base. Sustainably high risk-adjusted margins. Highly granular funding base and strong liquidity cushion. Potential execution risks from the recent and ongoing acquisitions in the CEE. High legacy nonperforming loans (NPLs). WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 2

Outlook: Stable The outlook on our ratings on OTP Bank is stable. Reflecting the improved economic and industry risk environment in Hungary and stabilization of the risks in foreign operations, we expect continued gradual recovery of operational performance, supporting our forecast for OTP Bank to maintain a risk-adjusted capital (RAC) ratio of close to 8.5% during the next 18-24 months. Upside scenario A positive rating action on OTP Bank over the next two years would hinge on us taking a similar rating action on Hungary, because we see it as unlikely that we would rate OTP above the ratings on its home country, on top of an improvement in the bank's stand-alone creditworthiness. We could revise upward the SACP if the RAC ratio improves sustainably above 10%, accompanied by a material improvement of asset quality metrics. The likelihood of a better assessment of other bank-specific factors that could trigger a change in the stand-alone credit profile (SACP) is limited. Downside scenario A negative rating action could stem from a similar rating action on the sovereign or a deterioration in the bank's stand-alone creditworthiness, driven by currently unforeseen, larger corporate transactions that hamper OTP Bank's financial or risk profiles. Rationale The ratings on OTP Bank reflect the bank's 'bb' anchor, the starting point for our ratings. It benefits from its dominant competitive position in Hungary and greater geographic diversity than its domestic and foreign peers. The bank's franchise proved fairly stable during an exceptionally difficult period in Hungary and the rest of its core markets in Central and Eastern Europe (CEE) and it did not suffer from any loss of confidence. The group's overall capitalization, earnings, and risk profile are neutral factors to our ratings. We expect our forecast risk-adjusted capital ratio (RAC) for OTP Bank to remain close to 9% during next 18 months. While the group's NPL ratio remained high at 12.2% on June 30, 2017, provisions cover 97.7% of NPLs. We expect both metrics to improve over 2018, with cost of risk below 50 basis points (bps). OTP Bank's funding metrics significantly improved during the past decade's deleveraging, including its stable funding ratio, which has stood well above the average of banks in Hungary. We expect OTP Bank's funding metrics to remain better than the average of domestic peers over the cycle. Therefore its funding and liquidity is a positive factor for the group's SACP. Anchor: 'bb', reflecting OTP's international franchise The starting point for our ratings on OTP Bank is its 'bb' anchor, which reflects our view of weighted economic risks in the countries where the bank operates and our industry risk assessment for Hungary. OTP Bank has significant operations outside of its home market of Hungary, including subsidiaries in Bulgaria, Ukraine, Russia, Croatia, Romania, Slovakia, Montenegro, and Serbia. We anticipate the share of the bank's total consolidated loans originated in Hungary will remain below 45% as the group is eyeing new acquisitions in the CEE. Regarding industry risk, we think the overall quality of banking regulation and supervision is now more in line with Hungary's peers. The country has implemented Basel III, the EU's Bank Recovery and Resolution Directive (BRRD), WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 3

and stricter measures on lending to households. We view the Hungarian authorities' move in 2015 to reduce the heavy tax burden on banks as a positive step toward a more market-friendly environment. The correction in the banking system has helped improve the system's loan-to-deposit ratio and bring it in line with peers'. We note that the system's overall reliance on external bank debt has decreased considerably, posing less risk than previously. Table 1 OTP Bank PLC Key Figures --Year-ended Dec. 31-- (Mil. HUF) 2017* 2016 2015 2014 2013 Adjusted assets 11,973,985 11,145,634 10,563,039 10,812,331 10,187,326 Customer loans (gross) 7,374,475 6,639,754 6,373,674 6,936,084 7,412,800 Adjusted common equity 1,324,324 1,205,418 1,031,650 1,064,845 1,315,611 Operating revenues 411,871 765,147 747,424 890,582 914,080 Noninterest expenses 232,042 442,148 436,133 478,499 523,347 Core earnings 133,557 199,250 63,171 130,648 64,108 *Data as of June 30. HUF--Hungarian forint. Business position: Largest bank in Hungary with more than 25% market share of domestic banking assets We assess OTP Bank's business position as strong. The bank's franchise proved fairly stable during an exceptionally difficult period in Hungary and the rest of its core markets and it did not suffer from any loss of confidence. We expect the group to preserve this strength. In the aftermath of the last global downturn, the group saw its loan book contracting about 13% through years 2012-2015 owing to challenging credit conditions in countries of operation, but its operational revenues covered exceptionally high credit risk costs and a heavy banking levy in Hungary. At year-end 2016, the group's combined eight foreign subsidiaries accounted for about 59% of consolidated group loans (chart 1). WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 4

Chart 1 The group has total assets of Hungarian forint (HUF) 12,145 ( 39.3 billion) as of June 30, 2017, supported by a large regional network of 1,385 branches and a legacy as the state's savings bank. OTP Bank is predominantly a retail-focused institution, as demonstrated by its share of about 30% of the domestic mortgage loan market and household savings as of June 30, 2017. In our view, this business focus reinforces customer and revenue stability. OTP has also seen a turnaround in its Russian and Ukrainian subsidiaries, which weighed down earnings significantly in past years. Both subsidiaries returned to profit as of March 2016, and substantially reduced their associated risk costs. We believe the group has left the worst behind, notably in Russia, and should benefit from the ongoing economic recovery (see "Outlook On Russia Revised To Positive On Improving Growth Prospects," published March 17, 2017). In early 2017, the group acquired Splitska bank in Croatia from Société Générale and merged it with OTP Croatia. This boosted the market share of the bank to 11% from 4% making it the fourth-largest bank. We consider the overall impact to be positive for the group's business stability as it adds more diversification in a country with improving economic prospects (see "Republic Of Croatia Outlook Revised To Positive On Stronger Growth And Public Finances; 'BB/B' Ratings Affirmed," published on Sept. 22, 2017). The overall impact on the financials of the group post-acquisition was positive on June 30, 2017. In July 2017, OTP Bank Romania S.A. signed an acquisition agreement to purchase a 99.3% shareholding held in the WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 5

Romanian Banca Romaneasca S.A. by National Bank of Greece S.A. As a result of the acquisition, the Romanian market share of OTP Group will rise to approximately 4%, and it will become the eight-largest bank in the country. The financial closing of the transaction is expected by the beginning of 2018. However, the takeover depends on the receipt of approval from Romania's central bank, which was still outstanding as of the publication of this report. In August 2017, OTP banka Srbija a.d. Novi Sad, the Serbian subsidiary of OTP Bank signed an acquisition agreement on purchasing 100% shareholding held in the Serbian Vojvodjanska banka a.d. ("VOBAN") and NBG Leasing d.o.o. and certain other Serbian exposures held by the Group of the National Bank of Greece S.A. As a result the combined entity's market share will increase to 5.7%. OTP Bank's long-term strategy continues to be based on defending its leading retail position in its Hungarian home market and further developing its commercial bank expansion in CEE to leverage long-term growth opportunities in the region. In our view, the group has an overall stable management team with sufficient capacity and skillset and experience to govern this large, multinational group. We expect OTP's management to continue to meet targets and deliver on its stated long-term objectives, reaching both its profitability and ROE targets. Table 2 OTP Bank PLC Business Position --Year-ended Dec. 31-- (%) 2017* 2016 2015 2014 2013 Return on equity 18.34 15.27 5.10 (7.38) 4.26 *Data as of June 30. Capital and earnings: Strengthening capital cushion, supported by higher loss coverage and decreasing credit costs We assess OTP Bank's capital and earnings as adequate. This reflects our expectation that the bank's pre-diversification risk-adjusted capital (RAC) ratio will improve to 8.5% over the forecast period, which also takes into account our anticipation of decreased economic risks for banks in Hungary. This is barring an unexpected major acquisition. OTP's RAC ratio increased to 8.0% on back of robust internal capital buildup by year-end 2016. Its consolidated Basel-III regulatory Tier-1 capital ratio stood at 14.1% as of June 30, 2017, (15.4% if the profit for the period included after accrued dividend), well above minimum regulatory requirements. For our forecast, we assume about 5% loan growth until 2019 (15% in 2017, owing to the consolidation of Splitska Banka in Croatia), a gradual decline in credit losses to below 50 bps, an ongoing margin squeeze, and a dividend payout ratio gradually increasing to 40%. Bottom-line earnings are also set to benefit from the reduction in corporate income tax in Hungary (to 9% from 19% effective Jan. 1, 2017) and the bank levy in Hungary. Our assessment also takes into account low reliance on Tier-II capital (16.5% on June 30, 2017), and the quality and strength of OTP Bank's core earnings, which benefit from a combination of still-strong margins, low share of market sensitive income, and good geographic diversity. In our view, these factors should continue to support its capitalization throughout the business cycle. Table 3 OTP Bank PLC Capital And Earnings --Year-ended Dec. 31-- (%) 2017* 2016 2015 2014 2013 Tier 1 capital ratio 14.1 13.5 13.3 14.1 17.4 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 6

Table 3 OTP Bank PLC Capital And Earnings (cont.) --Year-ended Dec. 31-- (%) 2017* 2016 2015 2014 2013 S&P Global Ratings RAC ratio before diversification N.M. 7.96 7.08 N.M. 7.50 S&P Global Ratings RAC ratio after diversification N.M. 6.73 6.81 N.M. 7.61 Adjusted common equity/total adjusted capital 100 100 100 100 100 Net interest income/operating revenues 66.30 67.93 73.64 71.42 71.52 Fee income/operating revenues 29.99 29.14 28.61 24.22 22.07 Market-sensitive income/operating revenues 1.35 5.50 4.44 2.29 3.42 Noninterest expenses/operating revenues 56.34 57.79 58.35 53.73 57.25 Preprovision operating income/average assets 3.07 2.93 2.87 3.86 3.81 Core earnings/average managed assets 2.28 1.81 0.58 1.22 0.63 *Data as of June 30. RAC--Risk-adjusted capital. N.M.--Not meaningful. Table 4 OTP Bank PLC RACF [Risk-Adjusted Capital Framework] Data (Mil. HUF) Exposure* Basel III RWA Average Basel III RW (%) S&P Global Ratings RWA Average S&P Global Ratings RW (%) Credit risk Government and central banks 4,138,737 218,000 5.3 2,291,471 55.4 Institutions and CCPs 604,375 230,000 38.1 398,070 65.9 Corporate 1,758,635 1,653,213 94.0 2,907,131 165.3 Retail 4,218,462 2,543,275 60.3 4,341,677 102.9 Of which mortgage 2,524,795 1,289,925 51.1 1,888,376 74.8 Securitization 0 0 0 0 0 Other assets 858,005 655,863 76.4 1,934,605 225.5 Total credit risk 11,578,214 5,300,350 45.8 11,872,954 102.5 Credit valuation adjustment Total credit valuation adjustment -- 15,975 -- 0 -- Market risk Equity in the banking book 24,393 28,313 116.1 178,893 733.4 Trading book market risk -- 455,688 -- 683,531 -- Total market risk -- 484,000 -- 862,424 -- Operational risk Total operational risk -- 930,138 -- 1,669,841 -- (Mil. HUF) Basel III RWA S&P Global RWA % of S&P Global Ratings RWA Diversification adjustments RWA before diversification 6,730,463 14,405,219 100 Total Diversification/Concentration Adjustments -- 2,639,244 18.3 RWA after diversification 6,730,463 17,044,463 118.3 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 7

Table 4 OTP Bank PLC RACF [Risk-Adjusted Capital Framework] Data (cont.) (Mil. HUF) Tier 1 capital Tier 1 ratio (%) Total adjusted capital S&P Global Ratings RAC ratio (%) Capital ratio Capital ratio before adjustments 1,060,338 15.8 1,147,365 8.0 Capital ratio after adjustments 1,060,338 15.8 1,147,365 6.7 *Exposure at default. Securitization exposure includes the securitization tranches deducted from capital in the regulatory framework. Other assets includes Deferred Tax Assets (DTAs) not deducted from adjusted common equity. Adjustments to Tier 1 ratio are additional regulatory requirements (e.g. transitional floor or Pillar 2 add-ons). RWA--Risk-weighted assets. RW--Risk weight. RAC--Risk-adjusted capital.huf--hungary forint. Sources: Company data as of Dec. 31, 2016, S&P Global Ratings. Risk position: Asset quality issues persist but show some positive trends We assess OTP Bank's risk position as adequate, reflecting our view that the bank is on par with other banks operating in regions with similar economic risk in terms of its track record of losses and asset quality. In our view, asset quality metrics have bottomed out, and we expect OTP Bank's management to succeed in its effort to reduce the NPL ratio below 8% before year-end 2019 from 12.2% on June 30, 2017. Coverage ratios remain high at 98% on a consolidated basis, while better conditions at operations in Ukraine and Russia may improve asset quality metrics. We monitor the evolution of the group's credit composition across different geographic regions as well as by lending type (unsecured, corporate, small and midsize enterprise, and retail), since this could alter its credit risk profile. Finally, OTP Bank generates the vast majority of its income from products of relatively low complexity, with stable interest income. It has no investment banking activities, no apparent exposure to pension risk, and a very small trading book, suggesting relatively low earnings risk. Market risk is limited, because OTP Bank has no exposure to structured investments and hedges most of its foreign currency and interest rate risk. The bank has separate limits for active treasury (only at headquarters and the Bulgarian subsidiary) and passive treasury (at all other subsidiaries). In our view, tight limitation of passive treasury ensures smooth management of positions from banking activities. OTP Bank provides its subsidiaries with fixed or floating internal loans to match the repricing characteristics of their loan books, thereby mitigating interest rate risk. It closes trading positions and adjusts the repricing structure of external debt to hedge interest rate risk at the group level. Investments in network banks are partly hedged against foreign exchange risk. Table 5 OTP Bank PLC Risk Position --Year-ended Dec. 31-- (%) 2017* 2016 2015 2014 2013 Growth in customer loans 22.1 4.2 (8.1) (6.4) (1.8) Total diversification adjustment/s&p Global Ratings RWA before diversification N.M. 18.3 3.9 N.M. (1.4) Total managed assets/adjusted common equity (x) 9.2 9.4 10.4 10.3 7.9 New loan loss provisions/average customer loans 0.3 1.2 3.3 4.2 3.5 Net charge-offs/average customer loans N.M. 0.6 1.3 (4.5) (5.5) Gross nonperforming assets/customer loans + other real estate owned 12.2 14.7 17.3 19.3 19.8 Loan loss reserves/gross nonperforming assets 97.7 97.0 91.8 84.3 84.2 *Data as of June 30. RWA--Risk-weighted assets. N.M.--Not meaningful. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 8

Funding and liquidity: Granular, largely retail funding base with no reliance on external debt and a high level of liquid assets We assess OTP Bank's funding as above average and liquidity as strong. OTP Bank's funding metrics significantly improved during the past decade's deleveraging, including its stable funding ratio of 142% as of June 30, 2017, which has stood well above the average of banks in Hungary. We expect OTP Bank's funding profile and metrics to remain better than the average of domestic peers and some regional peers over the cycle (see chart 2). Chart 2 OTP Bank relies less on foreign funding than its Hungarian peers thanks to a strong domestic retail franchise, which we regard as very stable and well diversified. Unlike many domestic peers owned by foreign parents, OTP does not have any reliance on ongoing funding support from abroad. The group does not have any wholesale debt maturing during the next four years. We also believe that OTP Bank's individual foreign subsidiaries expose similar funding profiles, as OTP Bank's consolidated ratio indicates. The only exception currently is OTP Romania, but we view the funding needs of this subsidiary as manageable for the group. The coverage of short-term wholesale funding needs by broad liquid assets was exceptionally high at 14.2x as of June 30, 2017, as the group has limited usage of wholesale debt. Our assessment also takes into account its strong level of liquid assets, mainly in the form of cash and government bonds equivalent to almost 40% of its total assets. Its WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 9

regulatory liquidity coverage ratio is exceptionally high at 266% on a consolidated basis. We expect the liquidity profile of OTP to remain strong for the time being until the credit growth in its core markets picks up on a sustainable basis. Table 6 OTP Bank PLC Funding And Liquidity --Year-ended Dec. 31-- (%) 2017* 2016 2015 2014 2013 Core deposits/funding base 91.4 91.8 88.9 86.0 82.2 Customer loans (net)/customer deposits 70.5 66.7 67.1 75.7 90.0 Long-term funding ratio 97.4 97.5 95.4 94.1 91.6 Stable funding ratio 141.5 148.7 147.4 137.1 122.6 Short-term wholesale funding/funding base 2.9 2.9 5.1 6.6 9.7 Broad liquid assets/short-term wholesale funding (x) 14.2 15.6 8.7 6.4 3.7 Net broad liquid assets/short-term customer deposits 43.2 47.5 45.7 43.2 32.6 Short-term wholesale funding/total wholesale funding 33.6 35.0 46.2 47.5 54.6 Narrow liquid assets/3-month wholesale funding (x) 20.7 22.2 18.1 7.8 5.4 *Data as of June 30. Support: High systemic importance is neutral for the ratings In our view, OTP Bank has high systemic importance in Hungary. However, this does not result in any uplift to the long-term rating on the bank, since we consider that the prospect for government support is now uncertain in Hungary, following the implementation of the European Bank Recovery and Resolution Directive (BRRD). While the Hungarian government has historically demonstrated willingness to support the banking system in times of crisis, the new resolution framework now puts this support into question. We consider OTP Bank's ownership to be a neutral rating factor, because the bank is publicly traded with no strategic majority shareholder. Additional rating factors: None No additional factors affect the ratings on OTP Bank. OTP Mortgage Bank We equalize our ratings on OTP Mortgage Bank with those on OTP Bank because of its integral position in the group's strategy. Our view of its status is based on its full ownership and very close organizational and operational integration with its parent. OTP Bank operates OTP Mortgage Bank like a branch that specializes in refinancing residential mortgages originated by OTP Bank. OTP Mortgage Bank has a leading position in retail mortgage lending in Hungary, with 26% of all mortgage loans in the country (as of year-end 2015). OTP Bank is obliged to repurchase any nonperforming loans at face value when a loan is more than 90 days in arrears. We believe OTP Mortgage Bank's return on assets could remain very low, due to the high guarantee and administrative fees paid to the parent coupled with sizable funding costs, but its return is largely protected against credit risk. The capital allocated to OTP Mortgage Bank is only moderate, which raises no major concerns for us, because we believe that OTP Bank is highly likely to support its core subsidiary, if necessary, as was the case in 2014. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 10

Related Criteria Criteria Financial Institutions General: Risk-Adjusted Capital Framework Methodology, July 20, 2017 General Criteria: Methodology For Linking Long-Term And Short-Term Ratings, April 7, 2017 General Criteria: Group Rating Methodology, Nov. 19, 2013 Criteria - Financial Institutions - Banks: Quantitative Metrics For Rating Banks Globally: Methodology And Assumptions, July 17, 2013 Criteria - Financial Institutions - Banks: Revised Market Risk Charges For Banks In Our Risk-Adjusted Capital Framework, June 22, 2012 Criteria - Financial Institutions - Banks: Banking Industry Country Risk Assessment Methodology And Assumptions, Nov. 9, 2011 Criteria - Financial Institutions - Banks: Banks: Rating Methodology And Assumptions, Nov. 9, 2011 General Criteria: Use Of CreditWatch And Outlooks, Sept. 14, 2009 Related Research Two Hungarian Banks Upgraded, One Affirmed As Economic And Industry Risks Diminish, July 24, 2017 Banking Industry Country Risk Assessment: Hungary, Sept. 19, 2017 Outlook On Hungary Revised To Positive On Financial Sector Improvements; 'BBB-/A-3' Ratings Affirmed, Aug. 25, 2017 Outlook On Russia Revised To Positive On Improving Growth Prospects, March 17, 2017 Anchor Matrix Industry Risk Economic Risk 1 2 3 4 5 6 7 8 9 10 1 a a a- bbb+ bbb+ bbb - - - - 2 a a- a- bbb+ bbb bbb bbb- - - - 3 a- a- bbb+ bbb+ bbb bbb- bbb- bb+ - - 4 bbb+ bbb+ bbb+ bbb bbb bbb- bb+ bb bb - 5 bbb+ bbb bbb bbb bbb- bbb- bb+ bb bb- b+ 6 bbb bbb bbb- bbb- bbb- bb+ bb bb bb- b+ 7 - bbb- bbb- bb+ bb+ bb bb bb- b+ b+ 8 - - bb+ bb bb bb bb- bb- b+ b 9 - - - bb bb- bb- b+ b+ b+ b 10 - - - - b+ b+ b+ b b b- Ratings Detail (As Of November 3, 2017) OTP Bank PLC Counterparty Credit Rating BBB-/Stable/A-3 Senior Unsecured BBB- Short-Term Debt A-3 WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 11

Ratings Detail (As Of November 3, 2017) (cont.) Counterparty Credit Ratings History 24-Jul-2017 21-Jul-2016 18-May-2015 20-Jun-2014 22-Mar-2013 27-Nov-2012 Sovereign Rating Hungary Related Entities OTP Mortgage Bank Issuer Credit Rating BBB-/Stable/A-3 BB+/Stable/B BB/Positive/B BB/Stable/B BB/Negative/B BB/Stable/B BBB-/Positive/A-3 BBB-/Stable/A-3 *Unless otherwise noted, all ratings in this report are global scale ratings. S&P Global Ratings credit ratings on the global scale are comparable across countries. S&P Global Ratings credit ratings on a national scale are relative to obligors or obligations within that specific country. Issue and debt ratings could include debt guaranteed by another entity, and rated debt that an entity guarantees. Additional Contact: Financial Institutions Ratings Europe; FIG_Europe@spglobal.com WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 12

Copyright 2017 by Standard & Poor s Financial Services LLC. All rights reserved. No content (including ratings, credit-related analyses and data, valuations, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor s Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an as is basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT S FUNCTIONING WILL BE UNINTERRUPTED OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages. Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P s opinions, analyses and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw or suspend such acknowledgment at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof. S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.standardandpoors.com (free of charge), and www.ratingsdirect.com and www.globalcreditportal.com (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.standardandpoors.com/usratingsfees. STANDARD & POOR S, S&P and RATINGSDIRECT are registered trademarks of Standard & Poor s Financial Services LLC. WWW.STANDARDANDPOORS.COM/RATINGSDIRECT NOVEMBER 3, 2017 13