Valuation Commercial International Bank Egypt (CIB) S.A.E. OTC Markets

Stocks

Market Closed - OTC Markets 15:42:42 2026-10-30 EDT			5-day change	1st Jan Change
2.160 ^USD	-1.82%		-3.36%	-0.92%

08:03am	Mideast stocks-Qatar surges, bucking Gulf market slide on Iran war concerns	RE
10-28	Mideast stocks-Gulf equities mixed as Ras Tanura strike unnerves investors	RE

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	401,806	-	-
Change	-	18.5%	77.32%	8.9%	45.64%	15.49%	-	-
Enterprise Value (EV)	104,403	123,715	219,367	238,888	347,927	401,806	401,806	401,806
Change	-	18.5%	77.32%	8.9%	45.64%	15.49%	0%	0%
P/E	8.74x	8.68x	8.31x	4.85x	5.71x	5.54x	4.68x	4.1x
PBR	1.52x	1.83x	2.42x	1.57x	1.5x	1.38x	1.2x	1.02x
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	2.92x	2.59x	2.28x
EV / Revenue	0x	0x	0x	0x	0x	2.92x	2.59x	2.28x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.56x	3.17x	2.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.8181	-	-	0.5	6	6.334	7.164	8.311
Rate of return	2.55%	-	-	0.7%	5.83%	5.37%	6.07%	7.04%
EPS ²	3.662	4.345	7.945	14.72	18.05	21.3	25.19	28.77
Distribution rate	22.3%	-	-	3.4%	33.2%	29.7%	28.4%	28.9%
Net sales ¹	28,659	38,047	62,787	119,276	119,711	137,749	155,372	176,193
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	20,513	25,544	49,229	81,677	102,754	112,821	126,643	145,806
Net income ¹	13,272	16,114	26,542	55,196	82,239	77,599	88,027	97,737
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	32.02	37.71	66.05	71.36	103.00	118.00	118.00	118.00
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	-	-	-