Company Valuation: Qingdao Rural Commercial Bank Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 28,278 21,445 16,056 14,556 16,889 17,222
Change - -24.16% -25.13% -9.34% 16.03% 1.97%
Enterprise Value (EV) 1 104,960 114,523 91,228 106,540 102,671 94,157
Change - 9.11% -20.34% 16.78% -3.63% -8.29%
P/E Ratio 9.98x 8x 8.76x 7.15x 7.42x 6.95x
PBR 0.98x 0.63x 0.45x 0.38x 0.47x 0.46x
PEG - -1.5x -0.3x 0.6x 0.6x 0.78x
Capitalization / Revenue 4.76x 3.34x 3.16x 2.7x 2.91x 2.57x
EV / Revenue 17.7x 17.9x 17.9x 19.8x 17.7x 14.1x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.15 0.1 - 0.1 0.12 0.12
Rate of return 2.95% 2.59% - 3.82% 3.95% 3.87%
EPS 2 0.51 0.4828 0.3298 0.3663 0.4098 0.4463
Distribution rate 29.4% 20.7% - 27.3% 29.3% 26.9%
Net sales 1 5,942 6,414 5,088 5,383 5,805 6,691
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 2,960 3,066 2,317 2,568 2,856 3,128
Net Debt 1 76,682 93,078 75,172 91,985 85,782 76,935
Reference price 2 5.090 3.860 2.890 2.620 3.040 3.100
Nbr of stocks (in thousands) 5,555,556 5,555,598 5,555,608 5,555,616 5,555,617 5,555,620
Announcement Date 26/04/21 28/04/22 30/04/23 26/04/24 24/04/25 28/04/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.41B
6.13x - - 5.12% 338B
18.91x - - 0.92% 98.63B
13.8x - - 4.93% 71.25B
5.22x - - 5.81% 58.69B
7.13x - - 7.21% 56.62B
17.49x - - 3.04% 48.42B
9.42x - - 4.51% 42.55B
11.96x - - 5.85% 39.83B
9.97x - - 4.03% 33.36B
Average 11.11x 4.6% 78.95B
Weighted average by Cap. 9.77x 4.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 002958 Stock
  4. Valuation Qingdao Rural Commercial Bank Co., Ltd.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!