Valuation China CITIC Bank Corporation Limited

Stocks

End-of-day quote Shanghai S.E. Other stock markets 15/07/2026			5-day change	1st Jan Change
7.440 ^CNY	+1.22%		+4.49%	-3.38%

07-14	Top Bright Holding Unit Disposes of CNY30 Million Structured Deposit	MT
07-06	Jinan Shengquan Signs Fundraising Supervision Agreements for Convertible Bonds Proceeds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	198,303	215,131	230,020	348,825	406,687	393,383	-	-
Change	-	8.49%	6.92%	51.65%	16.59%	-3.27%	-	-
Enterprise Value (EV)	198,303	215,131	230,020	348,825	406,687	393,383	393,383	393,383
Change	-	8.49%	6.92%	51.65%	16.59%	-3.27%	0%	0%
P/E	4.28x	4.7x	4.64x	5.82x	6.42x	5.99x	5.8x	5.54x
PBR	0.44x	0.44x	0.43x	0.55x	0.59x	0.52x	0.49x	0.46x
PEG	-	-2.54x	0.61x	1.11x	-	1.74x	1.71x	1.17x
Capitalization / Revenue	0.97x	1.02x	1.12x	1.63x	1.91x	1.78x	1.7x	1.59x
EV / Revenue	0x	0x	0x	0x	0x	1.78x	1.7x	1.59x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	2.65x	2.52x	2.36x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.302	0.329	0.356	0.1722	0.193	0.3949	0.4148	0.4333
Rate of return	6.54%	6.61%	6.73%	2.47%	2.51%	5.31%	5.58%	5.82%
EPS ²	1.08	1.06	1.14	1.2	1.2	1.241	1.284	1.344
Distribution rate	28%	31%	31.2%	14.4%	16.1%	31.8%	32.3%	32.2%
Net sales ¹	204,554	211,109	205,896	213,646	212,636	220,783	231,286	247,475
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	142,330	144,271	136,356	141,285	141,756	148,702	156,355	166,991
Net income ¹	55,641	62,103	66,524	68,576	70,618	72,190	74,763	79,681
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	4.620	4.980	5.290	6.980	7.700	7.440	7.440	7.440
Nbr of stocks (in thousands)	48,934,842	48,934,844	48,966,866	54,098,008	55,645,162	55,645,162	-	-
Announcement Date	11/01/22	12/01/23	22/01/24	14/01/25	14/01/26	-	-	-

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.($)
CHINA CITIC BANK CORPORATION LIMITED	5.92x	-	-	5.37%	57.47B
JPMORGAN CHASE & CO.	13.69x	-	-	1.87%	911B
BANK OF AMERICA CORPORATION	13.2x	-	-	1.96%	425B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.72x	-	-	5.42%	374B
HSBC HOLDINGS PLC	12.26x	-	-	4.2%	342B
ROYAL BANK OF CANADA	18.95x	-	-	2.25%	298B
CHINA CONSTRUCTION BANK CORPORATION	5.36x	-	-	5.68%	282B
WELLS FARGO & COMPANY	11.73x	-	-	2.22%	261B
BANK OF CHINA LIMITED	5.8x	-	-	5.4%	261B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.6x	-	-	2.71%	250B
Average	10.72x			3.71%	346.27B
Weighted average by Cap.	11.60x			3.25%