Valuation Bank of Shanghai Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-12-05			5-day change	1st Jan Change
9.800 ^CNY	-1.61%		-0.81%	+7.10%

Oct. 31	Yangzijiang Financial Holding Ltd. Appoints Kathy Zhang Chengshuang as Independent Non-Executive Director, Effective October 31, 2025	CI
Oct. 30	Bank of Shanghai Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	111,379	101,293	83,961	84,814	129,991	139,248	-	-
Change	-	-9.06%	-17.11%	1.02%	53.27%	7.12%	-	-
Enterprise Value (EV)	111,379	101,293	83,961	84,814	129,991	139,248	139,248	139,248
Change	-	-9.06%	-17.11%	1.02%	53.27%	7.12%	0%	0%
P/E ratio	5.6x	5.28x	3.94x	3.9x	5.72x	5.84x	5.72x	5.45x
PBR	0.65x	0.55x	0.42x	0.36x	0.55x	0.56x	0.52x	0.49x
PEG	-	-1.48x	0.4x	1.95x	1.25x	1.21x	2.68x	1.09x
Capitalization / Revenue	2.19x	1.8x	1.58x	1.68x	2.45x	2.53x	2.45x	2.34x
EV / Revenue	0x	0x	0x	0x	0x	2.53x	2.45x	2.34x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.36x	3.24x	3.32x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.4	0.4	0.4	0.46	0.22	0.4998	0.5204	0.5441
Rate of return	5.1%	5.61%	6.77%	7.71%	2.4%	5.1%	5.31%	5.55%
EPS ²	1.4	1.35	1.5	1.53	1.6	1.677	1.713	1.798
Distribution rate	28.6%	29.6%	26.7%	30.1%	13.8%	29.8%	30.4%	30.3%
Net sales ¹	50,746	56,230	53,112	50,564	52,986	55,099	56,943	59,487
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	40,595	23,558	24,025	26,030	27,302	41,386	43,001	41,990
Net income ¹	20,885	22,042	22,280	22,545	23,560	24,323	25,153	26,356
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	7.840	7.130	5.910	5.970	9.150	9.800	9.800	9.800
Nbr of stocks (in thousands)	14,206,529	14,206,625	14,206,662	14,206,668	14,206,678	14,209,000	-	-
Announcement Date	1/8/21	3/2/22	3/16/23	3/22/24	3/28/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BANK OF SHANGHAI CO., LTD.	5.84x	-	-	5.1%	19.7B
AGRICULTURAL BANK OF CHINA LIMITED	6.52x	-	-	4.75%	376B
ICICI BANK LIMITED	19.39x	-	-	0.89%	111B
ANZ GROUP HOLDINGS LIMITED	14.59x	-	-	4.75%	70.73B
INDUSTRIAL BANK CO., LTD.	5.82x	-	-	5.1%	62.26B
PT BANK CENTRAL ASIA TBK	17.8x	-	-	3.71%	61.26B
CRÉDIT AGRICOLE S.A.	7.22x	-	-	6.92%	59.11B
CHINA CITIC BANK CORPORATION LIMITED	6.45x	-	-	4.72%	58.24B
QATAR NATIONAL BANK (Q.P.S.C.)	10.49x	-	-	4.01%	45.55B
Average	10.46x			4.44%	95.88B
Weighted average by Cap.	9.82x			4.32%