Valuation Industrial and Commercial Bank of China Limited

Stocks

Market Closed - Hong Kong S.E. 03:08:05 2026-11-09 EST			5-day change	1st Jan Change
7.985 ^HKD	+0.44%		+1.14%	+26.95%

11-05	Shenergy Gets Nod for Registration for Asset-Backed Special Plan Assets	MT
11-04	Jin Jiang International Hotels' Unit Signs EUR73 Million Guarantee Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,863,266	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	8.93%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,863,266	2,863,266	2,863,266
Change	-	-5.17%	7.5%	44.09%	14.75%	8.93%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	6.35x	6.23x	5.86x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.58x	0.54x	0.51x
PEG	-	1.74x	3.43x	-	2.77x	0.96x	3.12x	0.93x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.26x	3.1x	2.87x
EV / Revenue	0x	0x	0x	0x	0x	3.26x	3.1x	2.87x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.67x	4.34x	4.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2933	0.3035	0.3064	0.308	0.3103	0.326	0.3398	0.3615
Rate of return	8.18%	8.54%	8.84%	6.29%	5.49%	4.81%	5.02%	5.34%
EPS ²	0.95	0.97	0.98	0.98	1	1.066	1.087	1.156
Distribution rate	30.9%	31.3%	31.3%	31.4%	31%	30.6%	31.3%	31.3%
Net sales ¹	860,880	841,441	806,458	786,126	838,270	877,398	923,581	998,931
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	624,653	600,557	567,760	543,971	558,971	612,738	659,825	711,176
Net income ¹	338,731	360,483	363,993	365,863	368,562	381,916	391,169	417,504
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.585	3.556	3.467	4.896	5.652	6.772	6.772	6.772
Nbr of stocks (in thousands)	356,406,257	356,406,257	356,406,257	356,406,257	356,406,257	356,406,257	-	-
Announcement Date	3/30/22	3/30/23	3/27/24	3/28/25	3/27/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.35x	-	-	4.81%	429B
JPMORGAN CHASE & CO.	13.45x	-	-	1.9%	888B
AGRICULTURAL BANK OF CHINA LIMITED	7.1x	-	-	4.55%	375B
CHINA CONSTRUCTION BANK CORPORATION	6.64x	-	-	4.73%	361B
BANK OF AMERICA CORPORATION	11.32x	-	-	2.42%	341B
BANK OF CHINA LIMITED	6.75x	-	-	4.75%	310B
HSBC HOLDINGS PLC	10.82x	-	-	4.84%	298B
ROYAL BANK OF CANADA	17.51x	-	-	2.41%	279B
WELLS FARGO & COMPANY	11.43x	-	-	2.26%	252B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	12.68x	-	-	3.09%	229B
Average	10.40x			3.58%	376.21B
Weighted average by Cap.	10.52x			3.42%