Company Valuation: Agricultural Bank of China Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,05,690 10,01,871 12,46,034 18,32,725 26,11,454 22,96,258 - -
Change - -0.38% 24.37% 47.08% 42.49% -12.07% - -
Enterprise Value (EV) 10,05,690 10,01,871 12,46,034 18,32,725 26,11,454 22,96,258 22,96,258 22,96,258
Change - -0.38% 24.37% 47.08% 42.49% -12.07% 0% 0%
P/E ratio 3.36x 3.44x 3.79x 5.55x 6.66x 6.05x 5.85x 5.39x
PBR 0.32x 0.37x 0.4x 0.56x 0.66x 0.58x 0.54x 0.5x
PEG - 0.56x 0.87x 1.33x 1.67x 0.97x 1.74x 0.63x
Capitalization / Revenue 1.39x 1.38x 1.79x 2.58x 3.6x 2.95x 2.75x 2.55x
EV / Revenue 0x 0x 0x 0x 0x 2.95x 2.75x 2.55x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.63x 4.29x 3.95x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2068 0.2222 0.2309 0.2419 0.13 0.2601 0.2693 0.29
Rate of return 9.47% 9.37% 8.45% 5.81% 2.5% 5.19% 5.37% 5.78%
EPS 2 0.65 0.69 0.72 0.75 0.78 0.8288 0.8567 0.9295
Distribution rate 31.8% 32.2% 32.1% 32.3% 16.7% 31.4% 31.4% 31.2%
Net sales 1 7,21,746 7,25,499 6,95,468 7,10,555 7,25,131 7,78,183 8,33,652 8,99,000
EBITDA - - - - - - - -
EBIT 1 4,61,471 4,51,476 4,43,163 4,49,375 4,49,760 4,96,244 5,35,679 5,81,725
Net income 1 2,41,183 2,59,140 2,69,356 2,82,083 2,91,041 3,03,757 3,10,213 3,32,403
Net Debt - - - - - - - -
Reference price 2 2.183 2.371 2.732 4.163 5.194 5.014 5.014 5.014
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 - -
Announcement Date 30/03/22 30/03/23 28/03/24 28/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.98x - - 5.25% 33TCr
18.31x - - 0.96% 9.59TCr
13.98x - - 4.87% 7.26TCr
5.12x - - 5.92% 5.76TCr
7.22x - - 7.12% 5.75TCr
17.26x - - 3.08% 4.78TCr
9.48x - - 4.48% 4.28TCr
10x - - 4.02% 3.35TCr
10.57x - - 6.62% 3.51TCr
10.15x - - 3.89% 3.06TCr
Average 10.81x 4.62% 8.07TCr
Weighted average by Cap. 9.57x 4.67%

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. 1288 Stock
  4. Valuation Agricultural Bank of China Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW