Financials Agricultural Bank of China Limited Börse Stuttgart

Equities

EK7

CNE100000Q43

Banks

Delayed Börse Stuttgart 11:39:51 03/07/2024 am IST 5-day change 1st Jan Change
0.4021 EUR -3.64% Intraday chart for Agricultural Bank of China Limited +5.65% +24.94%

Valuation

Fiscal Period: Dezember 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,71,897 10,75,442 10,05,861 10,00,306 12,47,678 15,42,526 - -
Enterprise Value (EV) 1 12,71,897 10,75,442 10,05,861 10,00,306 12,47,678 15,42,526 15,42,526 15,42,526
P/E ratio 5.2 x 4.05 x 3.36 x 3.43 x 3.8 x 4.41 x 4.22 x 3.97 x
Yield 5.93% 7.74% 9.47% 9.39% 8.44% 7.14% 7.29% 7.67%
Capitalization / Revenue 2.03 x 1.63 x 1.39 x 1.38 x 1.79 x 2.23 x 2.1 x 1.95 x
EV / Revenue 2.03 x 1.63 x 1.39 x 1.38 x 1.79 x 2.23 x 2.1 x 1.95 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.55 x 0.38 x 0.32 x 0.37 x 0.4 x 0.42 x 0.39 x 0.36 x
Nbr of stocks (in thousands) 34,99,83,034 34,99,83,034 34,99,83,034 34,99,83,034 34,99,83,034 34,99,83,034 - -
Reference price 2 3.065 2.390 2.184 2.367 2.736 3.238 3.238 3.238
Announcement Date 30/03/20 30/03/21 30/03/22 30/03/23 28/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Dezember 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,27,268 6,57,961 7,21,746 7,25,499 6,95,468 6,92,299 7,35,047 7,91,380
EBITDA - - - - - - - -
EBIT 1 2,66,305 2,65,971 4,61,471 4,51,476 4,43,163 4,52,213 4,69,621 5,03,324
Operating Margin 42.45% 40.42% 63.94% 62.23% 63.72% 65.32% 63.89% 63.6%
Earnings before Tax (EBT) 1 2,66,576 2,65,050 2,95,880 3,06,216 3,07,419 3,08,004 3,24,974 3,43,669
Net income 1 2,12,098 2,15,925 2,41,183 2,59,140 2,69,356 2,61,627 2,73,273 2,89,282
Net margin 33.81% 32.82% 33.42% 35.72% 38.73% 37.79% 37.18% 36.55%
EPS 2 0.5900 0.5900 0.6500 0.6900 0.7200 0.7348 0.7679 0.8165
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1819 0.1851 0.2068 0.2222 0.2309 0.2311 0.2361 0.2485
Announcement Date 30/03/20 30/03/21 30/03/22 30/03/23 28/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q4 2021 S2 2022 Q2 2022 S1 2022 Q4 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 S1 2025 S2
Net sales 1 3,04,883 3,39,774 3,66,254 1,75,865 - 1,81,802 3,87,659 1,60,099 1,76,429 - 1,67,854 1,61,820 - 1,86,147 1,59,743 - 1,68,363 1,58,195 - - -
EBITDA - - - - - - - - - - - - - - - - - - - - -
EBIT 1,85,940 2,31,731 2,49,563 - 2,11,908 1,23,336 2,61,688 73,234 1,18,672 - 1,08,727 - - 1,35,072 - - - - - - -
Operating Margin 60.99% 68.2% 68.14% - - 67.84% 67.5% 45.74% 67.26% - 64.77% - - 72.56% - - - - - - -
Earnings before Tax (EBT) 1,20,714 1,32,555 - - - - - 71,448 72,942 - 81,441 - - 79,439 - - - - - - -
Net income 86,053 1,08,834 1,22,278 - - 58,195 1,28,945 61,635 61,680 - 74,122 - - 70,386 - - - - - - -
Net margin 28.22% 32.03% 33.39% - - 32.01% 33.26% 38.5% 34.96% - 44.16% - - 37.81% - - - - - - -
EPS 0.2500 - - - - - - 0.1600 0.1700 0.3700 - - 0.3500 0.1900 - 0.3800 - - 0.3900 0.3900 0.4100
Dividend per Share - - - - - - - - - - - - - - - - - - - - -
Announcement Date 30/03/20 30/08/20 30/08/21 30/03/22 30/03/22 29/08/22 29/08/22 30/03/23 29/08/23 29/08/23 27/10/23 28/03/24 28/03/24 29/04/24 - - - - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 12.4% 11.4% 11.6% 11.3% 10.9% 9.95% 9.73% 9.59%
ROA (Net income/ Total Assets) 0.89% 0.83% 0.86% 0.82% 0.73% 0.63% 0.6% 0.55%
Assets 1 2,37,51,176 2,60,46,441 2,80,44,535 3,14,98,724 3,68,98,082 4,16,03,442 4,56,58,206 5,23,17,074
Book Value Per Share 2 5.570 6.300 6.900 6.370 6.880 7.720 8.290 8.910
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 30/03/20 30/03/21 30/03/22 30/03/23 28/03/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
3.238 CNY
Average target price
3.7 CNY
Spread / Average Target
+14.25%
Consensus
  1. Stock Market
  2. Equities
  3. 1288 Stock
  4. EK7 Stock
  5. Financials Agricultural Bank of China Limited