China Merchants Bank Co. Ltd. logo

China Merchants Bank Co. Ltd.

CIHKY | OTC
Chart Builder DCF Calculator
$32.76
-$0.27 (-0.82%)
At close: Sep 23, 2026, 3:06 PM ET
$32.62
-$0.14 (-0.43%)
After-hours: Sep 23, 2026, 2:39 PM ET
TTM
Period Ending
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 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
Q4 2020
Dec 30, 2020
Q3 2020
Sep 29, 2020
Q2 2020
Jun 29, 2020
Q1 2020
Mar 30, 2020
Net Income
n/a 36.67B 74.74B 107.46B 145.59B 145.84B 146.6B 144.98B 144.34B 140.83B 138.01B 133.4B 128.36B 124.1B 120.09B 114.35B 108.7B 101.56B 97.34B 92.23B 92.04B 95.42B
Depreciation & Amortization
n/a 4.29B 8.15B 11.58B 16.5B 16.25B 16.44B 16.96B 16.44B 16.18B 15.93B 15.64B 14.92B 14.63B 13.27B 13.02B 3.1B 3.5B 3.42B 3.52B 11.26B 12.69B
Stock-Based Compensation
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 30.29M 54.39M 54.39M 54.39M
Other Working Capital
-810.25B -317.35B -481.84B -121.46B 460.66B -168.52B 288.12B 128.27B -805.06B -387.93B -745.85B -655.5B 178.5B 140.59B 54.6B 293.8B 38.12B 322.94B 293.8B 470.28B 194.95B -451.47B
Other Non-Cash Items
1.28T 1.22T 1.24T 813.61B -31.33B 199.02B -269.98B 151.37B 1.14T 747.19B 908.5B 593.04B -106.65B 95.89B 61.96B 169.53B 64.69B 200.23B 323.99B 185.76B 221.67B 168.78B
Deferred Income Tax
n/a n/a n/a 176.59B 176.59B 176.59B 176.59B 35.75B 35.75B 35.75B 35.75B 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
-810.25B -317.35B -481.84B -121.46B 460.66B -168.52B 288.12B 128.27B -805.06B -387.93B -745.85B -746.46B 96.54B -221.64B -307.63B -246.97B -511.64B 53.44B 24.3B 470.28B 194.95B -451.47B
Operating Cash Flow
473.3B 939.68B 843.44B 987.76B 768B 369.16B 357.75B 477.3B 533.87B 551.97B 570.14B 246.16B 306.35B 219.99B 182.05B 283.88B 173.4B 301.79B 421.33B 277.99B 313.71B 264.2B
Capital Expenditures
-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 -19.13B -19.65B -24.52B -22.71B
Cash Acquisitions
-659M 591M 6.29B 6.13B 6.2B 5.62B 1.34B 1.32B 1.14B 4.88B 4.25B 4.54B 5.72B 1.34B 1.5B 267M -763M -842M -1.21B -203M -175M -9.14B
Purchase of Investments
-2.75T -2.41T -2.43T -2.35T -2.32T -2.37T -2.28T -2.17T -2.21T -2.06T -1.9T -1.26T -1.33T -1.24T -1.23T -1.42T -1.35T -1.41T -1.39T -1.2T -1.12T -938.56B
Sales Maturities Of Investments
2.35T 1.94T 2.16T 2.19T 2.15T 2.23T 2.05T 1.77T 1.85T 1.65T 1.41T 1.06T 1.12T 1.14T 1.23T 1.29T 1.28T 1.14T 1.16T 1T 878.18B 847.17B
Other Investing Acitivies
11.39B 5.98B 4.32B 11.88B 3.37B 3.73B -78.83B -80.59B -79.91B -154.66B -71.89B -72.4B -72.25B -2.43B -2.27B -2.73B -2.59B 2.63B 2.53B 5.83B 4.39B 13.78B
Investing Cash Flow
-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 -240.75B -209.46B -260.99B -109.45B
Debt Repayment
-89.52B -104.5B 85.11B 39.16B 75.75B 91.92B -1.02B 17.9B -74.98B -120.93B -230.26B -218.13B -143.95B -91.04B 50.41B 67.99B 93.77B 58.88B -52.47B -48.67B 7.13B 32.87B
Common Stock Repurchased
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
Dividend Paid
-60.85B -60.01B -61.03B -57.52B -50.14B -49.45B -48.62B -55.98B -51.21B -56.58B -56.5B -50.96B -50.17B -47.44B -47.08B -49.69B -48.62B -51.47B -51.81B -59.24B -44.57B -43.65B
Other Financial Acitivies
48.7B -408.37B -418.34B -408.77B -449.33B -29.45B -23.34B -34.28B -16.48B -20.62B -20.08B 59.81B 76.5B -138.14B -144.04B -255.85B -236.39B -117.02B -116.97B -508.6B -542.33B -396.2B
Financial Cash Flow
-101.67B -572.88B -394.27B -427.13B -423.72B 13.02B -72.99B -63.22B -132.86B -188.32B -297.03B -207.25B -116.24B -46.54B 89.36B -5.04B 41.26B -100.15B -211.79B -170.34B -133.59B 38.4B
Net Cash Flow
-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 -36.89B -100.37B -78.22B 193.96B
Free Cash Flow
449.75B 237.83B 133.72B 277.37B 59.86B 337.34B 327.59B 447.11B 505.74B 516.78B 535.25B 215.8B 271.74B 190.66B 157.89B 256.41B 151.48B 279.72B 402.2B 258.34B 289.19B 241.49B
Adj. Free Cash Flow
449.75B 237.83B 133.72B 277.39B 59.87B 337.36B 327.61B 447.16B 505.78B 516.82B 535.29B 215.78B 271.72B 190.65B 157.87B 256.38B 151.45B 279.69B 402.17B 258.29B 289.13B 241.44B
Maintenance CapEx
-15.1B -15.1B -26.07B -27.55B -25.3B -31.16B -29.5B -29.49B -26.53B -32.65B -30.18B -23.58B -26.21B -19.08B -13.92B -18.38B -14.48B -17.21B -15.52B -17.2B -21.37B -18.94B
Growth CapEx
-8.45B -11.95B -8.86B -8.05B -8.05B -656.64M -656.64M -689.18M -1.61B -2.55B -4.71B -6.78B -8.4B -10.24B -10.24B -9.1B -7.43B -4.86B -3.6B -2.45B -3.15B -3.77B
Owner Earnings
458.2B 249.78B 142.58B 285.42B 67.91B 338B 328.25B 447.8B 507.34B 519.33B 539.96B 222.58B 280.14B 200.9B 168.12B 265.5B 158.91B 284.58B 405.8B 260.79B 292.34B 245.26B

© 2026 bestshares.com. All rights reserved.