EN DE

China Merchants Bank Co Ltd Class H (3968) Fair Value & Analysis

Financial Services · HK · Market cap HK$1.1T (≈ $141B) · ISIN CNE1000002M1

What is China Merchants Bank Co Ltd Class H really worth?

CM China Merchants Bank Co Ltd Class H 3968 · HK
PriceHK$53.35
Fair ValueHK$76.51
Upside+43.4%
Quality57/100

A solid business, trading 30% below our fair value of HK$76.51.

Watch China Merchants Bank Co Ltd Class H 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 free

Strengths

Highly profitable · 50.5% net margin
Low debt · generates free cash flow
Ranks above peers (12/14)
Wide moat 70/100

Risks

!Mixed Growth (revenue 5y +15.7 %/yr)
!Evidence only medium, so the estimate is less certain
!Weak on future: 9 out of 100

For context

·4.26% dividend yield
Evidence: Medium Range HK$57.38 – HK$95.63

Fair value as of: Aug 17, 2026

From 6 valuation models · updated 19 days ago

Fair value updated Aug 17, 2026, revised from HK$86.18 to HK$76.51 (−11.2%) since Aug 13, 2026. Share price +9.4% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case (HK$57.38). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Price vs Fair Value (5 years)

HK$55.29 HK$21.07 Fair Value HK$76.51 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 17, 2026.

How to read this chart

60‑month range HK$21.07 – HK$55.29 · fair‑value band HK$57.38 – HK$95.63 · the HK$53.35 price screens below the HK$76.51 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

China Merchants Bank Co Ltd Class H (3968) currently trades at HK$53.35, while our model-based Fair Value estimate is HK$76.51, implying the stock looks roughly 30.3% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Financial Services sector. Bull case: the Multiples group reads highest at a median of HK$83.61 per share, and 4 of the 6 models we run sit above the HK$53.35 price. Bear case: the Asset-Based group reads lowest at HK$40.01, and 2 of the 6 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, China Merchants Bank Co Ltd Class H generated revenue of HK$299B at a net margin of 50.5%. Revenue grew 1.7% year over year. It earns a return on equity of 11.9%. The balance sheet holds a net cash position of HK$916B. Fundamentals as of Aug 17, 2026

Our scenario range runs from HK$57.38 (bear case) to HK$95.63 (bull case); at HK$53.35, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 26% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at −17% fair-value upside, at 43%, 3968 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly HK$2.47 per share, which is 3.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model 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
Highest evidence
Residual Income best evidence HK$55.97 HK$66.65 HK$135.53 72
DDM Multi-Stage HK$27.87 HK$49.84 HK$63.41 66
Gordon GGM HK$27.87 HK$60.85 HK$102.37 65
All 6 models by family
Dividend Discount
Gordon GGM HK$27.87 HK$60.85 HK$102.37 65
DDM Multi-Stage HK$27.87 HK$49.84 HK$63.41 66
Multiples
P/E Multiple HK$68.70 HK$91.60 HK$114.51 63
P/B Multiple HK$62.71 HK$83.61 HK$104.52 55
Asset-Based
NCAV (Graham) HK$29.86 HK$40.01 HK$59.72 54
Economic Profit
Residual Income best evidence HK$55.97 HK$66.65 HK$135.53 72

Widest divergence: Multiples (HK$83.61) versus Asset-Based (HK$40.01). Highest evidence: Residual Income (72).

Notify me when 3968 reaches fair value

Put 3968 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 6.7 as of Jul 2, 2026
P/S ratio 2.14 P/E × margin
EPS (TTM) HK$5.91 price ÷ EPS = P/E 6.7
Dividend yield 4.3% payout 38.4%
Net margin 32.1% FY2025
Return on equity 11.9% TTM
More key figures
Profitability
Return on assets (EBIT) 1.5% avg 5y
Operating margin 62.0% TTM
Growth
Revenue (TTM) HK$299B TTM
Revenue growth (YoY) +1.7% 3y avg −0.7%
EPS growth (YoY) +0.7%
Balance sheet & cash flow
Free cash flow HK$423B FY2025
Net cash HK$916B FY2025

Figures from reported company fundamentals · as of Aug 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 57 · Market factors (momentum, volatility) 71

Profitability 36
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 76
Distance to the 52-week high (market factor)
Net Issuance 59
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

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.

Full company description

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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Merchants Bank Co Ltd Class H reported revenue of 468B CNY in FY2025 versus 450B CNY in FY2021, a compound +1.0%/yr. Reported net income was 150B CNY in FY2025, compounding +5.8%/yr from FY2021.

Growth Quality 89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$468B
Latest YoY
−6.0%
Avg. revenue growth/yr (3Y) 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.
−0.7%
Avg. revenue growth/yr (5Y) 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.
+15.7%
Avg. revenue growth/yr (26Y) 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.
+17.4%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+12.8% (8.5 + 4.3)
Revenue +1.0%/yr
FY21 450B CNY
FY22 477B CNY
FY23 498B CNY
FY24 498B CNY
FY25 468B CNY
Net income +5.8%/yr
FY21 120B CNY
FY22 138B CNY
FY23 147B CNY
FY24 148B CNY
FY25 150B CNY
Character of growth · EPS growth decomposed (2014-2025) +10.7 % p.a.
Revenue per share +5.8 %

of which total revenue +6.0 % · buybacks/dilution −0.2 %

EBIT margin +3.7 %
Tax rate +0.9 %
Residual (interest, one-offs) +0.0 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch 3968: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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 Class H Fair Value". https://www.fairvalue-calculator.com/stock/3968

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Banks - Regional · 1071 stocks

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.

Quality Score 59 · Above median
Fair Value upside +43% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 1% · Above median
Net margin (TTM) 50% · Top 25%
Operating margin (TTM) 62% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 4.3% · Top 25%
Debt / equity 0.20× · Lower than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 6.7× · Cheaper than 75% of peers
P/B 0.87× · Cheaper than median
P/S (TTM) 3.70× · Pricier than median
P/FCF 0.3× · Cheaper than 75% of peers
PEG 1.17× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE91 · sector 33
FUTURE9 · sector 45
PAST48 · sector 41
HEALTH90 · sector 85
DIVIDEND85 · sector 51

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Aug 17, 2026).

Stock Price Fair Value vs Fair Value
DBS Group D05 75.65 SGD 40.48 SGD −46%
Intesa Sanpaolo S.p.A ISP €6.78 €5.66 −17%
HDFC Bank Limited HDB $23.17 $24.12 +4%
BNP Paribas SA BNP €102.56 €144.64 +41%
UniCredit S.p.A UCG €84.71 €77.62 −8%
Mizuho Financial Group MFG $10.74 $9.69 −10%
ICICI Bank Limited ICICIBANK ₹1,443 ₹835.21 −42%
Oversea-Chinese Banking Corporation O39 31.07 SGD 19.80 SGD −36%
CaixaBank, S.A CABK €13.52 €8.85 −35%
The PNC Financial Services Group PNC $242.22 $192.40 −21%

Compare China Merchants Bank Co Ltd Class H with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is China Merchants Bank Co Ltd Class H (3968) overvalued or undervalued?
As of Aug 17, 2026, our model estimates a fair value of HK$76.51 versus a price of HK$53.35, about +43% upside (undervalued).
What is the fair value of 3968?
Our model-based fair value for China Merchants Bank Co Ltd Class H is HK$76.51 (as of Aug 17, 2026), built from audited fundamentals. The current price: HK$53.35.
What is the quality score of 3968?
China Merchants Bank Co Ltd Class H has a Quality Score of 57/100. 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 revenue of China Merchants Bank Co Ltd Class H (3968)?
China Merchants Bank Co Ltd Class H reported trailing-twelve-month revenue of about HK$299B (latest available figure, as of Aug 17, 2026).
What is the net profit margin of 3968?
The net profit margin of China Merchants Bank Co Ltd Class H is about 50.5%, meaning it keeps roughly 50.5% of revenue as net income. Based on the latest reported figures.
Does China Merchants Bank Co Ltd Class H pay a dividend?
China Merchants Bank Co Ltd Class H currently shows a dividend yield of about 4.26% relative to its recent price (as of Aug 17, 2026).
Free · no account needed

Watch China Merchants Bank Co Ltd Class H in the live analysis

One click puts China Merchants Bank Co Ltd Class H 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.