Stock 1398 INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Industrial and Commercial Bank of China Limited

Equities

1398

CNE1000003G1

Banks

Market Closed - Hong Kong S.E.
Other stock markets
 09:08:20 26/04/2024 BST 		5-day change 1st Jan Change
4.15 HKD -0.48% Intraday chart for Industrial and Commercial Bank of China Limited +0.97% +8.64%
04-22 Tongda Group Unit Invests 150 Million Yuan in Wealth Management Product by ICBC MT
04-22 Wuxi Smart Auto-Control Engineering to Apply for 310 Million Yuan Credit MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,050,257 1,712,192 1,559,687 1,476,442 1,591,798 1,789,328 - -
Enterprise Value (EV) 1 2,050,257 1,712,192 1,559,687 1,476,442 1,591,798 1,789,328 1,789,328 1,789,328
P/E ratio 6.23 x 4.92 x 3.77 x 3.66 x 3.54 x 3.85 x 3.72 x 3.53 x
Yield 4.9% 6.21% 8.18% 8.55% 0.88% 8.09% 8.32% 8.66%
Capitalization / Revenue 2.4 x 1.94 x 1.81 x 1.75 x 1.97 x 2.29 x 2.1 x 2.11 x
EV / Revenue 2.4 x 1.94 x 1.81 x 1.75 x 1.97 x 2.29 x 2.1 x 2.11 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.77 x 0.57 x 0.44 x 0.4 x 0.36 x 0.37 x 0.35 x 0.33 x
Nbr of stocks (in thousands) 356,406,257 356,406,257 356,406,257 356,406,257 356,406,257 356,406,257 - -
Reference price 2 5.362 4.234 3.585 3.550 3.472 3.842 3.842 3.842
Announcement Date 27/03/20 26/03/21 30/03/22 30/03/23 27/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 855,164 882,665 860,880 841,441 806,458 782,829 853,347 862,016
EBITDA - - - - - - - -
EBIT 1 568,226 391,382 624,653 600,557 567,760 558,792 577,762 602,446
Operating Margin 66.45% 44.34% 72.56% 71.37% 70.4% 71.38% 67.71% 69.89%
Earnings before Tax (EBT) 1 391,789 392,126 424,899 422,565 421,966 421,188 442,474 460,220
Net income 1 307,699 315,906 338,731 360,483 363,993 359,084 375,517 393,146
Net margin 35.98% 35.79% 39.35% 42.84% 45.13% 45.87% 44.01% 45.61%
EPS 2 0.8600 0.8600 0.9500 0.9700 0.9800 0.9966 1.033 1.087
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.2628 0.2628 0.2933 0.3035 0.0306 0.3109 0.3195 0.3327
Announcement Date 27/03/20 26/03/21 30/03/22 30/03/23 27/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 S1 2025 S2
Net sales 1 381,799 402,346 426,406 217,489 216,985 - 216,930 443,788 - 190,322 - 210,445 - 194,614 182,938 199,559 196,575 - 189,542 175,893 - - -
EBITDA - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 261,177 314,421 331,415 - 130,651 - 159,415 340,615 - 112,308 - 153,019 - 134,997 109,236 153,394 143,594 - 131,902 105,787 - - -
Operating Margin 68.41% 78.15% 77.72% - 60.21% - 73.49% 76.75% - 59.01% - 72.71% - 69.37% 59.71% 76.87% 73.05% - 69.59% 60.14% - - -
Earnings before Tax (EBT) 1 182,580 189,351 - - - - - - - 100,388 - 97,069 - 110,590 107,721 103,838 - - - - - - -
Net income 1 139,768 148,790 163,473 - - - - - - 94,661 - 83,580 - 94,929 95,320 89,164 - - - - - - -
Net margin 36.61% 36.98% 38.34% - - - - - - 49.74% - 39.72% - 48.78% 52.11% 44.68% - - - - - - -
EPS 2 - - - 0.2300 0.2600 0.2500 - - 0.2400 0.2600 0.2500 0.2300 0.4800 0.2400 0.2600 0.2500 - 0.4900 - - 0.5400 0.5000 0.5600
Dividend per Share - - - - - - - - - - - - - - - - - - - - - - -
Announcement Date 27/03/20 30/08/20 27/08/21 29/10/21 30/03/22 29/04/22 30/08/22 30/08/22 28/10/22 30/03/23 28/04/23 30/08/23 30/08/23 27/10/23 27/03/24 - - - - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 13.1% 12% 12.2% 11.4% 10.7% 9.91% 9.64% 9.58%
ROA (Net income/ Total Assets) 1.08% 1% 1.02% 0.97% 0.87% 0.77% 0.75% 0.71%
Assets 1 28,490,648 31,717,470 33,208,922 37,163,196 41,838,276 47,376,718 50,173,905 55,489,950
Book Value Per Share 2 6.930 7.480 8.150 8.810 9.550 10.20 11.00 11.70
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 27/03/20 26/03/21 30/03/22 30/03/23 27/03/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Industrial and Commercial Bank of China Limited

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
19
Last Close Price
3.842 CNY
Average target price
4.429 CNY
Spread / Average Target
+15.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+8.64% 247B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+13.75% 556B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+12.36% 298B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+21.72% 210B
BANK OF CHINA LIMITED Stock Bank of China Limited
+16.11% 170B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+6.88% 162B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+4.42% 153B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+0.10% 139B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.67% 138B
COMMONWEALTH BANK OF AUSTRALIA Stock Commonwealth Bank of Australia
+1.06% 123B
Other Banks
  1. Stock Market
  2. Equities
  3. 1398 Stock
  4. Financials Industrial and Commercial Bank of China Limited