Valuation Industrial and Commercial Bank of China Limited Shanghai S.E.
Stocks
601398
CNE000001P37
Banks
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.150 CNY | -0.56% |
|
-0.14% | -9.84% |
| 06-22 | ICBC Lists Two Series of Bonds in Hong Kong | MT |
| 06-16 | ICBC Issues 50 Billion Yuan Tier 2 Capital Bonds | MT |
Company Valuation: Industrial and Commercial Bank of China Limited
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 | 2,426,146 | - | - |
| Change | - | -5.17% | 7.5% | 44.09% | 14.75% | -7.7% | - | - |
| Enterprise Value (EV) | 1,559,423 | 1,478,751 | 1,589,701 | 2,290,644 | 2,628,615 | 2,426,146 | 2,426,146 | 2,426,146 |
| Change | - | -5.17% | 7.5% | 44.09% | 14.75% | -7.7% | 0% | 0% |
| P/E | 3.77x | 3.67x | 3.54x | 5x | 5.65x | 5.57x | 5.33x | 5.03x |
| PBR | 0.44x | 0.4x | 0.36x | 0.48x | 0.52x | 0.49x | 0.46x | 0.43x |
| PEG | - | 1.74x | 3.43x | - | 2.77x | 1.8x | 1.18x | 0.84x |
| Capitalization / Revenue | 1.81x | 1.76x | 1.97x | 2.91x | 3.14x | 2.86x | 2.7x | 2.52x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.86x | 2.7x | 2.52x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 4.07x | 3.85x | 3.56x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.2933 | 0.3035 | 0.3064 | 0.308 | 0.3103 | 0.3195 | 0.3338 | 0.3516 |
| Rate of return | 8.18% | 8.54% | 8.84% | 6.29% | 5.49% | 5.56% | 5.81% | 6.12% |
| EPS 2 | 0.95 | 0.97 | 0.98 | 0.98 | 1 | 1.031 | 1.078 | 1.142 |
| Distribution rate | 30.9% | 31.3% | 31.3% | 31.4% | 31% | 31% | 31% | 30.8% |
| Net sales 1 | 860,880 | 841,441 | 806,458 | 786,126 | 838,270 | 848,938 | 897,019 | 964,350 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 624,653 | 600,557 | 567,760 | 543,971 | 558,971 | 596,333 | 630,664 | 682,233 |
| Net income 1 | 338,731 | 360,483 | 363,993 | 365,863 | 368,562 | 370,286 | 384,947 | 404,049 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 3.585 | 3.556 | 3.467 | 4.896 | 5.652 | 5.743 | 5.743 | 5.743 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.95x | - | - | 1.88% | 898B | |
| 13x | - | - | 2.03% | 413B | |
| 11.79x | - | - | 4.39% | 328B | |
| 5.47x | - | - | 5.58% | 285B | |
| 18.2x | - | - | 2.34% | 283B | |
| 5.71x | - | - | 5.45% | 256B | |
| 12.12x | - | - | 2.22% | 259B | |
| 16.52x | - | - | 2.34% | 226B | |
| 18.26x | - | - | 2.58% | 199B | |
| Average | 12.89x | 3.2% | 349.66B | |||
| Weighted average by Cap. | 13.13x | 2.93% |
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
- Stock Market
- Stocks
- 1398 Stock
- 601398 Stock
- Valuation Industrial and Commercial Bank of China Limited
Select your edition
All financial news and data tailored to specific country editions
