Company Valuation: Commercial International Bank Egypt (CIB) S.A.E.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 104,403 123,715 219,367 238,888 347,927 437,560 - -
Change - 18.5% 77.32% 8.9% 45.64% 25.76% - -
Enterprise Value (EV) 104,403 123,715 219,367 238,888 347,927 437,560 437,560 437,560
Change - 18.5% 77.32% 8.9% 45.64% 25.76% 0% 0%
P/E 8.74x 8.68x 8.31x 4.85x 5.71x 5.95x 5.05x 4.42x
PBR 1.52x 1.83x 2.42x 1.57x 1.5x 1.5x 1.34x 1.14x
PEG - 0.5x 0.1x 0.1x 0.3x 0.3x 0.3x 0.3x
Capitalization / Revenue 3.64x 3.25x 3.49x 2x 2.91x 3.18x 2.82x 2.48x
EV / Revenue 0x 0x 0x 0x 0x 3.18x 2.82x 2.48x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 3.88x 3.43x 2.98x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.8181 - - 0.5 - 6.309 7.141 8.265
Rate of return 2.55% - - 0.7% - 4.93% 5.58% 6.46%
EPS 2 3.662 4.345 7.945 14.72 18.05 21.53 25.34 28.96
Distribution rate 22.3% - - 3.4% - 29.3% 28.2% 28.5%
Net sales 1 28,659 38,047 62,787 119,276 119,711 137,631 155,430 176,235
EBITDA - - - - - - - -
EBIT 1 20,513 25,544 49,229 81,677 102,754 112,821 127,724 146,842
Net income 1 13,272 16,114 26,542 55,196 82,239 77,574 88,184 98,392
Net Debt - - - - - - - -
Reference price 2 32.02 37.71 66.05 71.36 103.00 128.01 128.01 128.01
Nbr of stocks (in thousands) 3,260,457 3,280,765 3,321,451 3,347,474 3,377,936 3,405,139 - -
Announcement Date 2/21/22 2/13/23 2/11/24 2/19/25 2/9/26 - - -
1EGP in Million2EGP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.68x - - 4.74% 352B
16.13x - - 1.05% 97.33B
15.53x - - 4.33% 81.25B
7.64x - - 6.59% 61.04B
5.05x - - 5.99% 56.01B
16.81x - - 3.19% 46.77B
12.78x - - 5.52% 42.52B
8.94x - - 4.81% 40.07B
10.78x - - 3.79% 36.12B
Average 11.15x 4.44% 90.33B
Weighted average by Cap. 9.85x 4.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. COMI Stock
  4. CIN Stock
  5. Valuation Commercial International Bank Egypt (CIB) S.A.E.