investorscraft@gmail.com

Intrinsic ValueIndustrial & Commercial Bank of China Ltd. (601398.SS)

Previous Close$7.25
Intrinsic Value
Upside potential
Previous Close
$7.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Industrial and Commercial Bank of China Limited operates as China's largest commercial bank by assets, providing comprehensive financial services across corporate, personal, and treasury banking segments. The institution serves as a critical financial intermediary within China's state-dominated banking system, offering traditional lending, deposit-taking, wealth management, and treasury operations. Its extensive branch network and government backing provide significant advantages in serving both state-owned enterprises and retail customers nationwide. The bank maintains a dominant position in China's financial landscape, benefiting from its systemic importance and deep integration with the country's economic infrastructure. ICBC's operations span corporate banking services including loans and trade financing, personal banking products such as deposits and wealth management, and sophisticated treasury activities involving money markets and foreign exchange. This diversified revenue model allows the bank to capture value across multiple financial service verticals while maintaining stability through its broad customer base and government affiliation.

Revenue Profitability And Efficiency

ICBC generated CNY 660.4 billion in revenue with net income of CNY 365.9 billion, demonstrating strong profitability metrics. The bank's extensive branch network and digital banking capabilities support efficient operations across its massive customer base. Net interest margins remain stable, supported by its dominant deposit franchise and diversified loan portfolio across corporate and retail segments.

Earnings Power And Capital Efficiency

The bank exhibits substantial earnings power with diluted EPS of CNY 0.98, supported by robust operating cash flow of CNY 579.2 billion. ICBC maintains efficient capital deployment across its banking operations, though specific return metrics would require additional regulatory capital ratio data for comprehensive analysis of capital efficiency.

Balance Sheet And Financial Health

ICBC maintains a strong balance sheet with CNY 4.75 trillion in cash and equivalents against total debt of CNY 8.46 trillion. As a systemically important bank, its financial health is closely tied to China's economic conditions and regulatory framework. The bank's liquidity position appears adequate given its role as China's largest financial institution.

Growth Trends And Dividend Policy

The bank maintains a consistent dividend policy, distributing CNY 0.308 per share while retaining earnings for regulatory capital requirements and strategic expansion. Growth trends are influenced by China's economic conditions, with the bank positioned to benefit from financial system development while managing credit cycle fluctuations.

Valuation And Market Expectations

With a market capitalization of CNY 2.48 trillion, ICBC trades at a beta of 0.32, reflecting its status as a defensive large-cap banking stock. Market expectations incorporate the bank's systemic importance, stable dividend yield, and exposure to China's economic trajectory amid ongoing financial sector reforms.

Strategic Advantages And Outlook

ICBC's strategic advantages include its massive scale, government affiliation, and comprehensive service offerings. The outlook remains tied to China's economic performance, regulatory environment, and the bank's ability to navigate digital transformation while maintaining asset quality in a evolving financial landscape.

Sources

Company annual reportsStock exchange disclosuresFinancial regulatory filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount