Financials China Construction Bank Corporation Deutsche Boerse AG

Equities

C6T

CNE1000002H1

Banks

Real-time Estimate Tradegate 01:13:23 26/06/2024 pm IST 5-day change 1st Jan Change
0.693 EUR +1.32% Intraday chart for China Construction Bank Corporation -0.87% +30.41%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,15,310 12,52,050 11,14,060 10,92,231 10,78,642 13,66,515 - -
Enterprise Value (EV) 1 15,15,310 12,52,050 11,14,060 10,92,231 10,78,642 13,66,515 13,66,515 13,66,515
P/E ratio 5.73 x 4.68 x 3.7 x 3.37 x 3.23 x 4.1 x 3.98 x 3.78 x
Yield 5.32% 6.58% 8.27% 9.01% 9.46% 7.42% 7.62% 7.98%
Capitalization / Revenue 2.15 x 1.66 x 1.46 x 1.44 x 1.45 x 1.86 x 1.79 x 1.66 x
EV / Revenue 2.15 x 1.66 x 1.46 x 1.44 x 1.45 x 1.86 x 1.79 x 1.66 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.68 x 0.55 x 0.44 x 0.4 x 0.36 x 0.42 x 0.39 x 0.36 x
Nbr of stocks (in thousands) 25,00,10,977 25,00,10,977 25,00,10,977 25,00,10,977 25,00,10,977 25,00,10,977 - -
Reference price 2 6.014 4.957 4.400 4.319 4.226 5.393 5.393 5.393
Announcement Date 29/03/20 26/03/21 29/03/22 29/03/23 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 7,05,629 7,55,858 7,64,706 7,58,155 7,45,615 7,34,724 7,65,071 8,21,748
EBITDA - - - - - - - -
EBIT 1 3,26,954 3,37,246 5,45,524 5,37,035 5,25,463 5,19,351 5,33,336 5,69,372
Operating Margin 46.34% 44.62% 71.34% 70.83% 70.47% 70.69% 69.71% 69.29%
Earnings before Tax (EBT) 1 3,26,597 3,36,616 3,78,412 3,82,017 3,89,377 3,87,025 4,03,204 4,20,038
Net income 1 2,66,733 2,71,050 3,02,513 3,19,323 3,27,543 3,29,768 3,41,342 3,57,803
Net margin 37.8% 35.86% 39.56% 42.12% 43.93% 44.88% 44.62% 43.54%
EPS 2 1.050 1.060 1.190 1.280 1.310 1.316 1.356 1.427
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.3200 0.3260 0.3640 0.3890 0.4000 0.4001 0.4108 0.4307
Announcement Date 29/03/20 26/03/21 29/03/22 29/03/23 28/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 Q4 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 3,33,614 3,59,924 1,92,167 1,92,495 3,94,434 1,81,190 1,87,207 3,88,155 1,82,471 1,74,989 - 1,95,284 1,82,853 - 1,80,028 1,77,782 - - -
EBITDA - - - - - - - - - - - - - - - - - - -
EBIT 2,24,031 2,80,339 - 1,45,751 3,03,454 1,01,931 1,36,761 2,92,632 1,32,087 1,01,208 - 1,50,499 - - - - - - -
Operating Margin 67.15% 77.89% - 75.72% 76.93% 56.26% 73.05% 75.39% 72.39% 57.84% - 77.07% - - - - - - -
Earnings before Tax (EBT) 1,35,417 1,68,773 - - - 88,909 92,559 1,97,264 - - - 1,02,307 - - - - - - -
Net income 1,12,543 1,37,626 - - - 72,041 78,148 1,67,295 88,110 - - 86,817 - - - - - - -
Net margin 33.73% 38.24% - - - 39.76% 41.74% 43.1% 48.29% - - 44.46% - - - - - - -
EPS - - - - - 0.2900 0.3200 0.6700 - - 0.6400 0.3500 - 0.6800 - - 0.6800 0.6900 0.7100
Dividend per Share - - - - - - - - - - - - - - - - - - -
Announcement Date 29/03/20 30/08/20 29/03/22 30/08/22 30/08/22 29/03/23 23/08/23 23/08/23 26/10/23 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) 13.2% 12.1% 12.2% 12.3% 11.6% 10.7% 10.3% 9.99%
ROA (Net income/ Total Assets) 1.1% 1.01% 1.04% 1% 0.91% 0.81% 0.79% 0.77%
Assets 1 2,43,36,953 2,67,83,597 2,90,87,788 3,19,32,300 3,59,93,736 4,07,90,158 4,34,01,823 4,64,67,973
Book Value Per Share 2 8.860 9.060 9.950 10.90 11.80 12.90 13.90 14.90
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 29/03/20 26/03/21 29/03/22 29/03/23 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
20
Last Close Price
5.393 CNY
Average target price
6.138 CNY
Spread / Average Target
+13.80%
Consensus
  1. Stock Market
  2. Equities
  3. 939 Stock
  4. C6T Stock
  5. Financials China Construction Bank Corporation