China Everbright Bank Company Limited (601818)

Basic

  • Market Cap

    CN¥175.92B

  • EV

  • Shares Out

    59.09B

  • Revenue

    CN¥100.85B

  • Employees

    48,415

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    54.93%

  • Net

    45.52%

  • FCF

    145.97%

Returns (5Yr Avg)

  • ROA

  • ROE

    9.7%

  • ROCE

  • ROIC

    0.75%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥3.31

  • P/E

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    CN¥1,157.58B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    7.64%

  • Rev 5Yr

    6.17%

  • Rev 10Yr

  • Dil EPS 3Yr

    6.91%

  • Dil EPS 5Yr

    4.44%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    0.44%

  • EBITDA Fwd 2Yr

    -5.28%

  • EPS Fwd 2Yr

    4.72%

  • EPS LT Growth Est

    2.36%

Dividends

  • Yield

  • Payout

    26.4%

  • DPS

    CN¥0.19

  • DPS Growth 3Yr

    -3.89%

  • DPS Growth 5Yr

    0.98%

  • DPS Growth 10Yr

    12.6%

  • DPS Growth Fwd 2Yr

    3.23%

Select a metric from the list below to chart it

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

185,688

210,044

221,475

229,334

241,309

250,432

Interest Income, Total

185,688

210,044

221,475

229,334

241,309

250,432

Interest On Deposits

107,524

108,126

110,778

117,179

127,654

140,409

Interest Expense, Total

107,524

108,126

110,778

117,179

127,654

140,409

Net Interest Income

78,164

101,918

110,697

112,155

113,655

110,023

Gain (Loss) on Sale of Assets

-15

-25

-23

94

-32

-45

Gain (Loss) on Sale of Invest. & Securities

-17

65

599

-127

866

-569

Income (Loss) on Equity Invest.

-5

-90

-63

16

Total Other Non Interest Income

31,973

30,721

31,125

40,676

37,074

36,787

Non Interest Income, Total

31,941

30,761

31,696

40,553

37,845

36,189

Revenues Before Provison For Loan Losses

110,105

132,679

142,393

152,708

151,500

146,212

Provision For Loan Losses

35,744

48,965

56,733

54,772

50,600

45,362

Total Revenues

74,361

83,714

85,660

97,936

100,900

100,850

Total Revenues % Chg.

4.3%

12.6%

2.3%

14.3%

3%

-0.3%

Selling General & Admin Expenses, Total

31,736

36,218

37,651

42,805

42,279

43,028

Total Other Non Interest Expense

1,774

2,326

2,273

2,512

2,758

2,780

Non Operating (Income) Expenses

223

190

129

Non Interest Expense, Total

33,510

38,544

39,924

45,540

45,227

45,937

EBT, Excl. Unusual Items

40,851

45,170

45,736

52,396

55,673

54,913

Asset Writedown

-199

-23

-9

-9

Other Unusual Items

1

-7

-11

568

302

490

EBT, Incl. Unusual Items

40,852

45,163

45,526

52,941

55,966

55,394

Income Tax Expense

7,131

7,722

7,598

9,302

10,926

9,211

Earnings From Continuing Operations

33,721

37,441

37,928

43,639

45,040

46,183

Minority Interest

-62

-87

-93

-232

-233

-277

Net Income

33,659

37,354

37,835

43,407

44,807

45,906

Preferred Dividend and Other Adjustments

1,450

1,450

2,219

4,800

4,811

4,811

Net Income to Common Incl Extra Items

32,209

35,904

35,616

38,607

39,996

41,095

Net Income to Common Excl. Extra Items

32,209

35,904

35,616

38,607

39,996

41,095

Total Shares Outstanding

52,489.3

52,489.3

54,031.9

54,031.9

54,032

59,085.6

Weighted Avg. Shares Outstanding

52,489

52,489

52,746

54,032

54,032

57,110.1

Weighted Avg. Shares Outstanding Dil

59,753

59,753

60,059

60,468

60,849

59,547

EPS

0.6

0.7

0.7

0.7

0.7

0.7

EPS Diluted

0.6

0.6

0.6

0.7

0.7

0.7