Valuation Industrial Bank Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-12-11			5-day change	1st Jan Change
20.42 ^CNY	+0.34%		-2.16%	+6.58%

Dec. 03	Huapeng Glass Applies to Unfreeze Subsidiary's Bank Accounts; Shares Down 4%	MT
Dec. 01	Industrial Bank Issues 5 Billion Yuan Green Bonds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	433,557	395,541	365,419	336,751	398,036	432,145	-	-
Change	-	-8.77%	-7.62%	-7.85%	18.2%	8.57%	-	-
Enterprise Value (EV)	433,557	395,541	365,419	336,751	398,036	432,145	432,145	432,145
Change	-	-8.77%	-7.62%	-7.85%	18.2%	8.57%	0%	0%
P/E ratio	6.78x	5.05x	4.19x	4.62x	5.46x	5.72x	5.53x	5.33x
PBR	0.82x	0.66x	0.55x	0.47x	0.52x	0.53x	0.5x	0.46x
PEG	-	0.2x	0.4x	-0.3x	-	3.23x	1.64x	1.41x
Capitalization / Revenue	2.13x	1.79x	1.64x	1.6x	1.88x	2.04x	1.99x	1.92x
EV / Revenue	0x	0x	0x	0x	0x	2.04x	1.99x	1.92x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	2.93x	2.84x	2.74x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.802	1.035	1.188	1.04	1.06	1.062	1.074	1.111
Rate of return	3.84%	5.44%	6.75%	6.42%	5.53%	5.2%	5.26%	5.44%
EPS ²	3.08	3.77	4.2	3.51	3.51	3.572	3.693	3.832
Distribution rate	26%	27.5%	28.3%	29.6%	30.2%	29.7%	29.1%	29%
Net sales ¹	203,137	221,236	222,374	210,831	212,226	211,424	216,702	225,346
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	76,547	162,209	154,782	145,318	147,386	147,565	152,021	157,998
Net income ¹	76,637	82,680	91,377	77,116	77,205	77,074	78,941	81,973
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	20.87	19.04	17.59	16.21	19.16	20.42	20.42	20.42
Nbr of stocks (in thousands)	20,774,191	20,774,191	20,774,244	20,774,290	20,774,302	21,162,852	-	-
Announcement Date	1/14/21	1/10/22	1/30/23	3/28/24	1/16/25	-	-	-

¹CNY in Million²CNY

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.($)
INDUSTRIAL BANK CO., LTD.	5.7x	-	-	5.22%	60.97B
AGRICULTURAL BANK OF CHINA LIMITED	6.56x	-	-	4.72%	376B
ICICI BANK LIMITED	18.98x	-	-	0.91%	108B
ANZ GROUP HOLDINGS LIMITED	14.56x	-	-	4.76%	70.66B
CRÉDIT AGRICOLE S.A.	7.35x	-	-	6.79%	60.24B
PT BANK CENTRAL ASIA TBK	17.33x	-	-	3.81%	59.71B
CHINA CITIC BANK CORPORATION LIMITED	6.25x	-	-	4.87%	56.57B
QATAR NATIONAL BANK (Q.P.S.C.)	10.85x	-	-	3.88%	47.08B
Average	10.95x			4.37%	104.95B
Weighted average by Cap.	9.82x			4.32%