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

Stocks

Real-time Estimate Cboe Europe 10:40:42 2026-10-28 EDT			5-day change	1st Jan Change
2.133 ^USD	-1.25%		-6.80%	-0.70%

10-26	Mideast stocks-most Gulf bourses rebound on Iran diplomacy hopes; Egypt falls ahead of Saudi defence vote	RE
10-21	Mideast stocks-most Gulf bourses slip as Iran-US diplomacy hits a standstill	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	418,151	-	-
Change	-	18.5%	77.32%	8.9%	45.64%	20.18%	-	-
Enterprise Value (EV)	104,403	123,715	219,367	238,888	347,927	418,151	418,151	418,151
Change	-	18.5%	77.32%	8.9%	45.64%	20.18%	0%	0%
P/E	8.74x	8.68x	8.31x	4.85x	5.71x	5.7x	4.85x	4.24x
PBR	1.52x	1.83x	2.42x	1.57x	1.5x	1.44x	1.28x	1.09x
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	3.04x	2.69x	2.37x
EV / Revenue	0x	0x	0x	0x	0x	3.04x	2.69x	2.37x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.71x	3.27x	2.85x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.8181	-	-	0.5	6	6.309	7.141	8.265
Rate of return	2.55%	-	-	0.7%	5.83%	5.14%	5.82%	6.73%
EPS ²	3.662	4.345	7.945	14.72	18.05	21.53	25.34	28.96
Distribution rate	22.3%	-	-	3.4%	33.2%	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	122.80	122.80	122.80
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

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.($)
JPMORGAN CHASE & CO.	13.48x	-	-	1.9%	892B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.97%	433B
AGRICULTURAL BANK OF CHINA LIMITED	6.8x	-	-	4.67%	381B
BANK OF AMERICA CORPORATION	11.54x	-	-	2.36%	351B
CHINA CONSTRUCTION BANK CORPORATION	6.36x	-	-	4.89%	344B
BANK OF CHINA LIMITED	6.78x	-	-	4.71%	316B
HSBC HOLDINGS PLC	10.55x	-	-	4.93%	294B
ROYAL BANK OF CANADA	17.59x	-	-	2.39%	281B
WELLS FARGO & COMPANY	11.26x	-	-	2.3%	248B
Average	10.07x			3.68%	393.22B
Weighted average by Cap.	10.32x			3.48%