Stock 998 CHINA CITIC BANK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials China CITIC Bank Co., Ltd.

Equities

998

CNE1000001Q4

Banks

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
4.39 HKD -0.68% Intraday chart for China CITIC Bank Co., Ltd. 0.00% +19.29%
Apr. 15 China Citic Bank CFO Resigns MT
Apr. 12 China CITIC Bank Corporation Limited Announces Resignation of Wang Kang as Chief Financial Officer CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 272,154 215,139 198,336 214,794 230,324 324,742 - -
Enterprise Value (EV) 1 272,154 215,139 198,336 214,794 230,324 324,742 324,742 324,742
P/E ratio 4.69 x 3.22 x 2.81 x 2.88 x 2.93 x 3.05 x 2.89 x 2.64 x
Yield 5.73% 9.17% 11% 10.8% 10.6% 9.36% 9.91% 10.6%
Capitalization / Revenue 1.45 x 1.1 x 0.97 x 1.02 x 1.12 x 1.6 x 1.54 x 1.47 x
EV / Revenue 1.45 x 1.1 x 0.97 x 1.02 x 1.12 x 1.6 x 1.54 x 1.47 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.46 x 0.29 x 0.22 x 0.22 x 0.27 x 0.3 x 0.28 x 0.26 x
Nbr of stocks (in thousands) 48,934,811 48,934,838 48,934,842 48,934,844 48,966,866 53,292,771 - -
Reference price 2 4.173 2.769 2.754 3.056 3.345 4.064 4.064 4.064
Announcement Date 1/9/20 1/22/21 1/11/22 1/12/23 1/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 187,881 195,399 204,554 211,109 205,570 202,671 211,332 224,215
EBITDA - - - - - - - -
EBIT 1 133,713 141,144 142,330 144,271 136,356 133,196 139,687 147,757
Operating Margin 71.17% 72.23% 69.58% 68.34% 66.33% 65.72% 66.1% 65.9%
Earnings before Tax (EBT) 1 56,545 57,857 65,517 73,416 74,887 79,096 83,750 91,028
Net income 1 46,685 48,980 55,641 62,103 67,016 66,204 70,112 77,227
Net margin 24.85% 25.07% 27.2% 29.42% 32.6% 32.67% 33.18% 34.44%
EPS 2 0.8900 0.8600 0.9800 1.060 1.140 1.334 1.407 1.540
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.2390 0.2540 0.3020 0.3290 0.3560 0.3802 0.4028 0.4294
Announcement Date 1/9/20 1/22/21 1/11/22 1/12/23 1/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2020 S1 2021 S1 2021 Q3 2022 Q2 2022 S1 2022 Q3 2023 Q2 2023 S1 2023 Q3 2023 S2 2024 Q1 2024 S1 2024 S2 2025 S1
Net sales 1 93,192 102,013 105,656 49,620 54,264 108,218 - 54,633 - 50,062 - 49,463 - - -
EBITDA - - - - - - - - - - - - - - -
EBIT 1 68,519 30,751 - 35,813 40,709 80,831 - 40,125 - 34,453 - 34,823 - - -
Operating Margin 73.52% 30.14% - 72.17% 75.02% 74.69% - 73.44% - 68.82% - 70.4% - - -
Earnings before Tax (EBT) 34,442 30,746 - - - - - 19,856 - 16,776 - - - - -
Net income 28,307 25,541 - - 15,174 32,524 14,579 16,923 - 15,366 - - - - -
Net margin 30.37% 25.04% - - 27.96% 30.05% - 30.98% - 30.69% - - - - -
EPS - - - - - - 0.2400 - 0.6300 - 0.6400 - 0.7600 0.6700 0.8200
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 8/27/19 8/27/20 8/25/21 10/28/21 8/25/22 8/25/22 10/27/22 8/24/23 8/24/23 10/26/23 - - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 11.1% 10.1% 10.7% 10.8% 10.8% 10.6% 10.5% 10.2%
ROA (Net income/ Total Assets) 0.76% 0.69% 0.72% 0.76% 0.76% 0.73% 0.73% 0.72%
Assets 1 6,142,763 7,098,551 7,727,917 8,171,447 8,865,723 9,083,242 9,593,066 10,725,945
Book Value Per Share 2 9.040 9.600 12.80 13.60 12.30 13.50 14.60 15.90
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/9/20 1/22/21 1/11/22 1/12/23 1/22/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for China CITIC Bank Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
4.064 CNY
Average target price
4.592 CNY
Spread / Average Target
+13.00%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Commercial Banks

1st Jan change Capi.
CHINA CITIC BANK CO., LTD. Stock China CITIC Bank Co., Ltd.
+19.29% 44.81B
AGRICULTURAL BANK OF CHINA LIMITED Stock Agricultural Bank of China Limited
+16.61% 210B
PT BANK CENTRAL ASIA TBK Stock PT Bank Central Asia Tbk
+2.39% 73.14B
ANZ GROUP HOLDINGS LIMITED Stock ANZ Group Holdings Limited
+7.99% 54.82B
CRÉDIT AGRICOLE S.A. Stock Crédit Agricole S.A.
+13.25% 47B
INDUSTRIAL BANK CO., LTD. Stock Industrial Bank Co., Ltd.
+1.36% 47.1B
JAPAN POST BANK CO., LTD. Stock JAPAN POST BANK Co., Ltd.
+10.93% 36.6B
QATAR NATIONAL BANK (Q.P.S.C.) Stock Qatar National Bank (Q.P.S.C.)
-16.21% 35.14B
INVEST BANK Stock Invest bank
-96.60% 32.24B
FIFTH THIRD BANCORP Stock Fifth Third Bancorp
+6.99% 25.23B
Commercial Banks
  1. Stock Market
  2. Equities
  3. 998 Stock
  4. Financials China CITIC Bank Co., Ltd.