Bank of Shanghai Co., Ltd. (601229)

Basic

  • Market Cap

    CN¥83.11B

  • EV

    —

  • Shares Out

    14.21B

  • Revenue

    CN¥38.47B

  • Employees

    14,333

Margins

  • Gross

    —

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    65.61%

  • Net

    58.38%

  • FCF

    -54.82%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    11.3%

  • ROCE

    —

  • ROIC

    0.91%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥6.65

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥2.7

  • Earnings (Dil)

    CN¥1.35

  • FCF

    -CN¥1.3

  • Book Value

    CN¥16.34

Growth (CAGR)

  • Rev 3Yr

    8.85%

  • Rev 5Yr

    6.22%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    2.17%

  • Dil EPS 5Yr

    1.48%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    3.06%

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    10.58%

  • EPS LT Growth Est

    —

Dividends

  • Yield

    —

  • Payout

    26.57%

  • DPS

    CN¥0.4

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    7.81%

  • DPS Growth 10Yr

    19.51%

  • DPS Growth Fwd 2Yr

    1.79%

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

75,877.1

80,054.5

84,186.0

93,017.4

92,395.3

93,780.7

Interest Income, Total

75,877.1

80,054.5

84,186.0

93,017.4

92,395.3

93,780.7

Interest On Deposits

45,940.2

48,290.5

47,791.7

52,579.9

54,395.1

57,914.2

Interest Expense, Total

45,940.2

48,290.5

47,791.7

52,579.9

54,395.1

57,914.2

Net Interest Income

29,936.8

31,764.0

36,394.3

40,437.5

38,000.2

35,866.4

Gain (Loss) on Sale of Assets

-6.9

-8.5

-6.0

12.8

13.4

44.1

Gain (Loss) on Sale of Invest. & Securities

294.7

127.4

141.0

-74.4

1,090.1

-384.5

Income (Loss) on Equity Invest.

7.8

20.7

40.2

27.7

48.4

48.4

Total Other Non Interest Income

13,612.4

17,829.9

14,090.4

15,756.8

13,608.7

14,786.0

Non Interest Income, Total

13,908.0

17,969.5

14,265.5

15,722.9

14,760.6

14,494.0

Revenues Before Provison For Loan Losses

43,844.8

49,733.5

50,659.8

56,160.4

52,760.8

50,360.5

Provision For Loan Losses

15,331.9

17,149.1

18,273.7

19,966.4

16,296.5

11,893.6

Total Revenues

28,512.9

32,584.4

32,386.1

36,194.0

36,464.3

38,466.9

Total Revenues % Chg.

16.7%

14.3%

-0.6%

11.8%

0.7%

3.3%

Selling General & Admin Expenses, Total

9,006.4

9,948.6

9,607.3

12,098.4

12,226.5

12,847.0

Total Other Non Interest Expense

465.2

472.2

543.7

607.1

564.3

652.1

Non Operating (Income) Expenses

—

—

—

-64.1

-59.1

39.6

Non Interest Expense, Total

9,471.6

10,420.8

10,151.0

12,641.5

12,731.7

13,538.8

EBT, Excl. Unusual Items

19,041.3

22,163.6

22,235.0

23,552.6

23,732.6

24,928.1

Asset Writedown

—

—

—

—

—

-0.2

Legal Settlements

62.5

96.3

-4.7

14.9

8.9

8.9

Other Unusual Items

148.0

117.1

179.6

-12.9

302.7

302.7

EBT, Incl. Unusual Items

19,251.9

22,377.1

22,409.9

23,554.6

24,044.3

25,239.6

Income Tax Expense

1,184.0

2,044.2

1,495.1

1,474.2

1,726.4

2,745.3

Earnings From Continuing Operations

18,067.8

20,332.9

20,914.9

22,080.4

22,317.9

22,494.3

Minority Interest

-33.8

-35.3

-29.8

-37.9

-37.7

-36.5

Net Income

18,034.0

20,297.6

20,885.1

22,042.5

22,280.2

22,457.8

Preferred Dividend and Other Adjustments

1,040.0

1,040.0

1,040.0

1,040.0

1,040.0

1,040.0

Net Income to Common Incl Extra Items

16,994.0

19,257.6

19,845.1

21,002.5

21,240.2

21,417.8

Net Income to Common Excl. Extra Items

16,994.0

19,257.6

19,845.1

21,002.5

21,240.2

21,417.8

Total Shares Outstanding

14,206.5

14,206.5

14,206.5

14,206.6

14,206.7

14,206.7

Weighted Avg. Shares Outstanding

14,206.5

14,206.5

14,206.5

14,206.6

14,206.7

14,228.6

Weighted Avg. Shares Outstanding Dil

14,206.5

14,206.5

14,206.5

15,931.2

16,161.6

16,283.8

EPS

1.2

1.4

1.4

1.5

1.5

1.5

EPS Diluted

1.2

1.4

1.4

1.4

1.3

1.3