Industrial & Commercial Bank of China Ltd. logo

Industrial & Commercial Bank of China Ltd.

IDCBY | OTC
Chart Builder DCF Calculator
$19.46
+$0.32 (+1.67%)
Sep 24, 2026, 1:53 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 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
Net Income
375.86B 371.49B 368.71B 366.53B 363.9B 362.62B 366.53B 365.24B 361.27B 362.41B 365.12B 364.46B 363.19B 360.68B 361.04B 363.4B 358.28B 355.05B 350.22B 340.84B 332.4B 318.97B
Depreciation & Amortization
9.05B 8.65B 17.11B 26.78B 34.73B 34.77B 34.54B 33.56B 34.34B 34.7B 34.77B 35.26B 34.9B 34.31B 34.05B 35.28B 33.18B 33.32B 31.32B 33.45B 29.49B 30.15B
Stock-Based Compensation
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
Other Working Capital
281.35B 167.74B 2.38T 2.37T 3.47T 2.14T 2.45T 2.78T 2.77T 4.75T 4.31T 4.38T 4.14T 4.06T 3.88T 3.5T 3.25T 2.83T 1.76T 1.65T 1.76T 1.99T
Other Non-Cash Items
421.37B 421.35B 625.81B 19.44B -250.75B -278.99B -238.46B -264.16B -235.37B -183.9B -198.12B -178.64B -170.87B -135.85B -121.09B -149.07B -126.94B -106.89B -106.45B -58.98B -64.61B -132.04B
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
-523.66B -627.77B 173.98B -127.63B 1.19T 36.01B 416.59B 450.49B -13.53B 1.47T 1.22T 1.25T 1.06T 1.04T 1.13T 987.2B 1.13T 674.77B 85.79B 188.32B -235.85B 4.27B
Operating Cash Flow
282.63B 173.73B 1.19T 285.11B 1.34T 154.42B 579.19B 585.13B 146.72B 1.68T 1.42T 1.47T 1.29T 1.3T 1.4T 1.24T 1.39T 955.43B 360.88B 503.62B 61.43B 221.35B
Capital Expenditures
-50.09B -44.54B -42.72B -30.67B -34.66B -33.96B -35.59B -34.21B -18.8B -18.51B -14.49B 4.21B -6.08B -12.7B -13.71B -35.33B -26.68B -22.6B -21.86B -29.1B -28.58B -30.9B
Cash Acquisitions
21.39B 21.41B 15.86B 9.34B 5.06B 5.05B 4.89B 951M 966M 966M 966M 12M 1.3B 1.3B 1.3B 1.3B n/a n/a n/a -11.24B -11.24B -11.21B
Purchase of Investments
-8.09T -7.91T -7.75T -7.92T -7.75T -7.34T -6.51T -5.64T -5.21T -4.76T -4.69T -4.79T -4.52T -4.66T -4.42T -4.19T -4.08T -3.61T -3.36T -3.09T -3.21T -3.12T
Sales Maturities Of Investments
5.09T 5.21T 5.19T 5.76T 5.81T 5.19T 4.96T 4.34T 4.01T 4.01T 3.81T 3.85T 3.84T 3.55T 3.52T 3.3T 2.96T 2.88T 2.71T 2.56T 2.44T 2.32T
Other Investing Acitivies
-886.09B -889B 88.2B -80.2B 108.27B 111.67B 111.32B 6.67B -1.97B -10.94B -7.42B 3.93B 1.79B 5.56B 2.11B 3.39B 4.33B 5.2B 6.56B 11.75B 13.7B 14.78B
Investing Cash Flow
-3.91T -3.61T -2.5T -2.26T -1.86T -2.07T -1.47T -1.33T -1.22T -772.99B -891.85B -927.99B -686.31B -1.11T -910.62B -922.88B -1.14T -753.45B -674.56B -558.95B -791.27B -821.3B
Debt Repayment
1.5T 936.98B 464.99B 734.17B 987.63B 985.49B 628.91B 700.84B 419.9B 369.41B 465.62B 288.5B 297.29B 246.9B 85.29B 108.9B 61.07B -17.4B -1.18B -13.74B 63.76B 116.86B
Common Stock Repurchased
-20.82B -20.82B -20.82B -21.69B -80.87B -80.87B -80.87B -80B 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
-200.06B -141.32B -174.9B -167.73B -229.62B -221.09B -177.26B -172.06B -176.48B -183.8B -172.32B -170.12B -154.32B -146.09B -145.07B -147.02B -135.08B -132.11B -130.25B -128.52B -54.43B -126.54B
Other Financial Acitivies
1.86T 1.88T 524.72B 436.53B -5.81B -5.62B -6.06B -8.39B -7.13B -8.35B -7.86B -6.29B -6.09B -4.89B -5.01B 20.33B 52.39B 119.88B 119.88B 93.73B 80.36B 11.63B
Financial Cash Flow
3.18T 2.73T 880.98B 1.03T 769.21B 735.78B 415.59B 491.26B 236.29B 177.27B 285.44B 112.09B 136.89B 95.92B -64.79B -17.8B -21.62B -29.62B -11.55B -48.53B 89.69B 1.94B
Net Cash Flow
-142.45B -390.42B 141.51B -602.6B 249.76B -1.17T -465.33B -277.04B -854.73B 1.12T 828.88B 680.45B 816.63B 345.74B 490.09B 357.47B 240.67B 139.24B -354.37B -142.03B -697.64B -648.2B
Free Cash Flow
232.54B 129.19B 1.14T 254.44B 1.3T 120.46B 543.61B 550.92B 127.92B 1.66T 1.4T 1.48T 1.29T 1.29T 1.39T 1.2T 1.37T 932.83B 339.02B 474.53B 32.85B 190.45B
Adj. Free Cash Flow
232.54B 129.19B 1.14T 254.44B 1.3T 120.46B 543.61B 550.92B 127.92B 1.66T 1.4T 1.48T 1.29T 1.29T 1.39T 1.2T 1.37T 932.83B 339.02B 474.53B 32.85B 190.45B
Maintenance CapEx
-9.05B -641.48M -4.05B -9.85B -27.35B -29.52B -31.15B -33.11B -18.11B -17.82B -13.81B 4.21B -1.48B -6.17B -5.18B -20.86B -12.67B -5.45B -5.42B -6.56B -10.18B -17.55B
Growth CapEx
-41.04B -43.9B -38.66B -20.83B -7.31B -4.44B -4.44B -1.1B -688.69M -688.69M -688.69M n/a -4.6B -6.52B -8.54B -14.48B -14.01B -17.15B -16.44B -22.54B -18.4B -13.34B
Owner Earnings
273.57B 173.08B 1.18T 275.26B 1.31T 124.9B 548.05B 552.02B 128.61B 1.66T 1.4T 1.48T 1.29T 1.3T 1.4T 1.22T 1.38T 949.98B 355.46B 497.07B 51.25B 203.79B

© 2026 bestshares.com. All rights reserved.