Company Valuation: Chongqing 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 39,720 37,154 42,995 64,486 71,020 74,236 - -
Change - -6.46% 15.72% 49.99% 10.13% 4.53% - -
Enterprise Value (EV) 186,607 37,154 42,995 64,486 71,020 74,236 74,236 74,236
Change - -80.09% 15.72% 49.99% 10.13% 4.53% 0% 0%
P/E 2.69x 2.65x 2.93x 4.41x 5.26x 4.87x 4.46x 4.11x
PBR 0.24x 0.24x 0.26x 0.38x 0.46x 0.45x 0.42x 0.39x
PEG - 0.45x 0.52x 0.83x 0.87x 0.5x 0.49x 0.49x
Capitalization / Revenue 1.29x 1.28x 1.54x 2.28x 2.48x 2.42x 2.24x 2.08x
EV / Revenue 0x 0x 0x 0x 0x 2.42x 2.24x 2.08x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 3.75x 3.44x 3.26x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2525 0.2714 0.2885 0.3046 0.3209 0.3488 0.3798 0.4104
Rate of return 11.2% 11.5% 10.5% 6.97% 5.81% 6.22% 6.77% 7.32%
EPS 2 0.84 0.89 0.94 0.99 1.05 1.153 1.258 1.364
Distribution rate 30.1% 30.5% 30.7% 30.8% 30.6% 30.2% 30.2% 30.1%
Net sales 1 30,842 28,991 27,956 28,261 28,648 30,677 33,156 35,723
EBITDA - - - - - - - -
EBIT 1 11,193 11,609 12,194 12,848 19,223 19,812 21,599 22,803
Net income 1 9,560 10,276 10,902 11,513 11,890 13,042 14,344 15,539
Net Debt 146,887 - - - - - - -
Reference price 2 2.257 2.362 2.750 4.370 5.527 5.610 5.610 5.610
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.15x - - 1.76% 951B
13.32x - - 1.91% 436B
6.28x - - 5.01% 397B
12.67x - - 4.12% 355B
5.98x - - 5.17% 314B
17.7x - - 2.39% 283B
6.28x - - 5.11% 279B
11.87x - - 2.2% 262B
14.73x - - 2.69% 257B
Average 11.44x 3.38% 392.74B
Weighted average by Cap. 11.82x 3.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 3618 Stock
  4. 601077 Stock
  5. Valuation Chongqing Rural Commercial Bank Co., Ltd.