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 1 104,403 123,715 219,367 238,888 347,927 470,488 - -
Change - 18.5% 77.32% 8.9% 45.64% 35.23% - -
Enterprise Value (EV) 104,403 123,715 219,367 238,888 347,927 470,488 470,488 470,488
Change - 18.5% 77.32% 8.9% 45.64% 35.23% 0% 0%
P/E 8.74x 8.68x 8.31x 4.85x 5.71x 6.38x 5.45x 4.77x
PBR 1.52x 1.83x 2.42x 1.57x 1.5x 1.69x 1.44x 1.23x
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 3.42x 3.03x 2.67x
EV / Revenue 0x 0x 0x 0x 0x 3.42x 3.03x 2.67x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.19x 3.68x 3.2x
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% - 4.57% 5.17% 5.98%
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 71.36 103.00 138.17 138.17 138.17
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.($)
6.48x - - 4.94% 357B
17.07x - - 0.99% 104B
15.06x - - 4.46% 80.53B
7.93x - - 6.34% 65.4B
5.15x - - 5.83% 57.19B
17.84x - - 2.97% 49.63B
12.99x - - 5.39% 44.17B
9.32x - - 4.61% 41.77B
11.49x - - 3.51% 38.31B
Average 11.48x 4.34% 93.02B
Weighted average by Cap. 10.03x 4.4%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!