Industrial and Commercial Bank of China Limited (1398)

Basic

  • Market Cap

    HK$1,705.44B

  • EV

    —

  • Shares Out

    356.41B

  • Revenue

    CN¥732.21B

  • Employees

    427,587

Margins

  • Gross

    —

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    56.31%

  • Net

    49.52%

  • FCF

    127.22%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    11.77%

  • ROCE

    —

  • ROIC

    1.21%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$4.49

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥0.8

  • Earnings (Dil)

    CN¥0.38

  • FCF

    CN¥1.01

  • Book Value

    CN¥9.26

Growth (CAGR)

  • Rev 3Yr

    8.45%

  • Rev 5Yr

    3.88%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    -21.76%

  • Dil EPS 5Yr

    -14.32%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    3.9%

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    2.87%

  • EPS LT Growth Est

    2.11%

Dividends

  • Yield

    —

  • Payout

    80.14%

  • DPS

    CN¥0.3

  • DPS Growth 3Yr

    4.92%

  • DPS Growth 5Yr

    4.74%

  • DPS Growth 10Yr

    2.42%

  • DPS Growth Fwd 2Yr

    2.27%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Interest Income On Loans

948,094.0

1,063,445.0

1,092,521.0

1,162,218.0

1,280,376.0

1,388,095.0

Interest Income, Total

948,094.0

1,063,445.0

1,092,521.0

1,162,218.0

1,280,376.0

1,388,095.0

Interest On Deposits

375,576.0

431,228.0

445,756.0

471,538.0

586,689.0

719,232.0

Interest Expense, Total

375,576.0

431,228.0

445,756.0

471,538.0

586,689.0

719,232.0

Net Interest Income

572,518.0

632,217.0

646,765.0

690,680.0

693,687.0

668,863.0

Income From Trading Activities

—

8,447.0

—

—

—

6,585.0

Gain (Loss) on Sale of Assets

—

1,264.0

—

—

—

—

Gain (Loss) on Sale of Invest. & Securities

—

-3,682.0

—

—

—

7,364.0

Income (Loss) on Equity Invest.

3,089.0

—

1,304.0

2,869.0

4,427.0

4,427.0

Total Other Non Interest Income

198,182.0

137,756.0

234,596.0

249,213.0

219,875.0

201,717.0

Non Interest Income, Total

201,271.0

143,785.0

235,900.0

252,082.0

224,302.0

220,093.0

Revenues Before Provison For Loan Losses

773,789.0

776,002.0

882,665.0

942,762.0

917,989.0

888,956.0

Provision For Loan Losses

158,506.0

175,479.0

198,457.0

199,988.0

178,560.0

156,745.0

Total Revenues

615,283.0

600,523.0

684,208.0

742,774.0

739,429.0

732,211.0

Total Revenues % Chg.

2.4%

-2.4%

13.9%

8.6%

-0.5%

-3.8%

Salaries And Other Employee Benefits

—

126,950.0

—

—

—

—

Amort. of Goodwill & Intang. Assets

—

2,315.0

—

—

—

—

Occupancy Expense

—

27,713.0

—

—

—

—

Selling General & Admin Expenses, Total

185,041.0

—

196,848.0

225,945.0

229,615.0

229,615.0

(Income) Loss on Equity Invest.

—

-2,520.0

—

—

—

-230.0

Total Other Non Interest Expense

55,967.0

50,798.0

91,767.0

90,630.0

85,577.0

88,820.0

Non Operating (Income) Expenses

-1,226.0

—

-744.0

-1,335.0

-2,187.0

-2,187.0

Non Interest Expense, Total

239,782.0

205,256.0

287,871.0

315,240.0

313,005.0

316,018.0

EBT, Excl. Unusual Items

375,501.0

395,267.0

396,337.0

427,534.0

426,424.0

416,193.0

Impairment of Goodwill

—

—

-359.0

-349.0

-382.0

-382.0

Asset Writedown

-3,088.0

-3,478.0

-3,852.0

-2,286.0

-3,477.0

-3,477.0

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

372,413.0

391,789.0

392,126.0

424,899.0

422,565.0

412,334.0

Income Tax Expense

73,690.0

78,428.0

74,441.0

74,683.0

61,527.0

49,116.0

Earnings From Continuing Operations

298,723.0

313,361.0

317,685.0

350,216.0

361,038.0

363,218.0

Minority Interest

-1,047.0

-1,137.0

-1,779.0

-1,878.0

-555.0

-628.0

Net Income

297,676.0

312,224.0

315,906.0

348,338.0

360,483.0

362,590.0

Preferred Dividend and Other Adjustments

4,506.0

4,525.0

8,839.0

9,607.0

14,810.0

14,810.0

Net Income to Common Incl Extra Items

293,170.0

307,699.0

307,067.0

338,731.0

345,673.0

347,780.0

Net Income to Common Excl. Extra Items

293,170.0

307,699.0

307,067.0

338,731.0

345,673.0

347,780.0

Total Shares Outstanding

356,406.3

356,406.3

356,406.3

356,406.3

356,406.3

356,406.3

Weighted Avg. Shares Outstanding

356,407.0

356,407.0

356,407.0

356,407.0

356,407.0

918,337.2

Weighted Avg. Shares Outstanding Dil

356,407.0

356,407.0

356,407.0

356,407.0

356,407.0

918,337.2

EPS

0.8

0.9

0.9

1.0

1.0

0.4

EPS Diluted

0.8

0.9

0.9

1.0

1.0

0.4