Valuation Shanghai Rural Commercial Bank Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 30/09/2026			5-day change	1st Jan Change
8.610 ^CNY	+0.35%		-3.04%	-7.32%

09-21	Shanghai Rural Commercial Bank Issues 4 Billion Yuan Worth of Bonds	MT
09-21	China Approves Shanghai Rural Commercial Bank's Absorption of Peer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,100	56,709	55,359	82,074	89,597	83,039	-	-
Change	-	-12.89%	-2.38%	48.26%	9.17%	-7.32%	-	-
Enterprise Value (EV)	65,100	56,709	55,359	82,074	89,597	83,039	83,039	83,039
Change	-	-12.89%	-2.38%	48.26%	9.17%	-7.32%	0%	0%
P/E	6.25x	5.16x	4.56x	6.7x	7.26x	6.65x	6.54x	6.38x
PBR	0.69x	0.56x	0.49x	0.66x	0.7x	0.61x	0.58x	0.54x
PEG	-	0.93x	0.4x	8.44x	9.22x	5.89x	3.76x	2.54x
Capitalization / Revenue	2.7x	2.21x	2.1x	3.08x	3.46x	3.16x	3.08x	2.99x
EV / Revenue	0x	0x	0x	0x	0x	3.16x	3.08x	2.99x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5x	4.9x	4.69x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.342	0.379	0.193	0.194	0.4418	0.451	0.4467
Rate of return	-	5.82%	6.6%	2.27%	2.09%	5.13%	5.24%	5.19%
EPS ²	1.08	1.14	1.26	1.27	1.28	1.294	1.317	1.35
Distribution rate	-	30%	30.1%	15.2%	15.2%	34.1%	34.2%	33.1%
Net sales ¹	24,148	25,627	26,414	26,641	25,870	26,245	26,961	27,815
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	12,168	13,675	14,264	14,996	14,989	16,617	16,939	17,703
Net income ¹	9,696	10,974	12,142	12,288	12,313	12,535	12,772	13,109
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.750	5.880	5.740	8.510	9.290	8.610	8.610	8.610
Nbr of stocks (in thousands)	9,644,444	9,644,444	9,644,444	9,644,444	9,644,444	9,644,444	-	-
Announcement Date	20/01/22	19/01/23	25/04/24	24/04/25	22/04/26	-	-	-

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.($)
SHANGHAI RURAL COMMERCIAL BANK CO., LTD.	6.65x	-	-	5.13%	12.38B
JPMORGAN CHASE & CO.	13.07x	-	-	1.92%	879B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.38x	-	-	4.86%	418B
BANK OF AMERICA CORPORATION	11.77x	-	-	2.19%	381B
AGRICULTURAL BANK OF CHINA LIMITED	6.76x	-	-	4.69%	358B
HSBC HOLDINGS PLC	12.16x	-	-	4.28%	340B
CHINA CONSTRUCTION BANK CORPORATION	6.31x	-	-	4.89%	336B
BANK OF CHINA LIMITED	6.89x	-	-	4.62%	304B
ROYAL BANK OF CANADA	17.25x	-	-	2.44%	273B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.75x	-	-	2.67%	265B
Average	10.20x			3.77%	356.65B
Weighted average by Cap.	10.69x			3.41%