Valuation Bank of Shanghai Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2024-12-02			5-day change	1st Jan Change
8.110 ^CNY	-1.10%		+1.25%	+35.85%

06:27am	Bank of Shanghai Issues 20 Billion Yuan Bonds	MT
Nov. 13	Bank of Shanghai Chooses Linedata's Global Hedge Solution to Improve Reporting Capabilities	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	134,820	111,379	101,293	83,961	84,814	115,216	-	-
Change	-	-17.39%	-9.06%	-17.11%	1.02%	35.85%	-	-
Enterprise Value (EV)	134,820	111,379	101,293	83,961	84,814	115,216	115,216	115,216
Change	-	-17.39%	-9.06%	-17.11%	1.02%	35.85%	0%	0%
P/E ratio	6.98x	5.6x	5.28x	4.38x	3.9x	5.24x	5.04x	4.84x
PBR	0.76x	0.65x	0.55x	0.42x	0.36x	0.49x	0.46x	0.43x
PEG	-	1.9x	-1.48x	-	0.3x	4.35x	1.3x	1.17x
Capitalization / Revenue	2.71x	2.19x	1.8x	1.58x	1.68x	2.27x	2.19x	2.09x
EV / Revenue	0x	0x	0x	0x	0x	2.27x	2.19x	2.09x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.56x	3.18x	3.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.4	0.4	0.4	0.4	0.46	0.4457	0.4706	0.4922
Rate of return	4.21%	5.1%	5.61%	6.77%	7.71%	5.5%	5.8%	6.07%
EPS ²	1.36	1.4	1.35	1.35	1.53	1.548	1.609	1.675
Distribution rate	29.4%	28.6%	29.6%	29.6%	30.1%	28.8%	29.3%	29.4%
Net sales ¹	49,800	50,746	56,230	53,112	50,564	50,758	52,567	55,018
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	22,230	22,321	23,558	24,025	26,030	32,410	36,228	37,988
Net income ¹	20,298	20,885	22,042	22,280	22,545	22,867	23,763	24,746
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	9.490	7.840	7.130	5.910	5.970	8.110	8.110	8.110
Nbr of stocks (in thousands)	14,206,529	14,206,529	14,206,625	14,206,662	14,206,668	14,206,678	-	-
Announcement Date	1/13/20	1/8/21	3/2/22	3/16/23	3/22/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BANK OF SHANGHAI CO., LTD.	5.3x	-	-	+5.44%	16.09B
AGRICULTURAL BANK OF CHINA LIMITED	4.81x	-	-	+6.48%	227B
ICICI BANK LIMITED	20.08x	-	-	+0.87%	108B
PT BANK CENTRAL ASIA TBK	22.47x	-	-	+2.81%	77.81B
ANZ GROUP HOLDINGS LIMITED	13.74x	-	-	+5.37%	60.35B
INDUSTRIAL BANK CO., LTD.	4.95x	-	-	+5.63%	51.78B
CHINA CITIC BANK CO., LTD.	3.75x	-	-	+7.43%	45.82B
QATAR NATIONAL BANK (Q.P.S.C.)	10.07x	-	-	+4.17%	43.38B
CRÉDIT AGRICOLE S.A.	6.07x	-	-	+8.39%	40.64B
JAPAN POST BANK CO., LTD.	12.39x	-	-	+3.95%	34.03B
Average	10.36x	-	-	+5.05%	70.57B
Weighted average by Cap.	10.58x	-	-	+4.94%