Watchlist Manager

Watchlist

Price: 9.58 CNY 1.16%

Market Cap: 175.8B CNY

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		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		24 499	24 656	24 799	25 245	25 759	26 400	27 086	27 815	27 557	26 708	25 918	25 447	24 096	23 933	24 462	27 017	29 907	32 615	35 174	36 987	40 580	43 361	45 668	45 480	46 973	48 633	49 839	52 264	53 548	53 903	54 990	52 645	52 538	53 124	53 259
Interest Income		58 737	58 580	58 350	59 975	62 523	66 439	71 135	75 893	78 859	80 038	81 355	81 753	80 605	80 943	81 101	82 842	85 753	88 314	90 493	92 404	96 102	99 739	103 786	104 871	107 520	110 042	112 055	115 707	118 528	121 377	125 293	125 972	128 391	129 580	129 086
Interest Expense		34 238	33 924	33 551	34 730	36 765	40 040	44 050	48 079	51 302	53 331	55 438	56 306	56 509	57 009	56 638	55 825	55 846	55 699	55 319	55 417	55 522	56 378	58 118	59 392	60 546	61 408	62 215	63 443	64 980	67 474	70 303	73 328	75 853	76 456	75 827
Non Interest Income		5 152	5 968	6 299	6 771	7 292	7 134	7 600	7 225	6 906	7 993	8 871	10 345	14 217	16 630	18 563	18 444	17 518	16 730	15 649	15 458	15 434	15 343	16 529	19 344	19 593	20 349	21 621	19 310	20 965	22 705	22 985	24 360	26 102	26 351	27 251
Revenue		29 651 N/A	30 624 +3%	31 098 +2%	32 016 +3%	33 051 +3%	33 534 +1%	34 686 +3%	35 040 +1%	34 463 -2%	34 701 +1%	34 789 +0%	35 792 +3%	38 313 +7%	40 563 +6%	43 025 +6%	45 461 +6%	47 425 +4%	49 345 +4%	50 823 +3%	52 445 +3%	56 014 +7%	58 704 +5%	62 197 +6%	64 824 +4%	66 566 +3%	68 982 +4%	71 461 +4%	71 574 +0%	74 513 +4%	76 608 +3%	77 976 +2%	77 005 -1%	78 640 +2%	79 475 +1%	80 510 +1%
Pre-Tax Income
Loan Loss Provision		(5 872)	(6 882)	(7 685)	(6 465)	(8 460)	(9 043)	(9 397)	(8 190)	(9 520)	(9 106)	(9 101)	(9 429)	(11 940)	(13 085)	(14 662)	(12 812)	(18 262)	(19 684)	(21 065)	(15 798)	(22 591)	(23 007)	(23 482)	(15 412)	(21 766)	(22 090)	(21 498)	(18 912)	(19 029)	(17 146)	(16 389)	(20 148)	(17 352)	(16 247)	(16 552)
Non Interest Expense		(11 614)	(10 970)	(10 273)	(12 027)	(10 865)	(10 923)	(11 579)	(13 060)	(10 821)	(11 061)	(11 204)	(12 096)	(11 824)	(12 289)	(12 177)	(17 033)	(13 017)	(13 843)	(14 094)	(19 899)	(14 826)	(14 596)	(14 888)	(22 936)	(16 172)	(16 507)	(17 583)	(20 033)	(20 807)	(21 614)	(21 815)	(18 163)	(21 856)	(22 512)	(21 852)
Pre-Tax Income		12 165 N/A	12 772 +5%	13 140 +3%	13 524 +3%	13 725 +1%	13 568 -1%	13 710 +1%	13 790 +1%	14 122 +2%	14 532 +3%	14 481 0%	14 267 -1%	14 547 +2%	15 188 +4%	16 185 +7%	15 615 -4%	16 145 +3%	15 817 -2%	15 665 -1%	16 748 +7%	18 597 +11%	21 101 +13%	23 825 +13%	26 476 +11%	28 627 +8%	30 384 +6%	32 379 +7%	32 629 +1%	34 678 +6%	37 848 +9%	39 771 +5%	38 694 -3%	39 432 +2%	40 716 +3%	42 106 +3%
Net Income
Tax Provision		(2 456)	(2 562)	(2 683)	(2 887)	(2 771)	(2 338)	(2 106)	(1 774)	(1 792)	(1 821)	(1 357)	(1 005)	(773)	(811)	(1 125)	(656)	(643)	(459)	(435)	(1 128)	(1 962)	(3 404)	(4 545)	(6 067)	(6 801)	(6 633)	(6 872)	(6 277)	(6 664)	(7 719)	(8 058)	(8 681)	(8 578)	(8 918)	(9 371)
Income from Continuing Operations		9 709	10 210	10 456	10 637	10 953	11 229	11 604	12 016	12 331	12 713	13 126	13 263	13 775	14 378	15 061	14 960	15 503	15 358	15 230	15 620	16 636	17 699	19 281	20 409	21 825	23 749	25 506	26 352	28 014	30 129	31 713	30 013	30 854	31 798	32 735
Income to Minority Interest		(11)	(22)	(30)	(26)	(42)	(51)	(87)	(141)	(147)	(162)	(178)	(198)	(234)	(293)	(373)	(341)	(399)	(464)	(535)	(554)	(601)	(580)	(567)	(715)	(771)	(873)	(927)	(966)	(993)	(1 103)	(1 162)	(1 263)	(1 281)	(1 337)	(1 404)
Net Income (Common)		9 700 N/A	10 189 +5%	10 426 +2%	10 611 +2%	10 911 +3%	11 178 +2%	11 517 +3%	11 875 +3%	12 184 +3%	12 550 +3%	12 947 +3%	12 025 -7%	12 499 +4%	13 044 +4%	13 647 +5%	13 579 0%	14 063 +4%	13 853 -1%	13 705 -1%	14 026 +2%	14 201 +1%	15 319 +8%	16 937 +11%	17 894 +6%	19 224 +7%	21 076 +10%	22 768 +8%	23 586 +4%	25 358 +8%	27 226 +7%	32 914 +21%	27 218 -17%	29 045 +7%	28 929 0%	25 626 -11%
EPS (Diluted)		0.79 N/A	0.83 +5%	0.89 +7%	0.93 +4%	0.89 -4%	0.94 +6%	0.96 +2%	0.98 +2%	1 +2%	1.03 +3%	1.06 +3%	0.99 -7%	1.02 +3%	0.86 -16%	0.99 +15%	0.94 -5%	1.02 +9%	0.85 -17%	1.03 +21%	0.93 -10%	0.96 +3%	1.04 +8%	1.14 +10%	1.21 +6%	1.3 +7%	1 -23%	1.39 +39%	1.31 -6%	1.71 +31%	1.33 -22%	1.84 +38%	1.49 -19%	1.58 +6%	1.57 -1%	1.39 -11%

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 241,400+ 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

© 2025 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.