Financials Bank of China Limited Wiener Boerse

Equities

BOCN

CNE1000001Z5

Banks

End-of-day quote Wiener Boerse 03:30:00 28/06/2024 am IST 5-day change 1st Jan Change
0.458 EUR +1.22% Intraday chart for Bank of China Limited -.--% +35.50%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,26,297 8,56,431 8,34,399 8,74,723 10,68,559 12,71,534 - -
Enterprise Value (EV) 1 10,26,297 8,56,431 8,34,399 8,74,723 10,68,559 12,71,534 12,71,534 12,71,534
P/E ratio 4.88 x 3.66 x 3.27 x 3.44 x 3.66 x 4.73 x 4.6 x 4.36 x
Yield 6.42% 8.83% 9.65% 9.25% 8.73% 6.7% 6.82% 7.14%
Capitalization / Revenue 1.87 x 1.51 x 1.38 x 1.41 x 1.71 x 2.06 x 1.95 x 1.82 x
EV / Revenue 1.87 x 1.51 x 1.38 x 1.41 x 1.71 x 2.06 x 1.95 x 1.82 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.53 x 0.37 x 0.35 x 0.36 x 0.36 x 0.44 x 0.4 x 0.38 x
Nbr of stocks (in thousands) 29,43,68,301 29,43,85,451 29,43,84,261 29,43,87,791 29,43,87,791 29,43,87,791 - -
Reference price 2 2.976 2.230 2.290 2.508 2.709 3.536 3.536 3.536
Announcement Date 27/03/20 30/03/21 29/03/22 30/03/23 28/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,49,182 5,67,647 6,05,717 6,19,139 6,24,138 6,18,286 6,52,540 6,96,874
EBITDA - - - - - - - -
EBIT 1 2,49,537 3,65,236 3,79,362 3,87,943 4,01,205 4,06,988 4,26,880 4,56,643
Operating Margin 45.44% 64.34% 62.63% 62.66% 64.28% 65.83% 65.42% 65.53%
Earnings before Tax (EBT) 1 2,50,645 2,46,378 2,76,620 2,84,595 2,95,608 2,95,256 3,06,947 3,23,895
Net income 1 1,87,405 1,92,870 2,16,559 2,27,439 2,31,904 2,23,907 2,29,781 2,40,625
Net margin 34.12% 33.98% 35.75% 36.73% 37.16% 36.21% 35.21% 34.53%
EPS 2 0.6100 0.6100 0.7000 0.7300 0.7400 0.7475 0.7689 0.8107
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1910 0.1970 0.2210 0.2320 0.2364 0.2369 0.2410 0.2525
Announcement Date 27/03/20 30/03/21 29/03/22 30/03/23 28/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2022 Q2 2022 S1 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 2,73,322 2,86,983 3,02,855 1,52,460 3,13,611 1,53,490 - 1,51,225 1,53,206 - 1,61,038 1,47,568 - 1,43,980 1,43,832 - - -
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1,66,183 1,96,037 - 1,01,020 2,04,699 - - 98,702 87,096 - 1,06,745 - - - - - - -
Operating Margin 60.8% 68.31% - 66.26% 65.27% - - 65.27% 56.85% - 66.29% - - - - - - -
Earnings before Tax (EBT) 98,087 1,29,616 - - - - - 68,695 - - 71,897 - - - - - - -
Net income 73,357 1,00,917 1,12,813 - - - - 54,763 - - 55,989 - - - - - - -
Net margin 26.84% 35.16% 37.25% - - - - 36.21% - - 34.77% - - - - - - -
EPS - - - - - - 0.3700 - - 0.3700 0.1800 - 0.4000 - - 0.3800 0.4100 0.4000
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 27/03/20 30/08/20 30/08/21 30/08/22 30/08/22 30/08/23 30/08/23 30/10/23 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) 11.5% 10.6% 11.3% 10.8% 10.1% 9.23% 8.91% 8.81%
ROA (Net income/ Total Assets) 0.85% 0.87% 0.89% 0.85% 0.8% 0.67% 0.64% 0.62%
Assets 1 2,20,21,739 2,21,68,966 2,43,32,472 2,67,57,529 2,89,88,000 3,32,39,359 3,59,45,330 3,90,32,069
Book Value Per Share 2 5.610 5.980 6.470 6.990 7.580 8.110 8.830 9.400
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 27/03/20 30/03/21 29/03/22 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
BUY
Number of Analysts
16
Last Close Price
3.536 CNY
Average target price
3.756 CNY
Spread / Average Target
+6.23%
Consensus
  1. Stock Market
  2. Equities
  3. 3988 Stock
  4. BOCN Stock
  5. Financials Bank of China Limited