China CITIC Bank Corporation Limited (998)

Basic

  • Market Cap

    HK$249.74B

  • EV

  • Shares Out

    48.97B

  • Revenue

    CN¥144.85B

  • Employees

    60,314

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    52.69%

  • Net

    45.86%

  • FCF

    -94.19%

Returns (5Yr Avg)

  • ROA

  • ROE

    9.52%

  • ROCE

  • ROIC

    0.79%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$4.45

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    CN¥2.98

  • Earnings (Dil)

    CN¥1.15

  • FCF

    -CN¥2.54

  • Book Value

    CN¥13.64

Growth (CAGR)

  • Rev 3Yr

    11.53%

  • Rev 5Yr

    6.26%

  • Rev 10Yr

  • Dil EPS 3Yr

    12.38%

  • Dil EPS 5Yr

    5.4%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    2.1%

  • EBITDA Fwd 2Yr

    4.38%

  • EPS Fwd 2Yr

    11.99%

  • EPS LT Growth Est

    6.75%

Dividends

  • Yield

  • Payout

    25.96%

  • DPS

    CN¥0.33

  • DPS Growth 3Yr

    11.24%

  • DPS Growth 5Yr

    4.74%

  • DPS Growth 10Yr

    8.17%

  • DPS Growth Fwd 2Yr

    5.63%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Interest Income On Loans

241,933.0

288,152.0

298,006.0

306,165.0

313,609.0

319,929.0

Interest Income, Total

241,933.0

288,152.0

298,006.0

306,165.0

313,609.0

319,929.0

Interest On Deposits

129,021.0

141,227.0

147,491.0

158,269.0

162,962.0

171,395.0

Interest Expense, Total

129,021.0

141,227.0

147,491.0

158,269.0

162,962.0

171,395.0

Net Interest Income

112,912.0

146,925.0

150,515.0

147,896.0

150,647.0

148,534.0

Income From Trading Activities

6,519.0

3,354.0

5,168.0

4,881.0

4,881.0

Gain (Loss) on Sale of Assets

3.0

-8.0

Gain (Loss) on Sale of Invest. & Securities

9,046.0

11,935.0

14,874.0

17,771.0

17,771.0

Income (Loss) on Equity Invest.

102.0

Total Other Non Interest Income

37,289.0

40,569.0

29,595.0

36,616.0

37,810.0

35,733.0

Non Interest Income, Total

52,854.0

40,674.0

44,884.0

56,658.0

60,462.0

58,377.0

Revenues Before Provison For Loan Losses

165,766.0

187,599.0

195,399.0

204,554.0

211,109.0

206,911.0

Provision For Loan Losses

57,886.0

76,679.0

82,477.0

77,005.0

71,359.0

62,060.0

Total Revenues

107,880.0

110,920.0

112,922.0

127,549.0

139,750.0

144,851.0

Total Revenues % Chg.

1.7%

2.8%

1.8%

13.0%

9.6%

8.9%

Salaries And Other Employee Benefits

29,599.0

29,679.0

34,403.0

38,082.0

38,082.0

Amort. of Goodwill & Intang. Assets

1,112.0

1,006.0

1,155.0

1,552.0

1,552.0

Occupancy Expense

7,685.0

7,079.0

7,065.0

7,282.0

7,282.0

Selling General & Admin Expenses, Total

12,505.0

51,964.0

14,467.0

17,398.0

17,800.0

19,814.0

(Income) Loss on Real Estate Property

347.0

576.0

512.0

43.0

45.0

45.0

(Income) Loss on Equity Invest.

642.0

229.0

-212.0

-623.0

-623.0

Total Other Non Interest Expense

1,699.0

1,854.0

2,024.0

2,203.0

2,122.0

2,413.0

Non Operating (Income) Expenses

-34.0

-115.0

Non Interest Expense, Total

53,589.0

54,360.0

54,996.0

62,055.0

66,260.0

68,450.0

EBT, Excl. Unusual Items

54,291.0

56,560.0

57,926.0

65,494.0

73,490.0

76,401.0

Asset Writedown

35.0

-15.0

-69.0

23.0

-74.0

-74.0

EBT, Incl. Unusual Items

54,326.0

56,545.0

57,857.0

65,517.0

73,416.0

76,327.0

Income Tax Expense

8,950.0

7,551.0

8,325.0

9,140.0

10,466.0

8,847.0

Earnings From Continuing Operations

45,376.0

48,994.0

49,532.0

56,377.0

62,950.0

67,480.0

Minority Interest

-863.0

-979.0

-552.0

-736.0

-847.0

-1,047.0

Net Income

44,513.0

48,015.0

48,980.0

55,641.0

62,103.0

66,433.0

Preferred Dividend and Other Adjustments

1,330.0

1,330.0

3,010.0

3,010.0

4,788.0

4,788.0

Net Income to Common Incl Extra Items

43,183.0

46,685.0

45,970.0

52,631.0

57,315.0

61,645.0

Net Income to Common Excl. Extra Items

43,183.0

46,685.0

45,970.0

52,631.0

57,315.0

61,645.0

Total Shares Outstanding

48,934.8

48,934.8

48,934.8

48,934.8

48,934.8

48,966.9

Weighted Avg. Shares Outstanding

48,935.0

48,935.0

48,935.0

48,935.0

48,935.0

48,646.9

Weighted Avg. Shares Outstanding Dil

49,071.6

52,455.1

53,453.5

53,705.1

54,070.8

53,746.6

EPS

0.9

1.0

0.9

1.1

1.2

1.3

EPS Diluted

0.9

0.9

0.9

1.0

1.1

1.1