Valuation Bank of China Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 11:08:30 12/01/2026 +03			5-day change	1st Jan Change
4.440 ^HKD	+1.14%		-0.45%	-0.45%

01-09	Air France-KLM Issues EUR650 Million Note	MT
01-08	China Vanke Secures Bank Approval to Defer Interest Payments	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	856,824	834,257	876,091	1,067,151	1,473,279	1,651,724	1,651,724	-
Change	-	-2.63%	5.01%	21.81%	38.06%	12.11%	0%	-
Enterprise Value (EV)	856,824	834,257	876,091	1,067,151	1,473,279	1,651,724	1,651,724	1,651,724
Change	-	-2.63%	5.01%	21.81%	38.06%	12.11%	0%	0%
P/E ratio	3.66x	3.27x	3.44x	3.66x	4.97x	5.49x	5.42x	5.32x
PBR	0.37x	0.35x	0.36x	0.36x	0.46x	0.48x	0.44x	0.42x
PEG	-	0.2x	0.8x	2.67x	3.68x	-1.56x	4.06x	2.76x
Capitalization / Revenue	1.51x	1.38x	1.42x	1.71x	2.33x	2.6x	2.49x	2.34x
EV / Revenue	0x	0x	0x	0x	0x	2.6x	2.49x	2.34x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.11x	4x	3.75x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.197	0.221	0.232	0.2364	0.2424	0.223	0.23	0.235
Rate of return	8.83%	9.65%	9.24%	8.74%	6.5%	5.61%	5.79%	5.91%
EPS ²	0.61	0.7	0.73	0.74	0.75	0.7235	0.7332	0.7473
Distribution rate	32.3%	31.6%	31.8%	31.9%	32.3%	30.8%	31.4%	31.4%
Net sales ¹	567,647	605,717	619,139	624,138	632,771	634,433	664,676	704,626
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	365,236	379,362	387,943	401,205	397,001	401,781	413,014	440,155
Net income ¹	192,870	216,559	227,439	231,904	237,841	233,778	239,290	245,595
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.231	2.289	2.512	2.705	3.731	3.974	3.974	3.974
Nbr of stocks (in thousands)	294,385,451	294,384,261	294,387,791	294,387,791	294,387,791	322,212,412	322,212,412	-
Announcement Date	3/30/21 A	3/29/22 A	3/30/23 A	3/28/24 A	3/26/25 A	-	-	-

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.($)
BANK OF CHINA LIMITED	5.43x	-	-	5.68%	235B
JPMORGAN CHASE & CO.	16.26x	-	-	1.76%	896B
BANK OF AMERICA CORPORATION	14.69x	-	-	1.94%	408B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.51x	-	-	5.65%	366B
WELLS FARGO & COMPANY	15.21x	-	-	1.77%	301B
HSBC HOLDINGS PLC	13.62x	-	-	4.42%	275B
CHINA CONSTRUCTION BANK CORPORATION	5.28x	-	-	5.66%	262B
ROYAL BANK OF CANADA	15.25x	-	-	2.86%	237B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.05x	-	-	2.8%	189B
BANCO SANTANDER, S.A.	11.58x	-	-	2.21%	175B
Average	11.69x			3.48%	334.4B
Weighted average by Cap.	12.52x			3.17%