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

Stocks

End-of-day quote Shanghai S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
7.570 ^CNY	+2.44%		+3.27%	-4.54%

07-16	Tongkun Issues 500 Million Yuan in Super Short-Term Bonds	MT
07-16	Shandong Hi-speed Issues 1 Billion Yuan in Short-Term Commercial Paper	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	2,559,479	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	-2.63%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,559,479	2,559,479	2,559,479
Change	-	-5.17%	7.5%	44.09%	14.75%	-2.63%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	5.8x	5.55x	5.24x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.51x	0.48x	0.45x
PEG	-	1.74x	3.43x	-	2.77x	1.88x	1.24x	0.89x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.01x	2.85x	2.65x
EV / Revenue	0x	0x	0x	0x	0x	3.01x	2.85x	2.65x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.27x	4.05x	3.74x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2933	0.3035	0.3064	0.308	0.3103	0.3194	0.334	0.3535
Rate of return	8.18%	8.54%	8.84%	6.29%	5.49%	5.35%	5.59%	5.92%
EPS ²	0.95	0.97	0.98	0.98	1	1.031	1.077	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	851,116	898,298	965,294
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	624,653	600,557	567,760	543,971	558,971	599,102	631,987	683,743
Net income ¹	338,731	360,483	363,993	365,863	368,562	370,651	385,555	404,911
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.585	3.556	3.467	4.896	5.652	5.974	5.974	5.974
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.	13.53x	-	-	1.85%	907B
BANK OF AMERICA CORPORATION	13.12x	-	-	1.94%	430B
HSBC HOLDINGS PLC	12.39x	-	-	4.17%	344B
ROYAL BANK OF CANADA	19.02x	-	-	2.24%	300B
CHINA CONSTRUCTION BANK CORPORATION	5.44x	-	-	5.61%	286B
WELLS FARGO & COMPANY	12.1x	-	-	2.18%	265B
BANK OF CHINA LIMITED	5.81x	-	-	5.39%	264B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.14x	-	-	2.8%	241B
THE TORONTO-DOMINION BANK	18.52x	-	-	2.54%	204B
Average	12.67x			3.19%	360.08B
Weighted average by Cap.	12.76x			2.9%