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 1 104,403 123,715 219,367 238,888 347,927 483,530 - -
Change - 18.5% 77.32% 8.9% 45.64% 38.97% - -
Enterprise Value (EV) 104,403 123,715 219,367 238,888 347,927 483,530 483,530 483,530
Change - 18.5% 77.32% 8.9% 45.64% 38.97% 0% 0%
P/E 8.74x 8.68x 8.31x 4.85x 5.71x 6.51x 5.56x 4.87x
PBR 1.52x 1.83x 2.42x 1.57x 1.5x 1.73x 1.47x 1.25x
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 3.51x 3.11x 2.74x
EV / Revenue 0x 0x 0x 0x 0x 3.51x 3.11x 2.74x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.3x 3.79x 3.29x
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% - 4.47% 5.06% 5.86%
EPS 2 3.662 4.345 7.945 14.72 18.05 21.65 25.34 28.96
Distribution rate 22.3% - - 3.4% - 29.1% 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 81,677 102,754 112,345 127,724 146,842
Net income 1 13,272 16,114 26,542 55,196 82,239 76,816 86,355 95,478
Net Debt - - - - - - - -
Reference price 2 32.02 37.71 66.05 71.36 103.00 141.00 141.00 141.00
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 - - -
1EGP in Million2EGP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.64x - - 4.79% 357B
17.62x - - 0.96% 108B
15.34x - - 4.38% 82.41B
8.02x - - 6.27% 66.12B
5.16x - - 5.83% 57.43B
17.89x - - 2.96% 49.76B
13.71x - - 5.09% 46.77B
9.31x - - 4.62% 41.74B
11.52x - - 3.49% 38.68B
Average 11.69x 4.27% 94.19B
Weighted average by Cap. 10.30x 4.29%

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. CBKD Stock
  5. Valuation Commercial International Bank Egypt (CIB) S.A.E.