Company Valuation: Cathay General Bancorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 3,320 3,035 3,238 3,390 3,292 4,125 -
Change - -8.57% 6.68% 4.69% -2.88% 25.28% -
Enterprise Value (EV) 3,320 3,035 3,238 3,390 3,292 4,125 4,125
Change - -8.57% 6.68% 4.69% -2.88% 25.28% 0%
P/E 11.3x 8.45x 9.17x 12.1x 10.7x 11.2x 10.4x
PBR 1.33x 1.2x 1.18x 1.19x 1.11x 1.28x 1.15x
PEG - 0.3x 14.76x -0.6x 0.7x 0.5x 1.39x
Capitalization / Revenue 5.09x 3.84x 4x 4.65x 4.03x 4.68x 4.44x
EV / Revenue 0x 0x 0x 0x 0x 4.68x 4.44x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.81x 7.43x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.27 1.36 1.36 1.36 1.36 1.523 1.563
Rate of return 2.95% 3.33% 3.05% 2.86% 2.81% 2.48% 2.54%
EPS 2 3.8 4.83 4.86 3.95 4.54 5.486 5.896
Distribution rate 33.4% 28.2% 28% 34.4% 30% 27.8% 26.5%
Net sales 1 652.4 790.5 810 729.7 817.9 881.5 929.2
EBITDA - - - - - - -
EBIT 1 365.8 487.1 429.6 355 462.8 528.4 555.1
Net income 1 298.3 360.6 354.1 286 315.1 369.3 386.3
Net Debt - - - - - - -
Reference price 2 42.99 40.79 44.57 47.61 48.39 61.53 61.53
Nbr of stocks (in thousands) 77,223 74,414 72,649 71,199 68,037 67,035 -
Announcement Date 27/01/22 25/01/23 24/01/24 22/01/25 22/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.22x - - 2.48% 412.47Cr
14.66x - - 1.87% 90TCr
13.22x - - 1.98% 42TCr
5.59x - - 5.55% 37TCr
12.13x - - 4.24% 34TCr
18.81x - - 2.27% 29TCr
5.33x - - 5.71% 28TCr
12.43x - - 2.16% 27TCr
5.82x - - 5.37% 26TCr
14.04x - - 2.82% 24TCr
Average 11.32x 3.45% 33.73TCr
Weighted average by Cap. 11.93x 3.23%

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. CATY Stock
  4. Valuation Cathay General Bancorp