SSE: 600036 - China Merchants Bank Co., Ltd.

Yield per half year: +46.51%
Dividend yield: 0.00%
Sector: Financials

Reporting China Merchants Bank Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥									831.33				970.16		789.81	900.75	8.03
Выручка, млрд ¥						142.2	208.7	219.9	247.25	267.98	287.6	327.22	342.26	336.65	336.65	312.34	4.67
Чистая прибыль, млрд ¥						57.7	62.08	70.15	80.56	92.87	97.34	119.92	138.01	146.6	146.6	118.95	9.56
EV, млрд ¥									951.93	1 154.21						1053.07	10.11
Баланс стоимость, млрд ¥						360.81	402.35	480.21	540.12	611.3	723.75	858.75	945.5	1 076.37	1 076.37	843.13	11.98
FCF, млрд ¥								-22	-53.21	-19.53	402.2	157.89	535.25	447.11	447.11	304.58	-287.04
Операционный денежный поток, млрд ¥						400.42	-120.62	-5.66	-35.72	4.43	421.33	182.05	570.14	477.3	477.3	331.05	154.96
Операционная прибыль, млрд ¥	60.42	91.55	121.29	142.5	183.6	74.25	77.72	90.54	106.62	117.12						93.25	9.54
Операционные расходы, млрд ¥						67.96	65.15	70.43	81.11	91.5						75.23	6.13
CAPEX, млрд ¥						9.08	17.5	16.34	17.49	23.96	19.13	24.16	34.89	30.18	30.18	26.46	4.72

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ¥			813.66																813.66	0.00
Выручка, млрд ¥									85.65	85.74	77.43	90.64	86.27	81.82	76.37	86.42	84.98	79.76	81.87	-0.51
Чистая прибыль, млрд ¥									33.4	37.5	31.09	38.84	36.91	38.14	32.71	38.08	36.67	38.44	36.81	0.16
EV, млрд ¥			1 510.71																1510.71	0.00
Баланс стоимость, млрд ¥									888.03	919.58	945.5	981.09	977.13	1 012.24	1 076.37	1 118.97	1 110.21	1 152.53	1094.06	2.63
FCF, млрд ¥									111.95	12.68	414.08	-21.93	100.9	-45.94	294.56	-12.18	101.78	171.57	101.96	-230.15
Операционный денежный поток, млрд ¥									304.22	15.87	329.59	329.59	329.59	-40.7	304.11	-1.21	109.39	179.05	110.13	-234.49
Операционная прибыль, млрд ¥	28.83	29.35	19.16	32.59	31.58	33.36	19.59												27.26	0.44
Операционные расходы, млрд ¥	18.46	19.16	26.22	18.88	21.52	23.73	27.36	21.12											22.52	2.27
CAPEX, млрд ¥									13.13	3.19	6.07	6.07	6.07	5.23	9.54	10.97	7.6	7.48	8.16	7.42

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥						321.91	903.77	857.27	913.59	417.64	876.67	7 984.79	960.91	1 073.59	1 073.59	2262.72	20.78
Short Term Investments ¥	461.04	523.06	610.79	773.35	858.48	391.14	411.84	272.14	217.09	158.51						290.14	-16.53
Long term investments ¥						1 379.82	934.57	1 030.11	1 714.49	433.28	2 130.89	2 224.04	2 815.2	3 239.24		2168.53	49.53
Total Receivables ¥						0.358	0.321	0.295	0.321	0.314	0.34	0.321				0.3182	1.70
Total Current Assets ¥						1 372.17	1 417.88	1 238.89	1 539.02	1 403.23	1 586.89	1 861.77				1525.96	8.49
Чистые активы, млрд ¥						30.81	43.07	49.18	55.44	80.13	82.31	92.69	945.5	981.09	981.09	436.34	65.04
Активы, млрд ¥						5 474.98	5 942.31	6 297.64	6 745.73	7 417.24	8 361.45	9 249.02	10 138.91	11 028.48	11 028.48	9239.02	8.26
Short Term Debt ¥						191.73	221.92	199.1	275.73	419.63						261.62	16.96
Long Term Debt ¥	46.99	34.27	181.45	173.91	179.1	333.64	641.09	784.95	758.46	683.65						640.36	15.43
Задолженность, млрд ¥						5 113.22	5 538.95	5 814.25	6 202.12	6 799.53	7 631.09	8 383.34	9 184.67	9 942.75	9 942.75	8388.28	7.90
Чистый долг, млрд ¥								55.62	4.72	160.55						73.63	42.38
Долг, млрд ¥						525.37	863	984.05	1 034.19	1 103.29			826.7		859.08	962.25	-0.86
Interest income ¥							215.48	242.01	270.91	292.99	307.43	327.06	353.38	375.61		331.29	5.09
Расходы на обслуживание долга ¥									110.53	119.9	122.39	123.14	135.15	160.94	160.94	132.30	6.06
Чист. проц. доходы, млрд ¥							134.6	144.85	160.38	173.09	185.03	203.92	218.24	214.67	375.61	198.99	4.40
Goodwill ¥					9.95	9.95	9.95	9.95	9.95	9.95	9.95	9.95	10	9.95		9.96	0.00
Товарно материальные запасы ¥						0.691	0.864	0.868	0.597	0.768	0.612	0.513				0.6716	-9.98

	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥																					8 690.66	998.21	960.91	968.05	1 026.88	965.76	1 073.59	1 202.16	1 104.13	1 142.75	1097.68	3.42
Short Term Investments ¥			872.91	895.41	916.56	526.8	408.66	217.09	371.74	482.99	407.22	158.51																			327.51	-6.10
Long term investments ¥																		2 265.48	2 224.04	2 416.79	2 554.91	756.98	2 815.2	3 009.16	3 044.89	3 132.44	3 239.24				3048.19	2.85
Total Receivables ¥												0.314	22.94	93.08	0.34	93.2	123.45	0.321	0.321	120.67	101.25										69.20	-3.89
Total Current Assets ¥															1 586.95	1 726.41	1 737.49	1 395.28	1 861.77	1 673.05	1 810.84	1 282.78		1 655.02	1 788.85						1642.11	1.35
Чистые активы, млрд ¥																90.07	88.47	92.84	92.69	107.39	107.02	112.87	945.5	981.09	121.72						453.64	2.61
Активы, млрд ¥																					9 725	9 707.11	10 138.91	10 508.75	10 739.84	10 668.01	11 028.48	11 520.23	11 574.78	11 654.76	11289.25	1.79
Short Term Debt ¥						803.19	379	275.73		381.52		419.63																			451.81	-12.18
Long Term Debt ¥	910.68	652.85	996.37			102.53	547.65	758.46	946.81	650.92	1 044.96	683.65																			816.96	-2.06
Задолженность, млрд ¥																					8 829.33	8 779.34	9 184.67	9 518.99	9 753.92	9 646.67	9 942.75	10 394.74	10 457.76	10 495.13	10187.41	1.70
Чистый долг, млрд ¥													51.45	87.98																	69.72	30.77
Долг, млрд ¥						905.72	926.64	1 034.19		1 032.43		1 103.29																			1000.45	4.03
Interest income ¥																		82.66	85.15	86.29	86.58	88.93	91.59	93.34	93.99	93.84	94.44				93.44	0.61
Расходы на обслуживание долга ¥																					33.35	34.49	35.48	37.94	40.4	40.55	42.05	42.14	41.41	40.71	41.37	0.08
Чист. проц. доходы, млрд ¥																			53.28	54.46	53.23	54.44	56.11	55.41	53.59	53.29	52.38	94.14			61.76	11.18
Goodwill ¥																		9.95	9.95	9.95	9.95	9.95	10	10	9.95	9.95	9.95				9.97	-0.10
Товарно материальные запасы ¥								0.597				0.768	0.813		0.612		0.951	0.513	0.513		1.48										0.8138	19.32

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	2.3	2.46	4.34	3.13	3.62	3.79	4.61	5.47	5.81			5.81	4.66	9.92
Цена акции ао			29.02	25.2	37.58	43.95	48.71	37.26	27.82	39.3	45.33	45.33	39.68	-1.43
Число акций ао, млн				28652.17	25653	25683	26013	25219.85	25219.85			25219.85	25557.74	-0.34
FCF/акцию				-1.86	-0.7745	15.95	6.26	21.22	17.73			17.73	12.08	-287.04

	2018Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS					1.24	1.47	1.11	1.54	1.46	1.51	1.3	1.51	1.45	1.52	1.46	0.13
Цена акции ао		50.47	51.74	48.49	40.53	35.16	32.65	37.47	33.78	32.8	29.77				33.29	-1.83
Число акций ао, млн	28652.17														28652.17	0.00
FCF/акцию					4.44	0.5029	16.42	-0.8696	4	-1.82	11.68	-0.4829	4.04	6.8	4.04	-230.16

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		15.99	15.43	14.61	14.92	15.19	13.45	13.96	15.3	14.5			14.5	8.60	14.48	-0.93
ROA, %		1.05	1.04	1.11	1.19	1.25	1.16	1.3	1.42	1.39			1.39	1.37	1.30	2.15
ROIC, %		8.42	7.28	6.07	6.57	6.9									7.05	-3.90
ROS, %				31.9	32.58	34.65	33.85	36.65	40.32	43.55	43.55	43.55	43.55	29.82	41.52	3.51
ROCE, %												0	0	0.00
Ebit margin, %												0	0
Рентаб EBITDA, %									47.89			0	0	6.31	47.89	0.00
Чистая рентаб, %		40.57	29.75	31.9	32.58	34.65	33.85	36.65	40.32	43.55			43.55	29.82	37.80	4.68
Operation Margin, %	66.95	52.21	37.24	41.17	43.12	43.7				0	0	0	0	3.31	43.49	-3.50
Доходность FCF, %					-6.4										-6.4000	0.00

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %								3.76	4.08	3.29	3.96	3.91	3.94	3.29	3.7	3.45	3.5	8.60	3.58	-2.34
ROA, %								0.3434	0.3863	0.3066	0.3696	0.3474	0.3563	0.3015	0.3377	0.3175	0.331	1.37	0.3288	-1.46
ROIC, %	3.15	3.09	0.9678		1.89		1.66												2.15	-12.02
ROS, %								39	43.74	40.15	42.85	42.79	46.61	42.83	44.06	43.15	48.19	29.82	44.97	0.67
Чистая рентаб, %								39	43.74	40.15	42.85	42.79	46.61	42.83	44.06	43.15	48.19	29.82	44.97	0.67
Operation Margin, %	60.96	60.5	42.23	47.41	45.86	48.05	32.52											3.31	43.21	-5.09

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				10.32	10.7	11.39	10.24	6.57	4.74			4.74	15.24	8.73	-15.03
P/BV				1.54	1.61	1.52	1.42	0.9501	0.6395			0.6395	0.85	1.23	-16.86
P/S				3.36	3.71	3.85	3.75	2.65	2.06			2.06	3.19	3.20	-11.10
P/FCF				-15.62					1.48	1.77	1.77	1.77	1.87	-2.6500	-158.02
E/P				0.0969					0.1747	0.1856	0.1856	0.1856	0.15	0.1607	17.64
EV/EBIT										0	0	0
EV/S				3.85	4.31				0	0	0	0	2.53	4.08	5.81
EV/FCF				-17.89	-59.09					0	0	0	0.01	-38.4900	81.74
Debt/EBITDA									0	0	0	0	1.38
Netdebt/Ebitda									0	0	0	0	0.60
Debt/Ratio	0.096	0.1452	0.1563	0.1533	0.1487				0.0847	0.0779	0.0779	0.0779	0.23	0.1085	-12.66
Debt/Equity	1.46	2.14	2.05	1.91	1.8				0.8756	0.8756	0.8756	0.8756	0.67	1.27	-14.44
Debt/Net Income	9.11	13.9	14.03	12.84	11.88				6.22	5.86	5.86	5.86	34.20	8.53	-14.52
Бета								1	2	1.24	0.9028	0.9028	0.09	1.29	-2.52
Индекс Альтмана								0	0.1463	0.1351	0.1351	0.1351	1.15	0.1388	-2.62

	2018Q2	2018Q3	2018Q4	2019Q2	2019Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	Industry average	5 quarters average	CAGR 5
P/E						8.12	6.43	6.57	6.13	5.7	5.74	4.74	5.42	5.9	6.5		15.24	5.66	2.52
P/BV						1.16	0.9229	0.9501	0.8717	0.8342	0.8149	0.6395	0.7025	0.7692	0.8179		0.85	0.7488	0.07
P/S						3.1	2.52	2.66	2.54	2.42	2.48	2.07	2.39	2.61	2.9		3.19	2.49	3.18
E/P			0.0162														0.15	0.0162	0.00
EV/S			33.29														2.53	33.29	0.00
Debt/Ratio	0.1385	0.1424	0.1533	0.1435	0.1487												0.23	0.1453	1.43
Debt/Equity	1.94	1.89	2.04	1.82	1.8												0.67	1.90	-1.49
Debt/Net Income	41.02	40.96	78.47	40.69	70.6												34.20	54.35	11.47
Бета																0.9028	0.09	0.9028	0.00
Индекс Альтмана																0.1351	1.15	0.1351	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	16.9	29.98	18.66	22.84	25.38	32.09	33.48	59.42	59.42	50.27		41.96	18.55
Дивиденд	0.67	0.69	0.74	0.84	0.94	1.2	1.25	1.52	1.74	0		1.33	13.11
Див доход, ао, %	3.89	4	3.17	2.9	2.75	3.22	2.41	3.03	4.65	0	0.94	3.21	11.08
Дивиденды / прибыль, %	29.29	48.29	26.6	28.36	27.33	32.96	27.92	40.94	40.53	40.53	98.92	33.94	8.20

	2014Q3	2015Q3	2016Q3	2017Q2	2018Q3	2019Q3	2020Q3	2021Q3	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									0.114	40.85	8.36	1.06	3.76	46.24	5.28	1.89	0.981	53.65		21.61	3.02
Дивиденд	0.62	0.67	0.69	0.74	0.84	0.94	1.2	1.25		1.52				1.74						1.33	13.11
Див доход, ао, %	5.88	3.8	3.88	3.58	3.04	2.66	3.23	2.48		4.33				5.3					0.94	3.60	14.78
Дивиденды / прибыль, %									0.3413	108.91	26.88	2.74	10.18	121.25	16.14	4.96	2.68	139.56	98.92	56.92	2.85

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2022	2023	2024	CAGR 5
Персонал, чел	103669	112999	116529	3.97

	CAGR 5

	CAGR 5