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 1 104,403 123,715 219,367 238,888 347,927 474,234 - -
Change - 18.5% 77.32% 8.9% 45.64% 36.3% - -
Enterprise Value (EV) 104,403 123,715 219,367 238,888 347,927 474,234 474,234 474,234
Change - 18.5% 77.32% 8.9% 45.64% 36.3% 0% 0%
P/E 8.74x 8.68x 8.31x 4.85x 5.71x 6.43x 5.5x 4.81x
PBR 1.52x 1.83x 2.42x 1.57x 1.5x 1.71x 1.45x 1.24x
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 3.45x 3.05x 2.69x
EV / Revenue 0x 0x 0x 0x 0x 3.45x 3.05x 2.69x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.22x 3.71x 3.23x
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% - 4.53% 5.13% 5.93%
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 71.36 103.00 139.27 139.27 139.27
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.($)
6.16x - - 5.12% 334B
17.43x - - 0.97% 106B
15.4x - - 4.37% 80.91B
8.57x - - 5.86% 70.16B
5.03x - - 5.99% 57.01B
18.89x - - 2.81% 52.55B
13x - - 5.35% 43.81B
9.39x - - 4.58% 42.12B
11.09x - - 3.63% 37.81B
Average 11.66x 4.3% 91.53B
Weighted average by Cap. 10.21x 4.41%

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.