Watchlist Manager

Watchlist

Price: 36.39 CNY 0.47%

Market Cap: 917.8B CNY

Have any thoughts about
China Merchants Bank Co Ltd?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024
Revenue
Net Interest Income		108 608	117 202	124 598	129 894	136 540	137 586	138 759	138 959	137 149	134 595	135 203	138 014	141 258	144 852	147 877	150 968	155 439	160 384	165 814	170 779	173 636	173 090	175 477	176 556	180 401	185 031	188 799	193 499	197 134	203 919	208 859	212 270	215 411	218 235	219 180	219 539	218 391	214 669	211 260	210 122	209 681
Interest Income		213 161	228 036	237 587	240 818	240 288	235 976	232 515	226 474	221 009	215 481	216 660	223 017	231 559	242 005	249 534	256 787	264 341	270 911	277 931	284 253	289 991	292 994	298 918	302 162	304 321	307 425	308 879	312 983	318 580	327 056	334 355	340 674	346 941	353 380	360 438	367 853	372 764	375 610	376 401	376 273	375 989
Interest Expense		104 553	110 834	112 989	110 924	103 748	98 390	93 756	87 515	83 860	80 886	81 457	85 003	90 301	97 153	101 657	105 819	108 902	110 527	112 117	113 474	116 355	119 904	123 441	125 606	123 920	122 394	120 080	119 484	121 446	123 137	125 496	128 404	131 530	135 145	141 258	148 314	154 373	160 941	165 141	166 151	166 308
Non Interest Income		56 028	53 946	56 157	61 061	65 727	69 510	76 770	79 165	76 720	83 492	81 096	78 408	80 995	82 464	84 282	90 249	94 836	95 765	97 380	97 833	102 398	105 212	110 366	112 083	113 530	115 028	120 553	127 226	131 698	135 998	141 576	141 404	141 712	138 490	136 277	136 612	134 001	133 373	132 837	132 751	130 780
Revenue		164 636 N/A	171 148 +4%	180 755 +6%	190 955 +6%	202 267 +6%	207 096 +2%	215 529 +4%	218 124 +1%	213 869 -2%	218 087 +2%	216 299 -1%	216 422 +0%	222 253 +3%	227 316 +2%	232 159 +2%	241 217 +4%	250 275 +4%	256 149 +2%	263 194 +3%	268 612 +2%	276 034 +3%	278 302 +1%	285 843 +3%	288 639 +1%	293 931 +2%	300 059 +2%	309 352 +3%	320 725 +4%	328 832 +3%	339 917 +3%	350 435 +3%	353 674 +1%	357 123 +1%	356 725 0%	355 457 0%	356 151 +0%	352 392 -1%	348 042 -1%	344 097 -1%	342 873 0%	340 461 -1%
Pre-Tax Income
Loan Loss Provision		(24 054)	(31 311)	(36 997)	(44 532)	(53 635)	(57 764)	(65 038)	(66 265)	(62 954)	(65 067)	(64 958)	(62 637)	(62 357)	(60 173)	(57 370)	(58 707)	(60 898)	(59 647)	(62 881)	(62 464)	(60 955)	(54 248)	(64 609)	(68 445)	(68 621)	(47 050)	(65 062)	(66 323)	(68 654)	(38 365)	(66 940)	(65 544)	(59 855)	(45 760)	(51 649)	(46 333)	(46 327)	(44 257)	(39 124)	(37 147)	(37 881)
Non Interest Expense		(64 199)	(66 406)	(67 392)	(69 873)	(71 583)	(74 253)	(74 312)	(74 669)	(72 388)	(74 057)	(70 672)	(70 375)	(73 794)	(76 463)	(80 325)	(82 827)	(84 695)	(90 005)	(90 035)	(93 723)	(98 486)	(106 922)	(102 266)	(105 097)	(108 948)	(130 569)	(116 660)	(118 477)	(118 987)	(153 379)	(131 048)	(132 656)	(136 367)	(145 852)	(136 181)	(137 445)	(135 151)	(127 167)	(130 048)	(130 351)	(127 073)
Pre-Tax Income		76 383 N/A	73 431 -4%	76 366 +4%	76 550 +0%	77 049 +1%	75 079 -3%	76 179 +1%	77 190 +1%	78 527 +2%	78 963 +1%	80 669 +2%	83 410 +3%	86 102 +3%	90 680 +5%	94 464 +4%	99 683 +6%	104 682 +5%	106 497 +2%	110 278 +4%	112 425 +2%	116 593 +4%	117 132 +0%	118 968 +2%	115 097 -3%	116 362 +1%	122 440 +5%	127 630 +4%	135 925 +6%	141 191 +4%	148 173 +5%	152 447 +3%	155 474 +2%	160 901 +3%	165 113 +3%	167 627 +2%	172 373 +3%	170 914 -1%	176 618 +3%	174 925 -1%	175 375 +0%	175 507 +0%
Net Income
Tax Provision		(18 213)	(17 382)	(17 981)	(17 851)	(18 133)	(17 061)	(17 045)	(17 009)	(16 951)	(16 583)	(16 616)	(16 896)	(16 902)	(20 042)	(21 210)	(23 642)	(25 644)	(25 678)	(26 670)	(25 617)	(25 577)	(23 709)	(23 088)	(22 454)	(23 630)	(24 481)	(25 376)	(26 396)	(25 946)	(27 339)	(27 553)	(26 286)	(26 444)	(25 819)	(25 416)	(26 644)	(24 629)	(28 612)	(27 703)	(28 427)	(28 432)
Income from Continuing Operations		58 170	56 049	58 385	58 699	58 916	58 018	59 134	60 181	61 576	62 380	64 053	66 514	69 200	70 638	73 254	76 041	79 038	80 819	83 608	86 808	91 016	93 423	95 880	92 643	92 732	97 959	102 254	109 529	115 245	120 834	124 894	129 188	134 457	139 294	142 211	145 729	146 285	148 006	147 222	146 948	147 075
Income to Minority Interest		(121)	(138)	(199)	(271)	(309)	(322)	(308)	(230)	(238)	(299)	(345)	(405)	(456)	(488)	(407)	(394)	(313)	(259)	(482)	(392)	(597)	(556)	(458)	(600)	(501)	(617)	(692)	(825)	(891)	(912)	(965)	(996)	(1 228)	(1 282)	(1 382)	(1 385)	(1 305)	(1 404)	(1 382)	(1 355)	(1 179)
Net Income (Common)		58 049 N/A	55 911 -4%	58 186 +4%	58 428 +0%	58 607 +0%	57 696 -2%	58 826 +2%	59 951 +2%	61 338 +2%	62 081 +1%	63 708 +3%	66 109 +4%	68 744 +4%	70 150 +2%	72 847 +4%	75 647 +4%	78 725 +4%	78 901 +0%	81 467 +3%	84 757 +4%	88 760 +5%	91 197 +3%	93 752 +3%	90 373 -4%	90 561 +0%	95 691 +6%	99 925 +4%	105 170 +5%	110 412 +5%	116 309 +5%	120 344 +3%	124 487 +3%	129 580 +4%	132 775 +2%	135 550 +2%	139 107 +3%	140 095 +1%	142 044 +1%	141 287 -1%	141 035 0%	141 338 +0%
EPS (Diluted)		2.3 N/A	2.22 -3%	2.31 +4%	2.31 N/A	2.34 +1%	2.29 -2%	2.34 +2%	2.39 +2%	2.44 +2%	2.46 +1%	2.52 +2%	2.61 +4%	2.72 +4%	2.78 +2%	2.89 +4%	3.01 +4%	3.13 +4%	3.13 N/A	3.24 +4%	3.37 +4%	3.53 +5%	3.62 +3%	3.72 +3%	3.58 -4%	3.58 N/A	3.79 +6%	3.96 +4%	4.17 +5%	4.38 +5%	4.61 +5%	4.77 +3%	4.93 +3%	5.14 +4%	5.26 +2%	5.37 +2%	5.52 +3%	5.55 +1%	5.63 +1%	5.6 -1%	5.59 0%	5.6 +0%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 202,300+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.