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

Stocks

End-of-day quote Shanghai S.E. 28/10/2026			5-day change	1st Jan Change
8.560 ^CNY	-0.70%		-0.23%	+7.94%

08:56pm	Guotai Haitong Securities Unit to Form Shanghai Linghang Sci-Tech Fund	MT
10-26	HKMA Designates 12 Primary Liquidity Providers, Expands Yuan Repo Facility to 22 Billion Yuan	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	2,868,825	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	9.14%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,868,825	2,868,825	2,868,825
Change	-	-5.17%	7.5%	44.09%	14.75%	9.14%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	6.25x	5.97x	5.58x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.55x	0.52x	0.48x
PEG	-	1.74x	3.43x	-	2.77x	1.87x	1.25x	0.79x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	3.29x	3.11x	2.88x
EV / Revenue	0x	0x	0x	0x	0x	3.29x	3.11x	2.88x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.68x	4.36x	4.04x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2933	0.3035	0.3064	0.308	0.3103	0.3214	0.3376	0.3591
Rate of return	8.18%	8.54%	8.84%	6.29%	5.49%	4.97%	5.22%	5.56%
EPS ²	0.95	0.97	0.98	0.98	1	1.033	1.083	1.159
Distribution rate	30.9%	31.3%	31.3%	31.4%	31%	31.1%	31.2%	31%
Net sales ¹	860,880	841,441	806,458	786,126	838,270	871,376	921,616	995,316
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	624,653	600,557	567,760	543,971	558,971	613,112	658,274	709,802
Net income ¹	338,731	360,483	363,993	365,863	368,562	372,332	389,528	414,868
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.585	3.556	3.467	4.896	5.652	6.463	6.463	6.463
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	30/3/22	30/3/23	27/3/24	28/3/25	27/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	13.48x	-	-	1.9%	892B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.97%	433B
AGRICULTURAL BANK OF CHINA LIMITED	6.8x	-	-	4.67%	381B
BANK OF AMERICA CORPORATION	11.54x	-	-	2.36%	351B
CHINA CONSTRUCTION BANK CORPORATION	6.36x	-	-	4.89%	344B
BANK OF CHINA LIMITED	6.78x	-	-	4.71%	316B
HSBC HOLDINGS PLC	10.55x	-	-	4.93%	294B
ROYAL BANK OF CANADA	17.59x	-	-	2.39%	281B
WELLS FARGO & COMPANY	11.26x	-	-	2.3%	248B
Average	10.07x			3.68%	393.22B
Weighted average by Cap.	10.32x			3.48%