CHINA CITIC BANK COR

998
End-of-day quote. End-of-day quote  - 01/24
3.76HKD +0.53%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 215 139206 553
Enterprise Value (EV)1 215 139206 553
P/E ratio 3,22x2,96x
Yield 9,17%8,82%
Capitalization / Revenue 1,10x0,99x
EV / Revenue 1,10x0,99x
EV / EBITDA --
Price to Book 0,29x0,29x
Nbr of stocks (in thousands) 48 934 83848 935 000
Reference price (CNY) 2,773,06
Announcement Date 01/22/2021-
Previous period Next period
1 HKD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 195 399207 267
EBITDA --
Operating profit (EBIT)1 141 144151 064
Operating Margin 72,2%72,9%
Pre-Tax Profit (EBT)1 57 85762 654
Net income1 48 98052 843
Net margin 25,1%25,5%
EPS2 0,861,03
Dividend per Share2 0,250,27
Announcement Date 01/22/2021-
Previous period Next period
1 CNY in Million
2 CNY
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 10,1%10,2%
Shareholders' equity1 485 913516 772
ROA (Net Profit / Asset) 0,69%0,69%
Assets1 7 098 5517 708 694
Book Value Per Share2 9,6010,6
Cash Flow per Share --
Capex --
Capex / Sales --
Announcement Date 01/22/2021-
Previous period Next period
1 CNY in Million
2 CNY
Financial Ratios
Size 2021e 2022e
Capitalization 206 553 M CNY -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 2,96x 2,74x
Capitalization / Revenue 0,99x 0,93x
Yield (DPS / Price) 8,82% 9,99%
Price to book (Price / BVPS) 0,29x 0,27x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 72,2% 72,7%
Operating Leverage (Delta EBIT / Delta Sales) 0,99x 1,11x
Net Margin (Net Profit / Revenue) 25,3% 25,2%
ROA (Net Profit / Asset) 0,69% 0,71%
ROE (Net Profit / Equities) 10,2% 10,3%
Rate of Dividend 26,1% 27,3%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 36,8x 35,7x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
EPS & Dividend