Valuation Wuxi Rural Commercial Bank Co.,Ltd

Stocks

End-of-day quote Shanghai S.E. Other stock markets 04/08/2026			5-day change	1st Jan Change
5.590 ^CNY	-2.95%		+3.71%	-5.73%

06-23	Wuxi Rural Commercial Bank Redeems 500 Million Yuan in Perpetual Bonds	MT
04-29	Wuxi Rural Commercial Bank Q1 net profit up 2.7% Y/Y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,556	9,811	10,863	12,971	13,014	12,268	-	-
Change	-	-7.05%	10.73%	19.4%	0.34%	-5.73%	-	-
Enterprise Value (EV)	10,556	9,811	10,863	12,971	13,014	12,268	12,268	12,268
Change	-	-7.05%	10.73%	19.4%	0.34%	-5.73%	0%	0%
P/E	8.22x	5.17x	6.16x	6.03x	5.87x	5.54x	5.28x	4.97x
PBR	0.8x	0.51x	0.52x	0.61x	0.57x	0.52x	0.48x	0.45x
PEG	-	0.1x	-0.3x	0.3x	1.92x	1.87x	1.1x	0.77x
Capitalization / Revenue	2.43x	2.19x	2.39x	2.74x	2.7x	2.43x	2.3x	2.17x
EV / Revenue	0x	0x	0x	0x	0x	2.43x	2.3x	2.17x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.53x	3.33x	3.11x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.18	0.2	-	0.22	0.24	-	-	-
Rate of return	3.17%	3.8%	-	3.72%	4.05%	-	-	-
EPS ²	0.69	1.02	0.82	0.98	1.01	1.04	1.09	1.16
Distribution rate	26.1%	19.6%	-	22.4%	23.8%	-	-	-
Net sales ¹	4,349	4,481	4,538	4,726	4,819	5,044	5,329	5,658
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,777	2,142	2,389	2,496	2,500	3,474	3,684	3,940
Net income ¹	1,580	2,001	2,200	2,252	2,309	2,389	2,493	2,645
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.670	5.270	5.050	5.910	5.930	5.760	5.760	5.760
Nbr of stocks (in thousands)	1,861,674	1,861,678	2,151,172	2,194,682	2,194,682	2,194,682	-	-
Announcement Date	28/04/22	13/01/23	29/03/24	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.($)
WUXI RURAL COMMERCIAL BANK CO.,LTD	5.54x	-	-	-	1.87B
ICICI BANK LIMITED	18.06x	-	-	0.94%	110B
ANZ GROUP HOLDINGS LIMITED	15.21x	-	-	4.47%	78.62B
CRÉDIT AGRICOLE S.A.	7.98x	-	-	5.99%	67.69B
INDUSTRIAL BANK CO., LTD.	5.28x	-	-	5.7%	59.83B
FIFTH THIRD BANCORP	18.57x	-	-	2.86%	51.58B
PT BANK CENTRAL ASIA TBK	12.81x	-	-	5.41%	43.04B
QATAR NATIONAL BANK (Q.P.S.C.)	9.67x	-	-	4.44%	43.37B
BANK LEUMI LE-ISRAEL B.M.	10.67x	-	-	3.76%	34.72B
STANDARD BANK GROUP LIMITED	10.1x	-	-	5.67%	32.48B
Average	11.39x			4.36%	52.31B
Weighted average by Cap.	12.76x			4.01%