Valuation Industrial and Commercial Bank of China Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:33:37 14/08/2026 +04			5-day change	1st Jan Change
0.8200 ^EUR	+4.33%		+4.73%	+18.16%

08-14	Jiuzhou Pharma Redeems 160 Million Yuan in Cash Management Product	MT
08-10	China State Construction Engineering's Controlling Shareholder Plans to Apply for 900 Million Yuan Loan to Raise Company Stake	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	2,572,755	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	-2.13%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,572,755	2,572,755	2,572,755
Change	-	-5.17%	7.5%	44.09%	14.75%	-2.13%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	5.97x	5.72x	5.4x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.53x	0.5x	0.46x
PEG	-	1.74x	3.43x	-	2.77x	1.93x	1.31x	0.89x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.03x	2.86x	2.65x
EV / Revenue	0x	0x	0x	0x	0x	3.03x	2.86x	2.65x
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%	5.19%	5.42%	5.74%
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	6.158	6.158	6.158
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	14.37x	-	-	1.74%	965B
BANK OF AMERICA CORPORATION	13.7x	-	-	1.86%	448B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.01x	-	-	5.16%	384B
HSBC HOLDINGS PLC	12.68x	-	-	4.13%	353B
CHINA CONSTRUCTION BANK CORPORATION	5.75x	-	-	5.3%	303B
ROYAL BANK OF CANADA	18.85x	-	-	2.27%	299B
BANK OF CHINA LIMITED	6.04x	-	-	5.21%	267B
WELLS FARGO & COMPANY	12.06x	-	-	2.16%	266B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.03x	-	-	2.64%	262B
Average	11.61x			3.38%	394.09B
Weighted average by Cap.	12.10x			3.07%