Watchlist Manager

Watchlist

Price: 14.6 CNY 1.11%

Market Cap: 88.3B CNY

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		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		11 482	11 697	11 531	11 570	12 051	12 267	12 895	13 287	13 735	13 992	14 188	14 294	14 672	15 784	16 511	17 730	18 467	19 272	20 149	20 615	20 949	21 036	21 112	21 410	22 213	22 857	23 600	23 795	23 495	23 433	23 316	23 487	24 114
Interest Income		24 568	24 677	25 276	26 897	29 093	31 314	33 547	34 856	35 765	36 548	36 784	37 208	37 909	38 954	39 945	41 086	41 876	42 714	44 004	45 433	47 009	48 724	50 174	51 840	53 640	55 025	56 793	58 237	59 213	60 313	61 019	61 612	62 531
Interest Expense		13 086	12 980	13 746	15 327	17 041	19 047	20 652	21 569	22 031	22 556	22 595	22 914	23 237	23 170	23 434	23 356	23 409	23 442	23 855	24 817	26 060	27 689	29 062	30 431	31 427	32 168	33 193	34 442	35 718	36 880	37 703	38 125	38 417
Non Interest Income		2 945	3 742	4 075	4 629	4 631	5 521	6 305	10 608	12 510	8 665	12 722	8 795	7 524	6 029	6 941	6 823	6 139	5 974	6 104	6 708	8 017	8 781	10 742	11 693	12 217	11 116	10 922	11 185	11 792	12 459	13 121	13 716	13 412
Revenue		14 427 N/A	15 439 +7%	15 606 +1%	16 200 +4%	16 683 +3%	17 788 +7%	19 199 +8%	23 895 +24%	26 245 +10%	22 657 -14%	26 910 +19%	23 089 -14%	22 196 -4%	21 813 -2%	23 452 +8%	24 553 +5%	24 606 +0%	25 246 +3%	26 254 +4%	27 323 +4%	28 966 +6%	29 817 +3%	31 854 +7%	33 103 +4%	34 430 +4%	33 973 -1%	34 522 +2%	34 980 +1%	35 287 +1%	35 892 +2%	36 437 +2%	37 203 +2%	37 526 +1%
Pre-Tax Income
Loan Loss Provision		(4 337)	(4 369)	(4 426)	(4 356)	(3 874)	(4 391)	(4 976)	(5 582)	(6 170)	(5 705)	(6 544)	(7 006)	(7 489)	(7 154)	(8 356)	(9 088)	(9 387)	(7 684)	(10 293)	(10 434)	(11 091)	(5 400)	(10 657)	(10 777)	(10 875)	(4 737)	(8 951)	(8 201)	(7 233)	(6 033)	(7 531)	(7 015)	(6 334)
Non Interest Expense		(5 389)	(6 345)	(6 423)	(7 025)	(7 865)	(8 393)	(9 053)	(12 955)	(14 574)	(11 161)	(14 235)	(9 467)	(7 719)	(7 343)	(7 275)	(7 546)	(7 388)	(9 516)	(7 400)	(7 788)	(8 196)	(13 822)	(9 937)	(10 129)	(10 745)	(16 233)	(11 414)	(11 579)	(11 919)	(13 577)	(11 770)	(12 115)	(12 495)
Pre-Tax Income		4 701 N/A	4 725 +1%	4 758 +1%	4 819 +1%	4 944 +3%	5 004 +1%	5 170 +3%	5 358 +4%	5 500 +3%	5 792 +5%	6 132 +6%	6 616 +8%	6 988 +6%	7 316 +5%	7 821 +7%	7 920 +1%	7 831 -1%	8 046 +3%	8 561 +6%	9 101 +6%	9 679 +6%	10 595 +9%	11 260 +6%	12 197 +8%	12 810 +5%	13 003 +2%	14 157 +9%	15 200 +7%	16 135 +6%	16 282 +1%	17 136 +5%	18 074 +5%	18 697 +3%
Net Income
Tax Provision		(808)	(739)	(677)	(614)	(614)	(454)	(408)	(320)	(203)	(380)	(427)	(594)	(682)	(714)	(869)	(878)	(958)	(909)	(1 071)	(1 026)	(1 084)	(1 334)	(1 209)	(1 350)	(1 310)	(1 323)	(1 547)	(1 787)	(2 039)	(1 898)	(1 858)	(2 020)	(2 135)
Income from Continuing Operations		3 893	3 987	4 081	4 205	4 330	4 550	4 762	5 038	5 297	5 412	5 705	6 023	6 306	6 602	6 952	7 042	6 873	7 136	7 490	8 075	8 595	9 261	10 052	10 847	11 500	11 679	12 609	13 413	14 096	14 383	15 278	16 054	16 562
Income to Minority Interest		35	34	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		3 929 N/A	4 021 +2%	4 115 +2%	4 205 +2%	4 330 +3%	4 550 +5%	4 762 +5%	5 038 +6%	5 297 +5%	4 892 -8%	5 185 +6%	5 503 +6%	5 786 +5%	6 082 +5%	6 432 +6%	6 522 +1%	6 353 -3%	6 616 +4%	6 970 +5%	7 268 +4%	8 075 +11%	8 454 +5%	9 245 +9%	10 324 +12%	10 716 +4%	10 872 +1%	11 821 +9%	12 606 +7%	13 244 +5%	13 696 +3%	14 856 +8%	15 367 +3%	15 893 +3%
EPS (Diluted)		0.86 N/A	0.86 N/A	0.8 -7%	0.81 +1%	0.86 +6%	0.89 +3%	0.93 +4%	0.54 -42%	1.03 +91%	0.95 -8%	1.01 +6%	1.06 +5%	1.12 +6%	1.19 +6%	1.25 +5%	1.13 -10%	1.06 -6%	1.17 +10%	1.05 -10%	1.17 +11%	1.07 -9%	1.29 +21%	1.22 -5%	1.51 +24%	1.8 +19%	1.53 -15%	1.68 +10%	1.82 +8%	2.21 +21%	1.91 -14%	1.99 +4%	2.23 +12%	2.33 +4%

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 243,000+ 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.