Valuation Industrial and Commercial Bank of China Limited Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
3.060 ^THB	-1.29%		0.00%	+19.53%

08-09	China State Construction Engineering's Controlling Shareholder Plans to Apply for 900 Million Yuan Loan to Raise Company Stake	MT
08-05	Lopal Tech Subsidiary Subscribes to 100-Million-Yuan ICBC Wealth Product	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	2,586,819	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	-1.59%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,586,819	2,586,819	2,586,819
Change	-	-5.17%	7.5%	44.09%	14.75%	-1.59%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	6.01x	5.76x	5.43x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.53x	0.5x	0.46x
PEG	-	1.74x	3.43x	-	2.77x	1.94x	1.32x	0.9x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.04x	2.88x	2.66x
EV / Revenue	0x	0x	0x	0x	0x	3.04x	2.88x	2.66x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.32x	4.04x	3.68x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2933	0.3035	0.3064	0.308	0.3103	0.3195	0.3337	0.3535
Rate of return	8.18%	8.54%	8.84%	6.29%	5.49%	5.16%	5.39%	5.71%
EPS ²	0.95	0.97	0.98	0.98	1	1.031	1.076	1.141
Distribution rate	30.9%	31.3%	31.3%	31.4%	31%	31%	31%	31%
Net sales ¹	860,880	841,441	806,458	786,126	838,270	849,661	899,225	971,552
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	624,653	600,557	567,760	543,971	558,971	599,102	640,886	702,631
Net income ¹	338,731	360,483	363,993	365,863	368,562	369,994	384,797	405,550
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.585	3.556	3.467	4.896	5.652	6.196	6.196	6.196
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.($)
JPMORGAN CHASE & CO.	14.45x	-	-	1.74%	971B
BANK OF AMERICA CORPORATION	13.85x	-	-	1.83%	453B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.97x	-	-	5.19%	380B
HSBC HOLDINGS PLC	12.79x	-	-	4.1%	356B
CHINA CONSTRUCTION BANK CORPORATION	5.7x	-	-	5.35%	300B
ROYAL BANK OF CANADA	18.73x	-	-	2.28%	297B
WELLS FARGO & COMPANY	12.18x	-	-	2.14%	269B
BANK OF CHINA LIMITED	5.94x	-	-	5.29%	262B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.62x	-	-	2.71%	255B
Average	11.58x			3.4%	393.67B
Weighted average by Cap.	12.13x			3.07%