Valuation Industrial and Commercial Bank of China Limited

Equities

Delayed Hong Kong S.E. Other stock markets 10:37:05 2024-09-15 pm EDT			5-day change	1st Jan Change
4.220 ^HKD	0.00%		+1.44%	+10.47%

12:06am	Synlait Milk Secures NZ$450 Million Syndicated Loans to Refinance Bank Debt	MT
Sep. 04	S&P Assigns A Long-Term Rating to ICIL Aero Treasury	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,050,845	1,712,977	1,559,423	1,478,751	1,589,701	1,832,290	-	-
Change	-	-16.47%	-8.96%	-5.17%	7.5%	15.26%	-	-
Enterprise Value (EV)	2,050,845	1,712,977	1,559,423	1,478,751	1,589,701	1,832,290	1,832,290	1,832,290
Change	-	-16.47%	-8.96%	-5.17%	7.5%	15.26%	0%	0%
P/E ratio	6.24x	4.92x	3.77x	3.67x	3.54x	3.91x	3.83x	3.66x
PBR	0.77x	0.57x	0.44x	0.4x	0.36x	0.37x	0.35x	0.32x
PEG	-	-	0.4x	1.74x	3.43x	18.25x	1.88x	0.76x
Capitalization / Revenue	2.4x	1.94x	1.81x	1.76x	1.97x	2.33x	2.26x	2.12x
EV / Revenue	0x	0x	0x	0x	0x	2.33x	2.26x	2.12x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.24x	3.17x	2.98x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2628	0.2628	0.2933	0.3035	0.3064	0.3036	0.3091	0.3233
Rate of return	4.9%	6.2%	8.18%	8.54%	8.84%	7.91%	8.05%	8.42%
EPS ²	0.86	0.86	0.95	0.97	0.98	0.9821	1.002	1.05
Distribution rate	30.6%	30.6%	30.9%	31.3%	31.3%	30.9%	30.8%	30.8%
Net sales ¹	855,164	882,665	860,880	841,441	806,458	785,445	810,697	863,025
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	568,226	391,382	624,653	600,557	567,760	565,342	578,825	614,174
Net income ¹	307,699	315,906	338,731	360,483	363,993	358,435	368,188	384,731
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.364	4.235	3.585	3.556	3.467	3.840	3.840	3.840
Nbr of stocks (in thousands)	356,406,257	356,406,257	356,406,257	356,406,257	356,406,257	356,406,257	-	-
Announcement Date	3/27/20	3/26/21	3/30/22	3/30/23	3/27/24	-	-	-

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. ($)
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	3.91x	-	-	+7.91%	258B
JPMORGAN CHASE & CO.	11.44x	-	-	+2.35%	581B
BANK OF AMERICA CORPORATION	11.87x	-	-	+2.59%	300B
WELLS FARGO & COMPANY	10.4x	-	-	+2.85%	180B
CHINA CONSTRUCTION BANK CORPORATION	3.79x	-	-	+8.01%	178B
ROYAL BANK OF CANADA	15.15x	-	-	+3.33%	175B
BANK OF CHINA LIMITED	4.14x	-	-	+7.68%	172B
COMMONWEALTH BANK OF AUSTRALIA	24.47x	-	-	+3.33%	159B
HSBC HOLDINGS PLC	6.89x	-	-	+9.73%	156B
HDFC BANK LIMITED	18.59x	-	-	+1.24%	151B
Average	11.07x	-	-	+4.90%	231.06B
Weighted average by Cap.	10.78x	-	-	+4.44%