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

Stocks

End-of-day quote Shanghai S.E. Other stock markets 10/08/2026			5-day change	1st Jan Change
7.530 ^CNY	0.00%		-5.76%	-5.04%

07:20am	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	2,568,167	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	-2.3%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,568,167	2,568,167	2,568,167
Change	-	-5.17%	7.5%	44.09%	14.75%	-2.3%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	6.02x	5.77x	5.44x
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	1.33x	0.9x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.02x	2.86x	2.64x
EV / Revenue	0x	0x	0x	0x	0x	3.02x	2.86x	2.64x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.29x	4.01x	3.66x
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%	5.15%	5.38%	5.7%
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	6.205	6.205	6.205
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	30/03/22	30/03/23	27/03/24	28/03/25	27/03/26	-	-	-

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.	14.14x	-	-	1.76%	950B
BANK OF AMERICA CORPORATION	13.5x	-	-	1.87%	442B
HSBC HOLDINGS PLC	12.71x	-	-	4.12%	354B
ROYAL BANK OF CANADA	18.54x	-	-	2.3%	294B
WELLS FARGO & COMPANY	11.95x	-	-	2.19%	264B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.45x	-	-	2.74%	254B
BANCO SANTANDER, S.A.	11.75x	-	-	2.1%	211B
COMMONWEALTH BANK OF AUSTRALIA	27.68x	-	-	2.83%	210B
THE TORONTO-DOMINION BANK	18.08x	-	-	2.6%	201B
Average	15.87x			2.5%	353.38B
Weighted average by Cap.	15.13x			2.35%