RAROC profile and corporate credit pricing model derived from Pillar 3 disclosures.
PKO Bank Polski is a Poland-based bank with approximately EUR 134bn of corporate credit exposure (EAD) under the A-IRB approach to credit risk capital. The numbers below come directly from PKO Bank Polski's most recent Pillar 3 CR6 regulatory filings and are used to model how this bank prices corporate credit facilities.
PKO Bank Polski is a smaller corporate book by disclosed EAD (49 of 59). Its cost-to-income ratio of 31.1% is exceptionally lean (-18.7pp vs the 59-bank cross-section average of 49.8%). The corporate portfolio is mixed-grade, with an EAD-weighted average PD of 2.5% against a cross-bank average of 2.1%.
Because the bank runs the advanced IRB approach, its own LGD and credit-conversion models drive capital requirements, which on our comparable sample deal typically produces tighter minimum spreads than foundation-IRB peers with identical obligor risk. Unsecured LGD disclosed at 40.0% is +3.2pp against the 36.8% cross-bank average, indicating a harder workout profile than the peer median and pushing up capital consumption on defaulted exposures.
On the standardised BBB+ EUR 25M 5-year term loan used across every bank profile, PKO Bank Polski lands in the lower half of the pricing ranking (#35 of 59), with a RAROC of 7.23% and a minimum spread of 246bp to reach the 12% hurdle.
| Parameter | Value | What it means |
|---|---|---|
| IRB approach | A-IRB | How the bank computes risk-weighted assets |
| Cost-to-income ratio | 31.1% | Operating cost share of net revenue |
| Effective tax rate | 19.0% | Applied to RAROC numerator after EL and funding |
| Average corporate PD | 2.54% | EAD-weighted probability of default |
| Avg LGD (unsecured) | 40.0% | Loss share if borrower defaults, no collateral |
| Avg LGD (secured) | 22.0% | Loss share with eligible collateral |
| Funding spread | 22bp | Bank's wholesale funding cost above risk-free |
| Corporate EAD | EUR 134bn | Total exposure at default to corporates |
On a representative BBB+ rated, 5-year term loan of EUR 25M at 150bp spread with a 20bp commitment fee, PKO Bank Polski would generate an estimated RAROC of 7.23% against a typical 12% bank hurdle rate. To hit that hurdle on this exact deal, the bank would need a minimum spread of 246bp. This deal is significantly below target — the bank would either reprice it or decline.
| Component | Value |
|---|---|
| Annual revenue (spread + fees) | EUR 385,000 |
| Operating cost | EUR 154,000 |
| Expected loss (PD × LGD × EAD) | EUR 28,750 |
| Capital required (FPE) | EUR 2,451,320 |
| RAROC (after tax) | 7.23% |
| Min spread to hit 12% RAROC | 246bp |
Out of 59 banks in the OpenRAROC dataset, PKO Bank Polski ranks #35 by RAROC on this sample deal.
| Rank | Bank | Country | RAROC | Min spread |
|---|---|---|---|---|
| 1 | Qatar National Bank | Qatar | 9.00% | 203bp |
| 2 | DBS Group | Singapore | 8.18% | 224bp |
| 3 | JP Morgan | United States | 8.12% | 231bp |
| 4 | ICBC | China | 8.06% | 233bp |
| 5 | China Construction Bank | China | 8.06% | 233bp |
| 34 | UBS | Switzerland | 7.25% | 254bp |
| 35 | PKO Bank Polski | Poland | 7.23% | 246bp |
| 36 | Lloyds Banking Group | United Kingdom | 7.21% | 260bp |
Upload a CSV of your existing facilities and OpenRAROC will run the same calculation against PKO Bank Polski (and 58 other banks) to show you who's overcharging you and which bank should price your next deal.
Open the calculatorFree RAROC calculator. Upload your portfolio. See who prices your facilities best.
Open OpenRAROC