Valuation Industrial and Commercial Bank of China Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 07:21:07 15/07/2026 BST			5-day change	1st Jan Change
0.7600 ^EUR	+0.13%		+0.27%	+8.36%

07-14	ICBC's Subsidiaries Request Deregistration of Four SpiceJet-Leased Boeing Aircraft	MT
07-14	China's ICBC seeks return of four 737 MAX jets leased to SpiceJet, documents show	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,533,599	-	-
Change	-	-5.17%	7.5%	44.09%	14.75%	-3.61%	-	-
Enterprise Value (EV)	1,559,423	1,478,751	1,589,701	2,290,644	2,628,615	2,533,599	2,533,599	2,533,599
Change	-	-5.17%	7.5%	44.09%	14.75%	-3.61%	0%	0%
P/E	3.77x	3.67x	3.54x	5x	5.65x	5.72x	5.47x	5.17x
PBR	0.44x	0.4x	0.36x	0.48x	0.52x	0.51x	0.47x	0.44x
PEG	-	1.74x	3.43x	-	2.77x	1.86x	1.22x	0.87x
Capitalization / Revenue	1.81x	1.76x	1.97x	2.91x	3.14x	2.98x	2.82x	2.62x
EV / Revenue	0x	0x	0x	0x	0x	2.98x	2.82x	2.62x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.23x	4.01x	3.71x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2933	0.3035	0.3064	0.308	0.3103	0.3194	0.334	0.3535
Rate of return	8.18%	8.54%	8.84%	6.29%	5.49%	5.42%	5.67%	6%
EPS ²	0.95	0.97	0.98	0.98	1	1.031	1.077	1.141
Distribution rate	30.9%	31.3%	31.3%	31.4%	31%	31%	31%	31%
Net sales ¹	860,880	841,441	806,458	786,126	838,270	851,116	898,298	965,294
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	624,653	600,557	567,760	543,971	558,971	599,102	631,987	683,743
Net income ¹	338,731	360,483	363,993	365,863	368,562	370,651	385,555	404,911
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.585	3.556	3.467	4.896	5.652	5.893	5.893	5.893
Nbr of stocks (in thousands)	356,406,257	356,406,257	356,406,257	356,406,257	356,406,257	356,406,257	-	-
Announcement Date	30/03/22	30/03/23	27/03/24	28/03/25	27/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	13.69x	-	-	1.87%	911B
BANK OF AMERICA CORPORATION	13.2x	-	-	1.96%	425B
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
THE TORONTO-DOMINION BANK	18.46x	-	-	2.55%	203B
Average	12.67x			3.2%	359.37B
Weighted average by Cap.	12.81x			2.92%