Financials Bank of Changsha Co., Ltd.

Equities

601577

CNE100003F50

Banks

End-of-day quote Shanghai S.E. 06:00:00 2024-07-16 pm EDT 5-day change 1st Jan Change
7.69 CNY +0.26% Intraday chart for Bank of Changsha Co., Ltd. -4.11% +12.76%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 31,033 32,573 31,408 27,186 27,427 30,926 - -
Enterprise Value (EV) 1 31,033 32,573 31,408 27,186 27,427 30,926 30,926 30,926
P/E ratio - - 5.04 x 4.2 x 3.83 x 3.91 x 3.55 x 3.24 x
Yield - 3.36% 4.48% - 5.57% 5.8% 6.39% 6.99%
Capitalization / Revenue 1.82 x 1.81 x 1.51 x 1.19 x 1.11 x 1.18 x 1.09 x 1 x
EV / Revenue 1.82 x 1.81 x 1.51 x 1.19 x 1.11 x 1.18 x 1.09 x 1 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.9 x 0.85 x 0.64 x 0.5 x 0.46 x 0.46 x 0.42 x 0.38 x
Nbr of stocks (in thousands) 3,421,554 3,421,554 4,021,554 4,021,554 4,021,554 4,021,554 - -
Reference price 2 9.070 9.520 7.810 6.760 6.820 7.690 7.690 7.690
Announcement Date 1/19/20 1/25/21 1/19/22 1/15/23 1/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 17,017 18,022 20,868 22,868 24,803 26,130 28,243 30,795
EBITDA - - - - - - - -
EBIT 1 6,484 6,795 8,046 8,724 9,407 14,436 15,762 17,274
Operating Margin 38.1% 37.7% 38.56% 38.15% 37.93% 55.25% 55.81% 56.09%
Earnings before Tax (EBT) 1 - - 8,009 8,686 9,388 10,066 11,023 12,063
Net income 1 - - 6,304 6,811 7,463 8,058 8,832 9,657
Net margin - - 30.21% 29.79% 30.09% 30.84% 31.27% 31.36%
EPS 2 - - 1.550 1.610 1.780 1.967 2.164 2.373
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.3200 0.3500 - 0.3800 0.4463 0.4910 0.5374
Announcement Date 1/19/20 1/25/21 1/19/22 1/15/23 1/19/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 15.6% 13.8% 13.3% 12.6% 12.5% 12.5% 12.4% 12.3%
ROA (Net income/ Total Assets) 0.9% 0.82% 0.84% 0.8% 0.78% 0.77% 0.76% 0.75%
Assets 1 - - 750,164 850,440 962,961 1,048,767 1,167,167 1,293,391
Book Value Per Share 2 10.10 11.20 12.20 13.50 15.00 16.60 18.30 20.20
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/19/20 1/25/21 1/19/22 1/15/23 1/19/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
7.69 CNY
Average target price
9.783 CNY
Spread / Average Target
+27.22%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 601577 Stock
  4. Financials Bank of Changsha Co., Ltd.