Company Valuation: Chongqing Rural Commercial Bank Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39,720 37,154 42,995 64,486 71,020 76,410 - -
Change - -6.46% 15.72% 49.99% 10.13% 7.59% - -
Enterprise Value (EV) 186,607 37,154 42,995 64,486 71,020 76,410 76,410 76,410
Change - -80.09% 15.72% 49.99% 10.13% 7.59% 0% 0%
P/E 2.69x 2.65x 2.93x 4.41x 5.26x 4.68x 4.28x 3.9x
PBR 0.24x 0.24x 0.26x 0.38x 0.46x 0.42x 0.4x 0.37x
PEG - 0.45x 0.52x 0.83x 0.87x 0.48x 0.46x 0.41x
Capitalization / Revenue 1.29x 1.28x 1.54x 2.28x 2.48x 2.49x 2.3x 2.13x
EV / Revenue 0x 0x 0x 0x 0x 2.49x 2.3x 2.13x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 3.59x 3.28x 3.01x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2525 0.2714 0.2885 0.3046 0.3209 0.3485 0.3797 0.4154
Rate of return 11.2% 11.5% 10.5% 6.97% 5.81% 6.47% 7.05% 7.72%
EPS 2 0.84 0.89 0.94 0.99 1.05 1.152 1.258 1.379
Distribution rate 30.1% 30.5% 30.7% 30.8% 30.6% 30.3% 30.2% 30.1%
Net sales 1 30,842 28,991 27,956 28,261 28,648 30,697 33,270 35,880
EBITDA - - - - - - - -
EBIT 1 11,193 11,609 12,194 12,848 19,223 21,269 23,287 25,367
Net income 1 9,560 10,276 10,902 11,513 11,890 12,989 14,205 15,612
Net Debt 146,887 - - - - - - -
Reference price 2 2.257 2.362 2.750 4.370 5.527 5.384 5.384 5.384
Nbr of stocks (in thousands) 11,357,000 11,357,000 11,357,000 11,357,000 11,357,000 11,357,000 - -
Announcement Date 30/03/22 30/03/23 28/03/24 25/03/25 25/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.51x - - 1.89% 894B
6.09x - - 5.12% 428B
6.84x - - 4.67% 380B
11.63x - - 2.34% 354B
6.19x - - 5.02% 335B
6.72x - - 4.76% 322B
11.2x - - 4.63% 313B
17.42x - - 2.42% 280B
11.31x - - 2.29% 249B
Average 10.10x 3.68% 394.95B
Weighted average by Cap. 10.36x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Chongqing Rural Commercial Bank Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Chongqing Rural Commercial Bank Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Chongqing Rural Commercial Bank Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Chongqing Rural Commercial Bank Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Chongqing Rural Commercial Bank Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 3618 Stock
  4. CRCBY Stock
  5. Valuation Chongqing Rural Commercial Bank Co., Ltd.