Projected Income Statement: Chongqing Rural Commercial Bank Co., Ltd.

Forecast Balance Sheet: Chongqing Rural Commercial Bank Co., Ltd.

Forecast Balance Sheet - Chongqing Rural Commercial Bank Co., Ltd.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 146,887 - - - - - - -
Change - - - - - - - -
Announcement Date 30/03/22 30/03/23 28/03/24 25/03/25 25/03/26 - - -
Estimates

Cash Flow Forecast: Chongqing Rural Commercial Bank Co., Ltd.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 790.1 880.7 610.9 1,036 490.2 1,732
Change - 11.46% -30.64% 69.65% -52.7% 253.38%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 30/03/21 30/03/22 30/03/23 28/03/24 25/03/25 25/03/26
1CNY in Million
Estimates

Forecast Financial Ratios: Chongqing Rural Commercial Bank Co., Ltd.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 36.29% 40.05% 43.62% 45.46% 67.1% 69.13% 69.02% 69.14%
EBT Margin (%) - 36.32% 39.87% 43.63% 45.35% 47.85% 48.93% 48.39% 48.15%
Net margin (%) - 31% 35.44% 39% 40.74% 41.5% 42.21% 42.1% 42.55%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.81% 0.8% 0.8% 0.8% 0.75% 0.74% 0.75% 0.76%
ROE - 9.82% 9.76% 9.58% 9.05% 9.18% 9.39% 9.47% 9.9%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.2525 0.2714 0.2885 0.3046 0.3209 0.3485 0.3797 0.4154
Change - - 7.49% 6.3% 5.58% 5.35% 8.6% 8.95% 9.4%
Book Value Per Share 1 - 9.241 10.01 10.76 11.63 12.11 12.7 13.63 14.64
Change - - 8.36% 7.43% 8.15% 4.11% 4.86% 7.29% 7.41%
EPS 1 - 0.84 0.89 0.94 0.99 1.05 1.152 1.258 1.379
Change - - 5.95% 5.62% 5.32% 6.06% 9.68% 9.22% 9.63%
Nbr of stocks (in thousands) - 11,357,000 11,357,000 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
Estimates
2026 *2027 *
P/E 4.8x 4.4x
PBR 0.44x 0.41x
EV / Sales 2.47x 2.28x
Yield 6.3% 6.87%

EPS & Dividend

EPS & Dividend - Chongqing Rural Commercial Bank Co., Ltd.


Y-o-Y evolution of P/E

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

Year-on-year evolution of the Yield

Valuation ratios - Yield - Chongqing Rural Commercial Bank Co., Ltd.
Trader
Investor
-
Global
-
Quality
ESG MSCI
-
MarketScreener Ratings - Chongqing Rural Commercial Bank Co., Ltd.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
5.529CNY
Average target price
6.964CNY
Spread / Average Target
+25.95%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Chongqing Rural Commercial Bank Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 3618 Stock
  4. Financials Chongqing Rural Commercial Bank Co., Ltd.