Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.9x - 1.0x | 0.9x |
| Historical Pb Multiple | 0.7x - 1.6x | 1.1x |
| Fair Value | $4.18 - $4.62 | $4.40 |
| Upside | -32.0% - -24.8% | -28.4% |
| Benchmarks | - | Full Ticker |
| Jilin Jiutai Rural Commercial Bank Corporation Limited | 612,200.0% | SEHK:6122 |
| Qingdao Rural Commercial Bank Co., Ltd. | 295,800.0% | SZSE:002958 |
| Dongguan Rural Commercial Bank Co., Ltd. | 988,900.0% | SEHK:9889 |
| Chongqing Rural Commercial Bank Co., Ltd. | 60,107,700.0% | SHSE:601077 |
| Postal Savings Bank of China Co., Ltd. | 60,165,800.0% | SHSE:601658 |
| China Merchants Bank Co., Ltd. | - | OTCPK:CIHH.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6122 | 2958 | 9889 | 601077 | 601658 | CIHH.F | |||
| SEHK:6122 | SZSE:002958 | SEHK:9889 | SHSE:601077 | SHSE:601658 | OTCPK:CIHH.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -29.7% | -0.8% | 2.6% | 2.9% | 6.5% | 9.4% | ||
| 3Y CAGR | -46.6% | -7.7% | 2.0% | 5.7% | 4.2% | 7.1% | ||
| Latest Twelve Months | -158.7% | 6.9% | -10.4% | 5.7% | -1.0% | 0.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.8% | 48.9% | 54.4% | 49.8% | 27.7% | 47.0% | ||
| Prior Fiscal Year | 32.4% | 40.8% | 53.9% | 48.4% | 25.6% | 47.7% | ||
| Latest Fiscal Year | 5.0% | 43.2% | 51.9% | 50.6% | 25.0% | 48.1% | ||
| Latest Twelve Months | -11.4% | 45.4% | 49.8% | 50.6% | 25.0% | 48.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.6% | 8.9% | 12.4% | 9.5% | 9.8% | 15.0% | ||
| Prior Fiscal Year | 11.1% | 6.0% | 10.6% | 9.0% | 9.1% | 14.4% | ||
| Latest Twelve Months | -1.8% | 6.3% | 8.3% | 8.9% | 8.1% | 12.7% | ||
| Next Fiscal Year | 8.3% | #NUM! | 7.7% | 8.8% | 8.0% | 11.8% | ||
| Two Fiscal Years Forward | 8.8% | 12.0% | 6.9% | 8.8% | 8.5% | 12.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 3.1x | 2.4x | 2.9x | 1.6x | 3.7x | ||
| Price / LTM EPS | -6.6x | 6.8x | 4.9x | 5.8x | 6.3x | 7.6x | ||
| Price / Book | 0.1x | 0.4x | 0.4x | 0.5x | 0.5x | 0.9x | ||
| Price / Fwd Book | 0.1x | 0.5x | 0.4x | 0.5x | 0.5x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 0.4x | 0.5x | |||||
| Historical P/B Ratio | 0.7x | 1.1x | 1.6x | |||||
| Selected P/B Multiple | 0.9x | 0.9x | 1.0x | |||||
| (x) Book Value | 1,198,546 | 1,198,546 | 1,198,546 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6122 | 2958 | 9889 | 601077 | 601658 | CIHH.F | |
| Value of Common Equity | 1,943 | 16,945 | 22,641 | 68,369 | 515,638 | 1,564,458 | |
| (/) Shares Outstanding | 5,074.2 | 5,555.6 | 6,888.5 | 11,357.0 | 99,161.1 | 35,049.2 | |
| Implied Stock Price | 0.38 | 3.05 | 3.29 | 6.02 | 5.20 | 44.64 | |
| FX Conversion Rate to Trading Currency | 0.93 | 1.00 | 0.93 | 1.00 | 1.00 | 7.26 | |
| Implied Stock Price (Trading Cur) | 0.41 | 3.05 | 3.52 | 6.02 | 5.20 | 6.15 | |
| Trading Currency | HKD | CNY | HKD | CNY | CNY | USD | |
| FX Rate to Reporting Currency | 0.93 | 1.00 | 0.93 | 1.00 | 1.00 | 7.26 | |