Valuation Industrial and Commercial Bank of China Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 02:24:41 2026-08-05 EDT			5-day change	1st Jan Change
0.7930 ^EUR	-3.53%		+0.86%	+18.44%

07-27	CXMT Soars 466% in Shanghai Debut to Become Most Valuable Listed Company in China	MT
07-27	CXMT Debut Drives China Equities Rally; MaxOne Semiconductor Suzhou Up 8%	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	2,607,589	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	-0.8%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,607,589	2,607,589	2,607,589
Change	-	-5.17%	7.5%	44.09%	14.75%	-0.8%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	6.06x	5.81x	5.48x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.54x	0.5x	0.47x
PEG	-	1.74x	3.43x	-	2.77x	1.96x	1.33x	0.91x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.07x	2.9x	2.68x
EV / Revenue	0x	0x	0x	0x	0x	3.07x	2.9x	2.68x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.38x	4.05x	3.78x
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%	5.11%	5.34%	5.66%
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	595,940	643,569	690,184
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	6.249	6.249	6.249
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.	14.2x	-	-	1.76%	950B
BANK OF AMERICA CORPORATION	13.44x	-	-	1.88%	440B
HSBC HOLDINGS PLC	13.16x	-	-	3.99%	365B
CHINA CONSTRUCTION BANK CORPORATION	5.8x	-	-	5.25%	304B
ROYAL BANK OF CANADA	18.47x	-	-	2.31%	290B
BANK OF CHINA LIMITED	6.1x	-	-	5.15%	263B
WELLS FARGO & COMPANY	12.1x	-	-	2.16%	267B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.07x	-	-	2.82%	248B
COMMONWEALTH BANK OF AUSTRALIA	28.1x	-	-	2.78%	213B
Average	13.94x			3.12%	371.11B
Weighted average by Cap.	13.66x			2.83%