China Merchants Bank Co Ltd (600036) fair value: what the stock is really worth
We calculate from audited financials what China Merchants Bank Co Ltd is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch China Merchants Bank Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 17, 2026.
How to read this chart
60‑month range ¥21.80 – ¥44.43 · fair‑value band ¥56.63 – ¥110.46 · the ¥40.59 price screens below the ¥68.89 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 17, 2026.
China Merchants Bank Co., Ltd., together with its subsidiaries, provides various banking products and services. It operates through Wholesale Finance Business, Retail Finance Business, and Other Business segments. It offers current, demand, time, call, savings, notice, and renminbi accounts.
Show more
China Merchants Bank Co., Ltd., together with its subsidiaries, provides various banking products and services. It operates through Wholesale Finance Business, Retail Finance Business, and Other Business segments. It offers current, demand, time, call, savings, notice, and renminbi accounts. The company also offers loan products include personal commercial real estate, consumption, housing, and car loans; loans to finance for studying abroad; micro-business loans; mortgage loans for equipment; joint guarantee, special guarantee, and housing mortgage loan; bank acceptance, discount, liquid capital, and fixed asset loans; and loans for vessels. In addition, it offers credit cards; insurance products; open-ended funds; discount and guarantees for commercial bills, redemption of commercial bills, and guaranteed discount for commercial acceptance bills; and financial consultation, debt financing underwriting, merger and acquisition financing, and equity financing and enterprise listing services. Further, the company provides forfeiting and risk participation, escrow, cross-border RMB clearing, and interbank services; and risk and financial management, cross-border RMB and oversea financing, international factoring and settlement, and trade finance services. Additionally, it offers financial leasing and guarantee, investment and wealth management, forex option and gold trading, forex express trading, international, offshore and private banking, custody, pension, and electronic banking services. The company also operates in Hong Kong, New York, London, Singapore, Luxembourg, and Sydney. The company was founded in 1987 and is headquartered in Shenzhen, China.
Stock analysis
China Merchants Bank Co Ltd (600036) currently trades at ¥40.59, while our model-based Fair Value estimate is ¥68.89, implying the stock looks roughly 41.1% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥83.20 per share, and 5 of the 6 models we run sit above the ¥40.59 price.
Bear case: the Asset-Based group reads lowest at ¥39.82, and 1 of the 6 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥56.63 (bear) to ¥110.46 (bull), the price of ¥40.59 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
China Merchants Bank Co Ltd reported revenue of 338B CNY in FY2025 versus 265B CNY in FY2021, a compound +6.2%/yr. Reported net income was 150B CNY in FY2025, compounding +5.8%/yr from FY2021.
Key figures
Market cap 1.1T CNY (≈ $160B) · P/E ratio 6.5 · P/S ratio 2.87 · EPS (TTM) ¥5.71 · Dividend yield 5.0% · Net margin 44.5% · Return on equity 11.9% · Return on assets (EBIT) 2.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 10% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −33% fair-value upside, at 70%, 600036 screens cheaper than that median.
Fair Value models
Bear ¥56.63Fair Value ¥68.89Bull ¥110.46
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥2.68 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+13.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.4%
Revenue growth 26 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+13.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.1%
Dividend (yield on the price)5.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.8% vs 10%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.57% → 100%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−16.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.3%
Yearly sales growth analysts expect, extended to five years.
News mood ⓘNews mood, the average tone of recent news (48 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
Compare China Merchants Bank Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Banks - Regional · 1073 stocks
Beats the industry median on 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside+96% · Top 25%
Profitability
Return on equity (TTM)12% · Above median
Return on assets1% · Above median
Net margin (TTM)50% · Top 25%
Operating margin (TTM)62% · Top 25%
Growth and dividend
Revenue growth2% · Below median
Dividend yield (TTM)5.0% · Top 25%
Balance sheet
Debt / equity0.56× · Above median
Valuation Multiplesvs Banks - Regional median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "China Merchants Bank Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600036
Frequently asked questions
Is China Merchants Bank Co Ltd (600036) overvalued or undervalued?
As of Sep 17, 2026, our model estimates a fair value of ¥68.89 versus a price of ¥40.59, about +70% upside (undervalued).
What is the fair value of 600036?
Our model-based fair value for China Merchants Bank Co Ltd is ¥68.89 (as of Sep 17, 2026), built from audited fundamentals. The current price: ¥40.59.
What is the quality score of 600036?
China Merchants Bank Co Ltd has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for China Merchants Bank Co Ltd (600036)?
Our model-based price target is the fair value of ¥68.89 (as of Sep 17, 2026) from 6 valuation models. Cautious scenario ¥56.63, optimistic scenario ¥110.46. It is a calculation from audited fundamentals, not an analyst target.
What is the China Merchants Bank Co Ltd stock forecast for 2026?
Our models put fair value at ¥68.89, about +70% upside versus a price of ¥40.59 (undervalued). Cautious scenario ¥56.63, optimistic scenario ¥110.46. The calculation is refreshed regularly with new filings.
What is the revenue of China Merchants Bank Co Ltd (600036)?
China Merchants Bank Co Ltd reported trailing-twelve-month revenue of about 299B CNY (latest available figure, as of Sep 17, 2026).
Does China Merchants Bank Co Ltd pay a dividend?
China Merchants Bank Co Ltd currently shows a dividend yield of about 4.97% relative to its recent price (as of Sep 17, 2026).
What growth is priced into China Merchants Bank Co Ltd (600036)?
For today's price to be fair in a discounted-cash-flow model, China Merchants Bank Co Ltd would have to grow free cash flow by -16.9 % per year for five years (discount rate 8.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.4 % per year. As of Sep 17, 2026.
What discount rate (WACC) does the fair value of 600036 use?
Our models discount China Merchants Bank Co Ltd at 8.8 %: a base by market capitalisation (large), damped by beta 0.54, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For China Merchants Bank Co Ltd that is -16.9 % per year a year over ten years, using the same discount rate (8.8 %) and the same formula as our fair value.
How much growth has China Merchants Bank Co Ltd (600036) delivered so far?
Over the past 5 years revenue at China Merchants Bank Co Ltd grew +8.4 % a year. The price currently implies -16.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of China Merchants Bank Co Ltd (600036) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into China Merchants Bank Co Ltd (-16.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of China Merchants Bank Co Ltd (600036)?
The free-cash-flow yield on the price is 39.58 %: that much free cash flow China Merchants Bank Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of China Merchants Bank Co Ltd (600036)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For China Merchants Bank Co Ltd it is ¥68.89 per share (as of Sep 17, 2026), against a price of ¥40.59. It is the blended result of 6 valuation models (cash flow, earnings, asset, dividend).
Is China Merchants Bank Co Ltd stock overvalued or undervalued in 2026?
As of Sep 17, 2026, 600036 trades below its calculated fair value: price ¥40.59, fair value ¥68.89, a gap of about +70% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 600036?
No. The price is what the market pays today (¥40.59); the fair value is what the company's own numbers justify (¥68.89). For China Merchants Bank Co Ltd the two are ¥28.30 per share apart. That gap is exactly why we show both numbers side by side.
How much is China Merchants Bank Co Ltd worth?
The market values China Merchants Bank Co Ltd at about 1.1T CNY (market capitalisation, as of Sep 17, 2026). Per share that is ¥40.59; our models calculate a fair value of ¥68.89 per share.
What do the bullish and bearish scenarios say about 600036?
Our models span a range for China Merchants Bank Co Ltd: cautious scenario ¥56.63, base ¥68.89, optimistic ¥110.46 per share (as of Sep 17, 2026, price ¥40.59). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 600036?
China Merchants Bank Co Ltd trades at a price-to-earnings ratio of 6.5 (as of Sep 17, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥68.89 is built from several models across several years. Other multiples: PEG 1.1, P/B 0.8, P/S 3.1, EV/EBITDA 26.8.
What is the PEG ratio of 600036?
The PEG ratio of China Merchants Bank Co Ltd is 1.11 (P/E divided by earnings growth, as of Sep 17, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of China Merchants Bank Co Ltd (600036)?
Balance-sheet figures for China Merchants Bank Co Ltd (as of Sep 17, 2026): return on equity 11.9%, debt of 0.56 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 600036 from its 52-week high?
China Merchants Bank Co Ltd trades at ¥40.59, about 11% below its 52-week high of ¥45.36 and 10% above the low of ¥36.78 (as of Sep 17, 2026). Distance from the high says nothing about value: that is what the fair value of ¥68.89 is for.
Which stocks are comparable to China Merchants Bank Co Ltd?
From the same area (Financial Services) we also value DBS Group, Intesa Sanpaolo S.p.A, HDFC Bank Limited, BNP Paribas SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is China Merchants Bank Co Ltd stock attractive at the current price?
The data as of Sep 17, 2026: price ¥40.59, calculated fair value ¥68.89 (+70%), Quality Score 55/100, from 6 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 600036 calculated?
We run China Merchants Bank Co Ltd through 6 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥68.89, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 16.1 % above its aggregate fair value. China Merchants Bank Co Ltd currently trades 70 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of China Merchants Bank Co Ltd (600036)?
The closing price on Sep 18, 2026 was ¥40.59. Our model-based fair value is ¥68.89, about +70% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with China Merchants Bank Co Ltd right now?
The price is below even our cautious bear case (¥56.63). The market is more pessimistic than our downside scenario. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (¥56.63 to ¥110.46) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of China Merchants Bank Co Ltd (600036) come from?
Earnings per share at China Merchants Bank Co Ltd grew +10.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +9.0 %, EBIT margin +4.9 %, tax rate +0.9 %, residual (interest, one-offs) −4.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of China Merchants Bank Co Ltd
How large is the market capitalisation of China Merchants Bank Co Ltd (600036)?
The market capitalisation of China Merchants Bank Co Ltd is 1.1T CNY (≈ $160B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of China Merchants Bank Co Ltd (600036)?
The price-to-sales ratio of China Merchants Bank Co Ltd is 2.87 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of China Merchants Bank Co Ltd (600036)?
Earnings per share at China Merchants Bank Co Ltd are ¥5.71 (price ÷ EPS = P/E 6.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of China Merchants Bank Co Ltd (600036)?
The dividend yield of China Merchants Bank Co Ltd is 5.0% (payout 35.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of China Merchants Bank Co Ltd (600036)?
The net margin of China Merchants Bank Co Ltd is 44.5% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of China Merchants Bank Co Ltd (600036)?
The return on equity (ROE) of China Merchants Bank Co Ltd is 11.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of China Merchants Bank Co Ltd (600036)?
On an EBIT basis the return on assets of China Merchants Bank Co Ltd is 2.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of China Merchants Bank Co Ltd (600036)?
The operating margin of China Merchants Bank Co Ltd is 62.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at China Merchants Bank Co Ltd (600036)?
Revenue at China Merchants Bank Co Ltd is growing +1.7% versus a year earlier (3y avg +5.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at China Merchants Bank Co Ltd (600036)?
Earnings per share at China Merchants Bank Co Ltd are growing +0.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does China Merchants Bank Co Ltd (600036) hold?
China Merchants Bank Co Ltd holds more cash than debt, 15.0B CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch China Merchants Bank Co Ltd in the live analysis
One click puts China Merchants Bank Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 17, 2026