Valuation Industrial and Commercial Bank of China Limited Shanghai S.E.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 20/07/2026			5-day change	1st Jan Change
7.740 ^CNY	+2.25%		+2.79%	-2.40%

07-16	Tongkun Issues 500 Million Yuan in Super Short-Term Bonds	MT
07-16	Shandong Hi-speed Issues 1 Billion Yuan in Short-Term Commercial Paper	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	2,619,768	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	-0.34%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,619,768	2,619,768	2,619,768
Change	-	-5.17%	7.5%	44.09%	14.75%	-0.34%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	5.96x	5.7x	5.38x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.53x	0.49x	0.46x
PEG	-	1.74x	3.43x	-	2.77x	1.94x	1.27x	0.91x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.08x	2.92x	2.71x
EV / Revenue	0x	0x	0x	0x	0x	3.08x	2.92x	2.71x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.4x	4.07x	3.83x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2933	0.3035	0.3064	0.308	0.3103	0.3194	0.334	0.3535
Rate of return	8.18%	8.54%	8.84%	6.29%	5.49%	5.2%	5.44%	5.76%
EPS ²	0.95	0.97	0.98	0.98	1	1.031	1.077	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	851,116	898,298	965,294
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	624,653	600,557	567,760	543,971	558,971	595,940	643,569	683,743
Net income ¹	338,731	360,483	363,993	365,863	368,562	370,651	385,555	404,911
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.585	3.556	3.467	4.896	5.652	6.141	6.141	6.141
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

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.	13.53x	-	-	1.85%	907B
BANK OF AMERICA CORPORATION	13.12x	-	-	1.94%	430B
HSBC HOLDINGS PLC	12.39x	-	-	4.17%	344B
ROYAL BANK OF CANADA	19.02x	-	-	2.24%	300B
CHINA CONSTRUCTION BANK CORPORATION	5.44x	-	-	5.61%	286B
WELLS FARGO & COMPANY	12.1x	-	-	2.18%	265B
BANK OF CHINA LIMITED	5.81x	-	-	5.39%	264B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.14x	-	-	2.8%	241B
THE TORONTO-DOMINION BANK	18.52x	-	-	2.54%	204B
Average	12.67x			3.19%	360.08B
Weighted average by Cap.	12.76x			2.9%