Valuation Bank of China Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:13 11/02/2026 GMT			5-day change	1st Jan Change
4.720 ^HKD	0.00%		+1.51%	+5.83%

06:06am	BOC Hong Kong, Bank of East Asia Most Exposed to China Commercial Real Estate NPLs, Citi Says	MT
02-10	Hongxing Coldchain (Hunan) subscribes wealth management product for RMB50 million	RE

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	1,639,675	1,639,675	-
Change	-	-2.63%	5.01%	21.81%	38.06%	11.29%	0%	-
Enterprise Value (EV)	856,824	834,257	876,091	1,067,151	1,473,279	1,639,675	1,639,675	1,639,675
Change	-	-2.63%	5.01%	21.81%	38.06%	11.29%	0%	0%
P/E ratio	3.66x	3.27x	3.44x	3.66x	4.97x	5.7x	5.66x	5.55x
PBR	0.37x	0.35x	0.36x	0.36x	0.46x	0.49x	0.46x	0.45x
PEG	-	0.2x	0.8x	2.67x	3.68x	-2.42x	8.14x	2.97x
Capitalization / Revenue	1.51x	1.38x	1.42x	1.71x	2.33x	2.55x	2.46x	2.34x
EV / Revenue	0x	0x	0x	0x	0x	2.55x	2.46x	2.34x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.11x	3.94x	3.68x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.197	0.221	0.232	0.2364	0.2424	0.2207	0.2293	0.2331
Rate of return	8.83%	9.65%	9.24%	8.74%	6.5%	5.29%	5.49%	5.59%
EPS ²	0.61	0.7	0.73	0.74	0.75	0.7323	0.7374	0.7512
Distribution rate	32.3%	31.6%	31.8%	31.9%	32.3%	30.1%	31.1%	31%
Net sales ¹	567,647	605,717	619,139	624,138	632,771	642,117	667,045	701,489
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	365,236	379,362	387,943	401,205	397,001	399,115	416,469	445,351
Net income ¹	192,870	216,559	227,439	231,904	237,841	232,613	238,361	243,316
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.231	2.289	2.512	2.705	3.731	4.172	4.172	4.172
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	30/03/21	29/03/22	30/03/23	28/03/24	26/03/25	-	-	-

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	5.7x	-	-	5.29%	237B
JPMORGAN CHASE & CO.	15.68x	-	-	1.82%	858B
BANK OF AMERICA CORPORATION	14.55x	-	-	1.96%	399B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.83x	-	-	5.34%	358B
HSBC HOLDINGS PLC	15.1x	-	-	4.01%	306B
WELLS FARGO & COMPANY	14.55x	-	-	1.85%	284B
CHINA CONSTRUCTION BANK CORPORATION	5.57x	-	-	5.35%	277B
ROYAL BANK OF CANADA	15.42x	-	-	2.84%	246B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.67x	-	-	2.47%	223B
COMMONWEALTH BANK OF AUSTRALIA	25.31x	-	-	3.14%	188B
Average	13.34x			3.41%	337.64B
Weighted average by Cap.	13.34x			3.13%