Valuation Chongqing Rural Commercial Bank Co., Ltd.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 06:08:11 26/06/26 pm AEST			5-day change	1st Jan Change
5.960 ^HKD	+2.76%		-5.25%	-3.09%

29/05	Chongqing Rural Commercial Bank Co., Ltd. Approves Ordinary Final Cash Dividend for the Year Ended December 31, 2025, Payable on July 27, 2026	CI
29/05	Chongqing Rural Commercial Bank Co., Ltd. Approves Directorate Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,720	37,154	42,995	64,486	71,020	68,709	-	-
Change	-	-6.46%	15.72%	49.99%	10.13%	-3.25%	-	-
Enterprise Value (EV)	186,607	37,154	42,995	64,486	71,020	68,709	68,709	68,709
Change	-	-80.09%	15.72%	49.99%	10.13%	-3.25%	0%	0%
P/E	2.69x	2.65x	2.93x	4.41x	5.26x	4.48x	4.09x	3.79x
PBR	0.24x	0.24x	0.26x	0.38x	0.46x	0.42x	0.38x	0.36x
PEG	-	0.45x	0.52x	0.83x	0.87x	0.46x	0.43x	0.47x
Capitalization / Revenue	1.29x	1.28x	1.54x	2.28x	2.48x	2.24x	2.09x	1.95x
EV / Revenue	0x	0x	0x	0x	0x	2.24x	2.09x	1.95x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.37x	3.3x	3.13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2525	0.2714	0.2885	0.3046	0.3209	0.3467	0.3812	0.4104
Rate of return	11.2%	11.5%	10.5%	6.97%	5.81%	6.71%	7.37%	7.94%
EPS ²	0.84	0.89	0.94	0.99	1.05	1.153	1.263	1.364
Distribution rate	30.1%	30.5%	30.7%	30.8%	30.6%	30.1%	30.2%	30.1%
Net sales ¹	30,842	28,991	27,956	28,261	28,648	30,684	32,849	35,283
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	11,193	11,609	12,194	12,848	19,223	20,398	20,827	21,986
Net income ¹	9,560	10,276	10,902	11,513	11,890	13,245	14,344	15,597
Net Debt	146,887	-	-	-	-	-	-	-
Reference price ²	2.257	2.362	2.750	4.370	5.527	5.170	5.170	5.170
Nbr of stocks (in thousands)	11,357,000	11,357,000	11,357,000	11,357,000	11,357,000	11,357,000	-	-
Announcement Date	30/3/22	30/3/23	28/3/24	25/3/25	25/3/26	-	-	-

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.($)
CHONGQING RURAL COMMERCIAL BANK CO., LTD.	4.36x	-	-	6.9%	10.1B
JPMORGAN CHASE & CO.	14.95x	-	-	1.88%	898B
BANK OF AMERICA CORPORATION	13x	-	-	2.03%	413B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.57x	-	-	5.56%	359B
HSBC HOLDINGS PLC	11.79x	-	-	4.39%	328B
CHINA CONSTRUCTION BANK CORPORATION	5.47x	-	-	5.58%	285B
ROYAL BANK OF CANADA	18.2x	-	-	2.34%	283B
BANK OF CHINA LIMITED	5.71x	-	-	5.45%	256B
WELLS FARGO & COMPANY	12.12x	-	-	2.22%	259B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.52x	-	-	2.34%	226B
Average	10.77x			3.87%	331.67B
Weighted average by Cap.	11.98x			3.25%