China Merchants Bank Co. Ltd. logo

China Merchants Bank Co. Ltd.

CIHHF | OTC
Chart Builder DCF Calculator
$7.01
$0 (0.00%)
Sep 23, 2026, 4:00 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
151.7B 150.75B 150.18B 148.98B 148.58B 147.6B 148.39B 145.9B 145.59B 145.84B 146.6B 144.98B 144.34B 140.83B 138.01B 133.23B 128.19B 123.93B 119.92B 114.35B 108.7B 101.56B
Depreciation & Amortization
3.39B 11.53B 15.4B 20.25B 20.36B 16.51B 16.49B 15.96B 16.44B 16.47B 16.38B 16.16B 16.07B 17B 15.62B 26.04B 15.07B 14.47B 14.51B 13.5B 14.01B 13.58B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a -18.12M -18.12M -18.12M -18.12M -41.07M -41.07M -41.07M -41.07M 17.31M 17.31M 17.31M 17.31M 30.29M 30.29M 30.29M
Other Working Capital
-619.17B -529.34B -685.21B -921.49B -720.41B -317.35B -481.84B -237.5B -231.79B -411.88B -368B -411.81B -768.74B -800.7B -745.85B -655.5B 178.5B 140.59B 54.6B 293.8B 38.12B 322.94B
Other Non-Cash Items
68.44B -48.28B -149.42B -145.52B -139.24B -71.11B -65.41B -64.86B -66.59B -62.99B -56.91B -46.37B -46.42B -37.26B -26.27B -613.31M -15.42B -9.47B -7B -137.79B 12.53B 14.3B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-619.17B -529.34B -685.21B -921.49B -720.41B -317.35B -481.84B -237.5B -231.79B -411.88B -368B -411.81B -768.74B -800.7B -745.85B -655.5B 178.5B 140.59B 54.6B 293.8B 38.12B 322.94B
Operating Cash Flow
-395.65B -415.35B -669.04B -897.77B -690.72B -224.35B -382.37B -140.52B -136.36B -312.57B -261.94B -297.09B -654.79B -680.17B -618.52B -496.83B 306.35B 269.54B 182.05B 283.88B 173.4B 452.41B
Capital Expenditures
-31.26B -18.05B -15.72B -24.59B -23.56B -27.06B -34.93B -35.6B -33.35B -31.82B -30.16B -30.18B -28.14B -35.19B -34.89B -30.36B -34.61B -29.32B -24.16B -27.48B -21.91B -22.07B
Cash Acquisitions
507M -1.45B -1.4B -1.74B -1.26B -1.14B -571M -267M -39M -39M -39M -337M -484M -484M -484M -561M -5.34B -5.34B -5.34B -6.24B -1.3B -1.46B
Purchase of Investments
-1.4T -1.45T -897.68B -897.68B -897.68B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
1.22T 1.39T 922.22B 922.22B 922.22B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-234.09B -130.9B -332.89B -495.04B -411.95B -465.71B -257.36B -148.79B -159.83B -130.26B -224.91B -402.16B -351.13B -406.74B -478.55B -193.6B -188.91B -103.69B 9.81B -125.86B -80.11B -266.71B
Investing Cash Flow
-447.57B -212.98B -325.48B -496.83B -412.23B -493.91B -292.86B -184.66B -193.22B -162.11B -255.11B -432.68B -379.75B -442.41B -513.93B -224.52B -228.86B -138.36B -19.7B -159.58B -103.33B -290.24B
Debt Repayment
129.84B -20.01B -21.08B -10.07B -30.85B -81.3B -89.54B -135.48B -101.78B -50.14B -31B -13.18B -44.52B -54.03B -62.19B -48.96B -36.31B -16.02B 3.27B 17.19B 42.97B 4.25B
Common Stock Repurchased
-77.5B -50B -50B -50B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-80.1B -81.34B -55.43B -58.66B -58B -57.16B -58.19B -57.07B -51.26B -50.28B -48.39B -49.05B -43.62B -43.62B -43.62B -42.28B -35.46B -35.46B -35.46B -35.63B -31.96B -32.09B
Other Financial Acitivies
771.41B 652.99B 829.04B 1.21T 1.15T 729.6B 979.26B 893.7B 633.68B 795.18B 626.1B 773.4B 1.14T 1.14T 997.44B 626.98B -44.48B -44.62B 121.55B 13.4B 30.26B -222.94B
Financial Cash Flow
743.64B 501.64B 702.53B 1.09T 1.06T 591.15B 831.54B 701.14B 480.64B 694.76B 546.71B 711.17B 1.06T 1.04T 891.63B 535.74B -116.24B -96.1B 89.36B -5.04B 41.26B -250.77B
Net Cash Flow
-684.28B -592.25B -756.53B -306.61B -40.99B -126.19B 157.51B 371.83B 150.86B 224.14B 31.82B -14.65B 25.67B -73.48B -234.56B -178.63B -34.39B 31.7B 248.96B 113.21B 102.72B -95.58B
Free Cash Flow
-426.91B -433.39B -684.76B -922.37B -714.28B -251.4B -417.3B -176.12B -169.71B -344.39B -292.1B -327.27B -682.93B -715.36B -653.41B -527.19B 271.74B 240.22B 157.89B 256.41B 151.48B 430.34B
Adj. Free Cash Flow
-426.91B -433.39B -684.76B -922.37B -714.28B -251.4B -417.3B -176.1B -169.69B -344.37B -292.09B -327.23B -682.89B -715.32B -653.37B -527.21B 271.72B 240.2B 157.87B 256.38B 151.45B 430.31B
Maintenance CapEx
-7.38B -11.48B -14.58B -22.13B -22.23B -25.43B -33.31B -33.93B -31.69B -28.01B -25.07B -24.76B -19.75B -28.18B -27B -19.79B -24.64B -16.88B -11.26B -16.1B -11.69B -15.38B
Growth CapEx
-23.89B -6.57B -1.14B -2.46B -1.32B -1.62B -1.62B -1.67B -1.67B -3.8B -5.09B -5.42B -8.39B -7.01B -7.89B -10.58B -9.97B -12.44B -12.9B -11.38B -10.22B -6.69B
Owner Earnings
-403.03B -426.83B -683.62B -919.9B -712.95B -249.78B -415.68B -174.45B -168.04B -340.59B -287.01B -321.85B -674.54B -708.35B -645.52B -516.62B 281.71B 252.66B 170.78B 267.78B 161.71B 437.03B

© 2026 bestshares.com. All rights reserved.