CIMB Group Holdings Berhad Website

CIMB Group Holdings Berhad

KLSE-CIMB

Basic

  • Market Cap

    MYR 73.61B

  • EV

  • Shares Out

    10.68B

  • Revenue

    MYR 20B

  • Employees

    34,000

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    49.39%

  • Net

    36.36%

  • FCF

    -160.78%

Returns (5Yr Avg)

  • ROA

    0.71%

  • ROTA

    7.58%

  • ROE

    7.35%

  • ROCE

  • ROIC

    0.86%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    MYR 7.36

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    -MYR 21.2B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    14.84%

  • Rev 5Yr

    4.76%

  • Rev 10Yr

  • Dil EPS 3Yr

    28.96%

  • Dil EPS 5Yr

    3.24%

  • Dil EPS 10Yr

    2.22%

  • Rev Fwd 2Yr

    5.57%

  • EBITDA Fwd 2Yr

    13.85%

  • EPS Fwd 2Yr

    7.97%

  • EPS LT Growth Est

    9.7%

Dividends

  • Yield

  • Payout

    52.79%

  • DPS

    MYR 0.36

  • DPS Growth 3Yr

    95.61%

  • DPS Growth 5Yr

    7.57%

  • DPS Growth 10Yr

    4.51%

  • DPS Growth Fwd 2Yr

    9.13%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Interest Income On Loans

19,330.5

17,329.6

15,588.1

17,847.4

23,690.7

24,563.3

Interest Income On Investments

913.3

633.2

569.7

791.6

1,423.6

1,603.5

Interest Income, Total

20,243.8

17,962.8

16,157.8

18,639

25,114.3

26,166.9

Interest On Deposits

10,159.9

7,702.3

5,221.3

7,016.1

14,026.8

14,928.5

Interest Expense, Total

10,159.9

7,702.3

5,221.3

7,016.1

14,026.8

14,928.5

Net Interest Income

10,083.9

10,260.5

10,936.5

11,622.9

11,087.5

11,238.4

Gain (Loss) on Sale of Assets

255.1

21.5

1,199.2

26.9

67.5

61.6

Gain (Loss) on Sale of Invest. & Securities

1,200.3

30.2

-747.1

-1,018.4

200.5

386.2

Total Other Non Interest Income

6,299.4

6,165.6

8,026.7

9,326.5

9,635.6

9,947.7

Non Interest Income, Total

7,754.8

6,217.3

8,478.7

8,334.9

9,903.6

10,395.5

Revenues Before Provison For Loan Losses

17,838.7

16,477.7

19,415.2

19,957.8

20,991

21,633.9

Provision For Loan Losses

1,638.8

5,342.2

2,613.6

1,952.7

1,534.4

1,632.8

Total Revenues

16,199.9

11,135.5

16,801.6

18,005.1

19,456.6

20,001.1

Total Revenues % Chg.

2.1%

-31.3%

50.9%

7.2%

8.1%

10.1%

Stock-Based Compensation

71

68.6

82.5

77.4

73.8

73.7

Selling General & Admin Expenses, Total

1,145.7

986.9

1,029.6

1,139

1,348.9

1,385.9

(Income) Loss on Equity Invest.

-30.7

-116.5

-68

-40.2

17.2

45.1

Total Other Non Interest Expense

8,388.6

8,421.8

8,607.5

8,461

8,467.1

8,623.5

Non Interest Expense, Total

9,574.6

9,360.8

9,651.5

9,637.1

9,907

10,128.1

EBT, Excl. Unusual Items

6,625.3

1,774.7

7,150

8,368

9,549.6

9,873

Restructuring Charges

-365.8

Total Merger & Related Restructuring Charges

Impairment of Goodwill

-1,215.2

Asset Writedown

-284.7

-23.3

-90.3

-3.7

-5.2

9.4

Other Unusual Items

-221.1

-55.1

6.7

-3.7

-4.8

EBT, Incl. Unusual Items

5,974.8

1,530.3

5,789.5

8,371

9,540.7

9,877.7

Income Tax Expense

1,519.7

383.8

1,396.9

2,778.1

2,378.6

2,421.8

Earnings From Continuing Operations

4,455.2

1,146.6

4,392.6

5,592.9

7,162.1

7,455.9

Minority Interest

104.5

47.9

-97.3

-153.1

-181.1

-183.5

Net Income

4,559.7

1,194.4

4,295.3

5,439.9

6,981

7,272.4

Net Income to Common Incl Extra Items

4,559.7

1,194.4

4,295.3

5,439.9

6,981

7,272.4

Net Income to Common Excl. Extra Items

4,559.7

1,194.4

4,295.3

5,439.9

6,981

7,272.4

Total Shares Outstanding

9,923

9,923

10,221.5

10,665.1

10,665.1

10,665.1

Weighted Avg. Shares Outstanding

9,706

9,923

10,022.3

10,425.8

10,665.1

10,665.1

Weighted Avg. Shares Outstanding Dil

9,706

9,923

10,022.3

10,443.3

10,694.2

10,703

EPS

0.5

0.1

0.4

0.5

0.7

0.7

EPS Diluted

0.5

0.1

0.4

0.5

0.7

0.7

Effective Tax Rate

25.4%

25.1%

24.1%

33.2%

24.9%

24.5%