Stock 3618 CHONGQING RURAL COMMERCIAL BANK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chongqing Rural Commercial Bank Co., Ltd.

Equities

3618

CNE100000X44

Banks

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
3.29 HKD -1.79% Intraday chart for Chongqing Rural Commercial Bank Co., Ltd. -1.79% +8.58%
Mar. 29 Chongqing Rural Commercial Bank's Profit Rises 6.1% in 2023 MT
Mar. 28 Chongqing Rural Commercial Bank Co., Ltd. Proposes Final Dividend for the Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 68,175 46,463 39,727 37,096 43,051 47,893 - -
Enterprise Value (EV) 1 68,175 46,463 186,614 37,096 43,051 47,893 47,893 47,893
P/E ratio 3.74 x 3.59 x 2.69 x 2.65 x 2.93 x 3.05 x 2.84 x 2.66 x
Yield 6.47% 8.35% 11.2% 11.5% 10.5% 9.88% 10.3% 11.1%
Capitalization / Revenue 2.56 x 1.65 x 1.29 x 1.28 x 1.54 x 1.75 x 1.62 x 1.6 x
EV / Revenue 2.56 x 1.65 x 1.29 x 1.28 x 1.54 x 1.75 x 1.62 x 1.6 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.46 x 0.32 x 0.24 x 0.24 x 0.26 x 0.28 x 0.26 x 0.24 x
Nbr of stocks (in thousands) 11,357,000 11,357,000 11,357,000 11,357,000 11,357,000 11,357,000 - -
Reference price 2 3.557 2.660 2.257 2.358 2.754 3.045 3.045 3.045
Announcement Date 3/26/20 3/30/21 3/30/22 3/30/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 26,642 28,186 30,842 28,941 27,956 27,430 29,606 30,048
EBITDA - - - - - - - -
EBIT 1 18,806 10,067 11,193 19,401 12,194 15,814 17,841 18,129
Operating Margin 70.59% 35.72% 36.29% 67.03% 43.62% 57.65% 60.26% 60.33%
Earnings before Tax (EBT) 1 12,233 10,063 11,201 11,560 12,196 12,741 13,972 14,636
Net income 1 9,760 8,401 9,560 10,276 10,902 11,500 12,293 13,046
Net margin 36.63% 29.81% 31% 35.5% 39% 41.92% 41.52% 43.42%
EPS 2 0.9500 0.7400 0.8400 0.8900 0.9400 0.9999 1.072 1.144
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.2300 0.2220 0.2525 0.2714 0.2885 0.3008 0.3140 0.3389
Announcement Date 3/26/20 3/30/21 3/30/22 3/30/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 13,372 13,923 14,263 - - - - - - - 7,528 - - 13,090 - - 16,116 - - 16,394
EBITDA - - - - - - - - - - - - - - - - - - - -
EBIT 8,532 10,114 - - - - - - - - - - - - - - - - - -
Operating Margin 63.8% 72.64% - - - - - - - - - - - - - - - - - -
Earnings before Tax (EBT) 5,198 6,400 - - - - - - - - - - - - - - - - - -
Net income 4,008 5,183 - - - - - - - - - - - - - - - - - -
Net margin 29.98% 37.22% - - - - - - - - - - - - - - - - - -
EPS 1 0.3700 0.4600 0.2800 0.2700 0.0700 0.3200 0.2400 0.2400 0.0900 0.3500 - 0.2500 0.0800 - 0.2700 0.2300 - 0.2600 0.2400 -
Dividend per Share - - - - - - - - - - - - - - - - - - - -
Announcement Date 3/26/20 8/26/20 3/30/21 10/28/21 3/30/22 4/28/22 8/25/22 10/28/22 3/30/23 4/27/23 8/31/23 10/28/23 3/28/24 3/28/24 - - - - - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - 146,887 - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 12.3% 9.24% 9.82% 9.76% 9.55% 9.28% 9.36% 9.44%
ROA (Net income/ Total Assets) 1.01% 0.78% 0.81% 0.8% 0.8% 0.78% 0.78% 0.76%
Assets 1 966,326 1,083,326 1,180,211 1,284,447 1,362,794 1,470,526 1,580,057 1,721,084
Book Value Per Share 2 7.770 8.260 9.240 10.00 10.80 11.00 11.90 12.50
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 3/26/20 3/30/21 3/30/22 3/30/23 3/28/24 - - -
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 Chongqing Rural Commercial Bank Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
3.045 CNY
Average target price
3.136 CNY
Spread / Average Target
+2.96%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
CHONGQING RURAL COMMERCIAL BANK CO., LTD. Stock Chongqing Rural Commercial Bank Co., Ltd.
+8.58% 6.61B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+13.75% 556B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+12.36% 298B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+8.64% 247B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+21.72% 210B
BANK OF CHINA LIMITED Stock Bank of China Limited
+16.11% 170B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+6.88% 162B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+4.42% 153B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.67% 138B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+0.10% 139B
Other Banks
  1. Stock Market
  2. Equities
  3. 3618 Stock
  4. Financials Chongqing Rural Commercial Bank Co., Ltd.