ROA = 1.16%
ROE=22% 好过HSBC和渣打银行
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | ||
| book est. | 679.00 | 950.60 | 1140.72(+20%) | 1368.86(+20%) | 1642.64(+20%) | 1971.16(+20%) | |
| per book | 4.62 | 6.47 | 7.76 | 9.31 | 11.17 | 13.41 | |
| P/B | 3.79 | 3.16 | 2.63 | 2.19 | 1.83 | ||
| 3 PB price | 19.53 | 23.44 | 28.13 | 33.75 | 40.50 | ||
| 4 PB | 18.48 | 25.87 | 31.04 | 37.25 | 44.70 | 53.64 | |
| 5 PB | 23.10 | 32.33 | 38.80 | 46.56 | 55.87 | 67.05 | |
| (+50%) | (+50%) | (+30%) | (+30%) | (+30%) | |||
| earning est. | 162.80 | 244.20 | 366.30 | 476.19 | 619.05 | 804.76 | |
| EPS | 1.11 | 1.66 | 2.49 | 3.24 | 4.21 | 5.47 | |
| 20 PE | 22.15 | 33.22 | 49.84 | 64.79 | 84.22 | 109.49 | |
2328 中国财险
Total shares = 111亿 market value = 111* 5.7=641亿．PE=20 P/B=2.46
2318 中国平安
Total shares = 71.5亿 market value = 71.5*58=4149亿 PE=21
book value = 16.26 3*PB=48
2628 中国人寿
Total shares = 282.66亿 market value = 282.66* 28 = 7914 PE=19.4
book value= 7.765 P/B=3.6 3*PB=23.2
No comments:
Post a Comment