Valuation China Development Bank Financial Leasing Co., Ltd.

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:08:05 2024-09-13 am EDT			5-day change	1st Jan Change
1.170 ^HKD	+1.74%		-1.68%	-15.83%

Sep. 12	China Development Bank Financial Leasing to Purchase 80 A320 NEO Family Aircraft	MT
Sep. 12	Airbus Lands 80 Jets Order from China Development Bank Financial Leasing	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,952	12,242	12,153	11,854	15,951	13,458	-	-
Change	-	-27.78%	-0.73%	-2.46%	34.56%	-15.63%	-	-
Enterprise Value (EV)	16,952	12,242	12,153	11,854	15,951	13,458	13,458	13,458
Change	-	-27.78%	-0.73%	-2.46%	34.56%	-15.63%	0%	0%
P/E ratio	5.83x	3.72x	3.1x	3.47x	3.82x	3.23x	2.96x	2.73x
PBR	0.66x	-	-	-	-	0.34x	0.31x	0.29x
PEG	-	0.3x	0.2x	-0.3x	0.2x	∞x	0.33x	0.33x
Capitalization / Revenue	1.03x	-	-	-	-	0.54x	0.5x	0.46x
EV / Revenue	0x	-	-	-	-	0.54x	0.5x	0.46x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1046	-	-	-	-	-	-	-
Rate of return	7.8%	-	-	-	-	-	-	-
EPS ²	0.23	0.26	0.31	0.27	0.33	0.33	0.36	0.39
Distribution rate	45.5%	-	-	-	-	-	-	-
Net sales ¹	16,524	-	-	-	-	24,816	26,954	29,148
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	2,938	3,268	3,922	3,351	4,150	4,221	4,536	4,955
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	1.341	0.968	0.961	0.938	1.262	1.065	1.065	1.065
Nbr of stocks (in thousands)	12,642,380	12,642,380	12,642,380	12,642,380	12,642,380	12,642,380	-	-
Announcement Date	3/26/20	3/30/21	3/29/22	3/17/23	5/30/24	-	-	-

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. ($)
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	3.23x	-	-	-	1.9B
FTAI AVIATION LTD.	-371.25x	9.61x	19.17x	+0.96%	12.8B
TOKYO CENTURY CORPORATION	9.6x	4.02x	49.7x	+3.63%	5.74B
BOC AVIATION LIMITED	7.28x	9.38x	9.89x	+4.81%	5.58B
GATX CORPORATION	18.7x	-	-	+1.67%	4.94B
FUYO GENERAL LEASE CO., LTD.	7.07x	-	-	+4.16%	2.32B
CSSC (HONG KONG) SHIPPING COMPANY LIMITED	4.29x	9.92x	14.33x	+9.46%	1.17B
GRENKE AG	10.99x	11.98x	43.64x	+2.27%	1.11B
Average	-38.76x	8.98x	27.35x	+3.85%	4.44B
Weighted average by Cap.	-127.25x	8.46x	24.66x	+2.71%