Valuation Industrial and Commercial Bank of China Limited Thailand S.E.
Stocks
ICBC19
TH8483123601
Banks
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.060 THB | -0.65% |
|
-6.71% | +19.53% |
| 08-05 | Lopal Tech Subsidiary Subscribes to 100-Million-Yuan ICBC Wealth Product | MT |
| 07-27 | CXMT Soars 466% in Shanghai Debut to Become Most Valuable Listed Company in China | MT |
Company Valuation: Industrial and Commercial Bank of China Limited
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 | 2,578,762 | - | - |
| Change | - | -5.17% | 7.5% | 44.09% | 14.75% | -1.9% | - | - |
| Enterprise Value (EV) | 1,559,423 | 1,478,751 | 1,589,701 | 2,290,644 | 2,628,615 | 2,578,762 | 2,578,762 | 2,578,762 |
| Change | - | -5.17% | 7.5% | 44.09% | 14.75% | -1.9% | 0% | 0% |
| P/E | 3.77x | 3.67x | 3.54x | 5x | 5.65x | 6.01x | 5.76x | 5.43x |
| PBR | 0.44x | 0.4x | 0.36x | 0.48x | 0.52x | 0.53x | 0.5x | 0.46x |
| PEG | - | 1.74x | 3.43x | - | 2.77x | 1.94x | 1.32x | 0.9x |
| Capitalization / Revenue | 1.81x | 1.76x | 1.97x | 2.91x | 3.14x | 3.04x | 2.87x | 2.65x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.04x | 2.87x | 2.65x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 4.33x | 4.01x | 3.74x |
| 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% | 5.16% | 5.39% | 5.71% |
| 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 | 595,940 | 643,569 | 690,184 |
| 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 | 6.196 | 6.196 | 6.196 |
| 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 | 3/30/22 A | 3/30/23 A | 3/27/24 A | 3/28/25 A | 3/27/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.1x | - | - | 1.77% | 947B | |
| 13.46x | - | - | 1.87% | 441B | |
| 6.01x | - | - | 5.16% | 382B | |
| 12.6x | - | - | 4.16% | 351B | |
| 5.78x | - | - | 5.27% | 303B | |
| 18.67x | - | - | 2.28% | 294B | |
| 11.99x | - | - | 2.18% | 265B | |
| 6.04x | - | - | 5.21% | 261B | |
| 14.49x | - | - | 2.74% | 254B | |
| Average | 11.46x | 3.4% | 388.62B | |||
| Weighted average by Cap. | 11.91x | 3.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1398 Stock
- ICBC19 Stock
- Valuation Industrial and Commercial Bank of China Limited
Select your edition
All financial news and data tailored to specific country editions
