China Merchants Bank Co., Ltd. (600036)

Basic

  • Market Cap

    CN¥689.47B

  • EV

    —

  • Shares Out

    25.22B

  • Revenue

    CN¥293.47B

  • Employees

    112,999

Margins

  • Gross

    —

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    58.24%

  • Net

    49.4%

  • FCF

    253.98%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    15.26%

  • ROCE

    —

  • ROIC

    1.54%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥41.99

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥11.68

  • Earnings (Dil)

    CN¥5.56

  • FCF

    CN¥29.65

  • Book Value

    CN¥35.36

Growth (CAGR)

  • Rev 3Yr

    10.77%

  • Rev 5Yr

    10.09%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    15.7%

  • Dil EPS 5Yr

    12.29%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    3.18%

  • EBITDA Fwd 2Yr

    16.06%

  • EPS Fwd 2Yr

    9.79%

  • EPS LT Growth Est

    6.95%

Dividends

  • Yield

    —

  • Payout

    31.26%

  • DPS

    CN¥1.74

  • DPS Growth 3Yr

    13.14%

  • DPS Growth 5Yr

    15.65%

  • DPS Growth 10Yr

    10.68%

  • DPS Growth Fwd 2Yr

    7.55%

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

270,911.0

292,994.0

307,425.0

327,056.0

353,380.0

372,764.0

Interest Income, Total

270,911.0

292,994.0

307,425.0

327,056.0

353,380.0

372,764.0

Interest On Deposits

110,527.0

119,904.0

122,394.0

123,137.0

135,145.0

154,373.0

Interest Expense, Total

110,527.0

119,904.0

122,394.0

123,137.0

135,145.0

154,373.0

Net Interest Income

160,384.0

173,090.0

185,031.0

203,919.0

218,235.0

218,391.0

Gain (Loss) on Sale of Assets

192.0

382.0

44.0

113.0

282.0

282.0

Gain (Loss) on Sale of Invest. & Securities

—

2,987.0

2,875.0

2,994.0

5,528.0

5,528.0

Income (Loss) on Equity Invest.

1,309.0

1,723.0

2,881.0

4,030.0

2,525.0

2,525.0

Total Other Non Interest Income

86,670.0

91,521.0

99,651.0

120,197.0

118,213.0

113,072.0

Non Interest Income, Total

88,171.0

96,613.0

105,451.0

127,334.0

126,548.0

121,407.0

Revenues Before Provison For Loan Losses

248,555.0

269,703.0

290,482.0

331,253.0

344,783.0

339,798.0

Provision For Loan Losses

60,829.0

61,066.0

64,871.0

65,962.0

56,751.0

46,327.0

Total Revenues

187,726.0

208,637.0

225,611.0

265,291.0

288,032.0

293,471.0

Total Revenues % Chg.

16.6%

11.1%

8.1%

17.6%

8.6%

3.7%

Selling General & Admin Expenses, Total

77,112.0

86,541.0

96,745.0

109,727.0

113,375.0

113,375.0

(Income) Loss on Real Estate Property

8.0

—

—

—

—

—

(Income) Loss on Equity Invest.

—

—

—

—

—

-374.0

Total Other Non Interest Expense

3,998.0

5,049.0

6,223.0

7,545.0

9,501.0

9,883.0

Non Operating (Income) Expenses

111.0

-85.0

203.0

-154.0

43.0

43.0

Non Interest Expense, Total

81,229.0

91,505.0

103,171.0

117,118.0

122,919.0

122,927.0

EBT, Excl. Unusual Items

106,497.0

117,132.0

122,440.0

148,173.0

165,113.0

170,544.0

Asset Writedown

—

—

—

—

—

370.0

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

106,497.0

117,132.0

122,440.0

148,173.0

165,113.0

170,914.0

Income Tax Expense

25,678.0

23,709.0

24,481.0

27,339.0

25,819.0

24,629.0

Earnings From Continuing Operations

80,819.0

93,423.0

97,959.0

120,834.0

139,294.0

146,285.0

Minority Interest

-259.0

-556.0

-617.0

-912.0

-1,282.0

-1,305.0

Net Income

80,560.0

92,867.0

97,342.0

119,922.0

138,012.0

144,980.0

Preferred Dividend and Other Adjustments

1,659.0

1,670.0

1,651.0

3,613.0

5,237.0

5,237.0

Net Income to Common Incl Extra Items

78,901.0

91,197.0

95,691.0

116,309.0

132,775.0

139,743.0

Net Income to Common Excl. Extra Items

78,901.0

91,197.0

95,691.0

116,309.0

132,775.0

139,743.0

Total Shares Outstanding

25,219.8

25,219.8

25,219.8

25,219.8

25,219.9

25,219.8

Weighted Avg. Shares Outstanding

25,220.0

25,220.0

25,220.0

25,220.0

25,220.0

25,134.9

Weighted Avg. Shares Outstanding Dil

25,220.0

25,220.0

25,220.0

25,220.0

25,220.0

25,134.9

EPS

3.1

3.6

3.8

4.6

5.3

5.6

EPS Diluted

3.1

3.6

3.8

4.6

5.3

5.6