Valuation CIMB Group Holdings

Equities

Market Closed - BURSA MALAYSIA Other stock markets 04:59:54 2026-05-15 am EDT			5-day change	1st Jan Change
7.880 ^MYR	-0.25%		-0.63%	-4.48%

May. 07	CIMB Group Holdings Berhad Appoints Mak Joon Nien as Chief Executive Officer of Growth Markets, CEO of CIMB Singapore and Member of CIMB Group Executive Committee	CI
May. 07	MOVES-Malaysia's CIMB appoints Mak Joon Nien as growth markets CEO, Singapore CEO	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	55,707	61,858	62,391	87,977	89,025	85,129	-	-
Change	-	11.04%	0.86%	41.01%	1.19%	-4.38%	-	-
Enterprise Value (EV)	55,707	61,858	62,391	87,977	89,025	85,129	85,129	85,129
Change	-	11.04%	0.86%	41.01%	1.19%	-4.38%	0%	0%
P/E ratio	12.7x	11.1x	8.96x	11.4x	11.3x	10.3x	9.72x	9.18x
PBR	0.95x	0.99x	0.91x	1.27x	1.27x	1.13x	1.09x	1.04x
PEG	-	0.5x	0.4x	1.1x	8.3x	2.07x	1.65x	1.56x
Capitalization / Revenue	3.03x	3.12x	2.97x	3.94x	3.96x	3.64x	3.45x	3.3x
EV / Revenue	0x	0x	0x	0x	0x	3.64x	3.45x	3.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.85x	6.44x	6.14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2299	0.26	0.36	0.4	0.471	0.4842	0.5168	0.528
Rate of return	4.22%	4.48%	6.15%	4.88%	5.71%	6.14%	6.56%	6.7%
EPS ²	0.4286	0.5209	0.6528	0.7196	0.7294	0.7657	0.8109	0.8586
Distribution rate	53.6%	49.9%	55.1%	55.6%	64.6%	63.2%	63.7%	61.5%
Net sales ¹	18,362	19,827	21,014	22,301	22,467	23,398	24,652	25,824
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	10,094	10,492	11,149	11,881	11,840	12,424	13,226	13,854
Net income ¹	4,295	5,440	6,981	7,728	7,860	8,216	8,720	9,242
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.450	5.800	5.850	8.200	8.250	7.880	7.880	7.880
Nbr of stocks (in thousands)	10,221,452	10,665,102	10,665,102	10,728,902	10,790,968	10,803,216	-	-
Announcement Date	2/28/22	2/28/23	2/29/24	2/28/25	2/27/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CIMB GROUP HOLDINGS	10.29x	-	-	6.14%	21.54B
JPMORGAN CHASE & CO.	13.33x	-	-	2.11%	798B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.81x	-	-	5.34%	363B
BANK OF AMERICA CORPORATION	11.13x	-	-	2.37%	353B
HSBC HOLDINGS PLC	10.94x	-	-	4.73%	302B
CHINA CONSTRUCTION BANK CORPORATION	5.81x	-	-	5.25%	300B
BANK OF CHINA LIMITED	6.02x	-	-	5.19%	259B
ROYAL BANK OF CANADA	16.14x	-	-	2.66%	256B
WELLS FARGO & COMPANY	10.53x	-	-	2.56%	225B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.97x	-	-	2.58%	208B
Average	10.50x			3.89%	308.66B
Weighted average by Cap.	10.73x			3.48%