Stock 600036 CHINA MERCHANTS BANK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Merchants Bank Co., Ltd.

Equities

600036

CNE000001B33

Banks

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
34.74 CNY -2.14% Intraday chart for China Merchants Bank Co., Ltd. -5.73% +24.87%
May. 24 Vanke Obtains 20 Billion Yuan Through Syndicated Lending Facility MT
May. 23 China Vanke granted $2.8 billion onshore syndicated loan facility RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 939,598 1,096,062 1,231,298 945,895 687,245 870,918 - -
Enterprise Value (EV) 1 939,598 1,096,062 1,231,298 945,895 687,245 870,918 870,918 870,918
P/E ratio 10.4 x 11.6 x 10.6 x 7.08 x 4.94 x 5.9 x 5.44 x 5.17 x
Yield 3.19% 2.85% 3.12% 4.66% 7.09% 5.84% 6.2% 6.75%
Capitalization / Revenue 3.48 x 3.77 x 3.72 x 2.74 x 2.03 x 2.62 x 2.44 x 2.31 x
EV / Revenue 3.48 x 3.77 x 3.72 x 2.74 x 2.03 x 2.62 x 2.44 x 2.31 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.64 x 1.73 x 1.43 x 1.14 x 0.76 x 0.83 x 0.76 x 0.69 x
Nbr of stocks (in thousands) 25,219,846 25,219,846 25,219,846 25,219,846 25,219,846 25,219,846 - -
Reference price 2 37.58 43.95 48.71 37.26 27.82 34.74 34.74 34.74
Announcement Date 1/17/20 1/14/21 1/14/22 1/13/23 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 1 269,703 290,482 331,253 344,784 339,123 332,702 356,399 380,626
EBITDA - - - - - - - -
EBIT 1 117,047 122,643 214,135 220,154 215,611 215,591 235,710 248,182
Operating Margin 43.4% 42.22% 64.64% 63.85% 63.58% 64.8% 66.14% 65.2%
Earnings before Tax (EBT) 1 117,132 122,440 148,173 165,092 176,606 181,271 196,572 208,821
Net income 1 92,867 97,342 119,922 138,012 146,602 149,607 162,206 170,517
Net margin 34.43% 33.51% 36.2% 40.03% 43.23% 44.97% 45.51% 44.8%
EPS 2 3.620 3.790 4.610 5.260 5.630 5.889 6.386 6.714
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.200 1.253 1.522 1.738 1.972 2.029 2.152 2.346
Announcement Date 1/17/20 1/14/21 1/14/22 1/13/23 1/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 146,981 166,645 79,843 - 86,206 177,621 89,832 87,077 - 73,226 80,990 - 85,674 83,195 - 81,731 78,012 -
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1 102,099 116,033 37,205 - 58,339 123,645 62,509 58,028 - 44,447 42,629 - 58,709 56,638 - 54,032 43,419 -
Operating Margin 69.46% 69.63% 46.6% - 67.67% 69.61% 69.58% 66.64% - 60.7% 52.63% - 68.53% 68.08% - 66.11% 55.66% -
Earnings before Tax (EBT) - - - - - - - 44,003 - 44,301 - - 45,188 - - - - -
Net income - 61,150 - 36,022 - - - 36,913 - 38,138 32,712 - 38,077 - - - - -
Net margin - 36.69% - - - - - 42.39% - 52.08% 40.39% - 44.44% - - - - -
EPS 2 - - 0.9900 1.430 - - 1.540 1.390 2.930 1.510 1.190 2.700 - 1.510 3.020 1.570 1.370 2.930
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 8/28/20 8/13/21 1/14/22 4/22/22 8/19/22 8/19/22 4/26/23 8/25/23 8/25/23 10/27/23 1/19/24 1/19/24 4/29/24 - - - - -
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) 16.8% 15.7% 17% 17.1% 16.2% 14.9% 14.4% 13.9%
ROA (Net income/ Total Assets) 1.3% 1.23% 1.36% 1.42% 1.39% 1.3% 1.31% 1.3%
Assets 1 7,134,286 7,913,984 8,817,794 9,719,155 10,546,906 11,481,671 12,367,943 13,095,541
Book Value Per Share 2 22.90 25.40 34.10 32.70 36.70 41.60 46.00 50.60
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/17/20 1/14/21 1/14/22 1/13/23 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

Ratings for China Merchants Bank Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
31
Last Close Price
34.74 CNY
Average target price
39.87 CNY
Spread / Average Target
+14.77%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
CHINA MERCHANTS BANK CO., LTD. Stock China Merchants Bank Co., Ltd.
+24.87% 120B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+18.00% 576B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+17.91% 310B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+21.99% 254B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+22.33% 210B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+24.95% 188B
BANK OF CHINA LIMITED Stock Bank of China Limited
+30.54% 172B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+9.11% 163B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+7.40% 149B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.24% 139B
Other Banks
  1. Stock Market
  2. Equities
  3. 600036 Stock
  4. Financials China Merchants Bank Co., Ltd.