Company Valuation: China Construction Bank Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 11,13,871 10,93,940 10,77,221 15,48,287 18,57,966 20,93,259 - -
Change - -1.79% -1.53% 43.73% 20% 12.66% - -
Enterprise Value (EV) 11,13,871 10,93,940 10,77,221 15,48,287 18,57,966 20,93,259 20,93,259 20,93,259
Change - -1.79% -1.53% 43.73% 20% 12.66% 0% 0%
P/E Ratio 3.7x 3.38x 3.22x 4.65x 5.32x 5.71x 5.47x 5.13x
PBR 0.44x 0.4x 0.36x 0.48x 0.52x 0.52x 0.49x 0.45x
PEG - 0.45x 1.37x - -6.97x 4.54x 1.27x 0.77x
Capitalization / Revenue 1.46x 1.44x 1.44x 2.13x 2.51x 2.67x 2.52x 2.34x
EV / Revenue 0x 0x 0x 0x 0x 2.67x 2.52x 2.34x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 3.8x 3.64x 3.39x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.364 0.389 0.4 0.403 0.3887 0.4016 0.4174 0.4448
Rate of return 8.27% 8.99% 9.48% 6.62% 5.62% 5.35% 5.56% 5.92%
EPS 2 1.19 1.28 1.31 1.31 1.3 1.316 1.373 1.465
Distribution rate 30.6% 30.4% 30.5% 30.8% 29.9% 30.5% 30.4% 30.4%
Net sales 1 7,64,706 7,58,155 7,45,615 7,28,570 7,40,871 7,84,378 8,29,999 8,95,120
EBITDA - - - - - - - -
EBIT 1 5,45,524 5,35,841 5,25,463 5,04,791 5,13,646 5,51,515 5,74,386 6,17,352
Net income 1 3,02,513 3,19,323 3,27,543 3,28,469 3,38,906 3,46,747 3,62,112 3,88,758
Net Debt - - - - - - - -
Reference price 2 4.399 4.326 4.221 6.089 6.910 7.513 7.513 7.513
Nbr of stocks (in thousands) 25,00,10,977 25,00,10,977 25,00,10,977 25,00,10,977 26,16,00,381 26,16,00,381 - -
Announcement Date 29/03/22 29/03/23 28/03/24 28/03/25 27/03/26 - - -
1CNY in Million2CNY
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.71x - - 5.35% 30TCr
14.05x - - 2.01% 84TCr
12.33x - - 2.14% 39TCr
5.85x - - 5.29% 38TCr
10.89x - - 4.75% 30TCr
6.12x - - 5.09% 28TCr
17.5x - - 2.44% 28TCr
11.8x - - 2.28% 25TCr
16.05x - - 2.41% 22TCr
17.33x - - 2.71% 19TCr
Average 11.76x 3.45% 34.31TCr
Weighted average by Cap. 11.72x 3.29%

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. 939 Stock
  4. Valuation China Construction Bank Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!