Company Valuation: Wuxi 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 10,556 9,811 10,863 12,971 13,014 11,983 - -
Change - -7.05% 10.73% 19.4% 0.34% -7.93% - -
Enterprise Value (EV) 10,556 9,811 10,863 12,971 13,014 11,983 11,983 11,983
Change - -7.05% 10.73% 19.4% 0.34% -7.93% 0% 0%
P/E 8.22x 5.17x 6.16x 6.03x 5.87x 5.25x 5.01x 4.71x
PBR 0.8x 0.51x 0.52x 0.61x 0.57x 0.49x 0.46x 0.42x
PEG - 0.1x -0.3x 0.3x 1.92x 1.77x 1.04x 0.73x
Capitalization / Revenue 2.43x 2.19x 2.39x 2.74x 2.7x 2.38x 2.25x 2.12x
EV / Revenue 0x 0x 0x 0x 0x 2.38x 2.25x 2.12x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 3.45x 3.25x 3.04x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.18 0.2 - 0.22 0.24 - - -
Rate of return 3.17% 3.8% - 3.72% 4.05% - - -
EPS 2 0.69 1.02 0.82 0.98 1.01 1.04 1.09 1.16
Distribution rate 26.1% 19.6% - 22.4% 23.8% - - -
Net sales 1 4,349 4,481 4,538 4,726 4,819 5,044 5,329 5,658
EBITDA - - - - - - - -
EBIT 1 1,777 2,142 2,389 2,496 2,500 3,474 3,684 3,940
Net income 1 1,580 2,001 2,200 2,252 2,309 2,389 2,493 2,645
Net Debt - - - - - - - -
Reference price 2 5.670 5.270 5.050 5.910 5.930 5.460 5.460 5.460
Nbr of stocks (in thousands) 1,861,674 1,861,678 2,151,172 2,194,682 2,194,682 2,194,682 - -
Announcement Date 28/04/22 13/01/23 29/03/24 28/03/25 27/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.32x - - - 1.81B
17.53x - - 0.96% 106B
14.9x - - 4.51% 79.44B
8.14x - - 6.17% 67.38B
5.07x - - 5.95% 57.54B
17.9x - - 2.96% 49.79B
13.05x - - 5.33% 44.38B
9.42x - - 4.57% 42.22B
10.99x - - 3.66% 37.04B
11.06x - - 3.62% 33.41B
Average 11.34x 4.19% 51.9B
Weighted average by Cap. 12.59x 3.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600908 Stock
  4. Valuation Wuxi Rural Commercial Bank Co.,Ltd