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

Stocks

End-of-day quote Shanghai S.E. 2026-10-12			5-day change	1st Jan Change
8.440 ^CNY	+2.68%		+1.93%	+6.43%

09-15	ICBC Declares Dividend for Preference Shares	MT
09-14	ByteDance Reportedly Signs $29.6 Billion Loan With HSBC, Others	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	2,839,686	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	8.03%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,839,686	2,839,686	2,839,686
Change	-	-5.17%	7.5%	44.09%	14.75%	8.03%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	6.29x	6.01x	5.63x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.55x	0.52x	0.49x
PEG	-	1.74x	3.43x	-	2.77x	1.91x	1.28x	0.83x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.27x	3.09x	2.86x
EV / Revenue	0x	0x	0x	0x	0x	3.27x	3.09x	2.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.66x	4.35x	4.02x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2933	0.3035	0.3064	0.308	0.3103	0.3204	0.3357	0.3575
Rate of return	8.18%	8.54%	8.84%	6.29%	5.49%	4.93%	5.17%	5.5%
EPS ²	0.95	0.97	0.98	0.98	1	1.033	1.082	1.155
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	869,678	919,580	994,134
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	624,653	600,557	567,760	543,971	558,971	609,023	653,127	706,320
Net income ¹	338,731	360,483	363,993	365,863	368,562	372,015	388,975	414,372
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.585	3.556	3.467	4.896	5.652	6.500	6.500	6.500
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	13.11x	-	-	1.91%	885B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.2x	-	-	5%	414B
BANK OF AMERICA CORPORATION	11.88x	-	-	2.19%	380B
AGRICULTURAL BANK OF CHINA LIMITED	6.6x	-	-	4.81%	358B
CHINA CONSTRUCTION BANK CORPORATION	6.25x	-	-	4.95%	333B
HSBC HOLDINGS PLC	11.33x	-	-	4.61%	316B
BANK OF CHINA LIMITED	6.93x	-	-	4.58%	306B
ROYAL BANK OF CANADA	16.87x	-	-	2.5%	266B
WELLS FARGO & COMPANY	11.39x	-	-	2.28%	253B
Average	10.06x			3.65%	390.08B
Weighted average by Cap.	10.31x			3.44%