Watchlist Manager

Watchlist

Price: 26.4 CNY 1.93%

Market Cap: 174.3B CNY

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		12 825	13 355	13 943	14 600	15 145	15 617	16 351	16 638	16 884	17 563	17 905	17 856	17 575	16 389	15 799	16 319	17 506	19 120	19 824	20 087	19 833	22 238	24 011	25 850	28 573	27 859	32 664	33 487	34 317	32 697	33 759	34 017	35 468	37 521	38 280	40 396	40 487	40 907	42 156	43 883	46 015
Interest Income		27 052	28 175	29 040	29 862	31 049	31 831	32 743	32 930	33 364	34 256	34 981	35 606	36 569	36 524	37 239	38 762	40 533	42 871	43 965	44 588	44 792	47 828	50 736	53 550	56 805	56 789	61 868	64 218	66 833	67 762	70 889	73 260	76 122	78 731	81 061	84 715	87 467	90 766	94 157	97 157	100 384
Interest Expense		14 228	14 821	15 097	15 263	15 905	16 214	16 394	16 293	16 481	16 693	17 076	17 751	18 995	20 135	21 441	22 443	23 027	23 751	24 141	24 501	24 959	25 590	26 725	27 700	28 232	28 930	29 204	30 731	32 516	35 065	37 130	39 243	40 654	41 210	42 781	44 319	46 980	49 859	52 001	53 274	54 369
Non Interest Income		4 041	3 067	4 034	4 504	5 200	5 140	6 891	8 068	8 534	8 855	9 783	11 223	12 896	15 438	16 813	17 111	17 383	18 043	19 288	18 612	19 301	16 118	15 192	14 290	12 430	17 273	16 050	18 524	21 945	23 394	24 360	26 195	25 857	23 154	24 992	24 164	24 040	23 977	23 911	23 500	22 343
Revenue		16 866 N/A	16 422 -3%	17 977 +9%	19 104 +6%	20 345 +6%	20 757 +2%	23 242 +12%	24 706 +6%	25 418 +3%	26 418 +4%	27 688 +5%	29 079 +5%	30 471 +5%	31 827 +4%	32 612 +2%	33 430 +3%	34 889 +4%	37 163 +7%	39 112 +5%	38 699 -1%	39 134 +1%	38 356 -2%	39 203 +2%	40 140 +2%	41 003 +2%	45 132 +10%	48 714 +8%	52 011 +7%	56 262 +8%	56 091 0%	58 119 +4%	60 212 +4%	61 325 +2%	60 675 -1%	63 272 +4%	64 560 +2%	64 527 0%	64 884 +1%	66 067 +2%	67 383 +2%	68 358 +1%
Pre-Tax Income
Loan Loss Provision		(1 971)	(2 420)	(2 828)	(3 169)	(3 695)	(3 836)	(4 557)	(5 150)	(5 325)	(5 042)	(5 521)	(5 347)	(5 320)	(5 718)	(6 063)	(6 424)	(6 701)	(3 966)	(7 176)	(7 215)	(7 476)	(6 513)	(8 828)	(9 047)	(9 679)	(7 614)	(9 235)	(10 355)	(11 773)	(9 262)	(13 126)	(12 892)	(12 159)	(10 834)	(9 881)	(10 133)	(8 622)	(10 719)	(9 145)	(9 523)	(10 376)
Non Interest Expense		(8 093)	(6 995)	(7 839)	(8 334)	(8 729)	(8 906)	(10 426)	(11 028)	(11 111)	(11 724)	(12 085)	(13 492)	(14 763)	(15 946)	(16 531)	(16 671)	(16 934)	(21 700)	(19 339)	(18 146)	(17 599)	(16 624)	(14 771)	(15 055)	(15 702)	(21 063)	(22 078)	(23 688)	(25 601)	(26 384)	(23 784)	(24 479)	(24 668)	(24 561)	(26 916)	(27 377)	(28 462)	(26 267)	(28 278)	(28 456)	(27 576)
Pre-Tax Income		6 802 N/A	7 007 +3%	7 311 +4%	7 600 +4%	7 921 +4%	8 015 +1%	8 258 +3%	8 527 +3%	8 980 +5%	9 652 +7%	10 083 +4%	10 242 +2%	10 390 +1%	10 163 -2%	10 019 -1%	10 335 +3%	11 254 +9%	11 498 +2%	12 597 +10%	13 339 +6%	14 061 +5%	15 219 +8%	15 605 +3%	16 039 +3%	15 622 -3%	16 455 +5%	17 401 +6%	17 968 +3%	18 888 +5%	20 445 +8%	21 209 +4%	22 841 +8%	24 498 +7%	25 280 +3%	26 475 +5%	27 050 +2%	27 443 +1%	27 898 +2%	28 644 +3%	29 404 +3%	30 406 +3%
Net Income
Tax Provision		(1 311)	(1 373)	(1 417)	(1 484)	(1 529)	(1 448)	(1 417)	(1 381)	(1 404)	(1 829)	(1 933)	(1 791)	(1 537)	(808)	(192)	(32)	(327)	(277)	(787)	(949)	(1 017)	(1 427)	(1 217)	(1 242)	(1 243)	(1 319)	(1 542)	(1 167)	(770)	(836)	(622)	(1 512)	(2 014)	(2 148)	(2 442)	(2 209)	(2 127)	(2 289)	(2 620)	(3 091)	(3 430)
Income from Continuing Operations		5 489	5 634	5 892	6 115	6 392	6 567	6 841	7 146	7 577	7 823	8 151	8 451	8 852	9 356	9 824	10 301	10 924	11 221	11 809	12 389	13 044	13 792	14 388	14 797	14 379	15 136	15 859	16 801	18 118	19 609	20 587	21 329	22 484	23 132	24 033	24 841	25 316	25 609	26 024	26 313	26 976
Income to Minority Interest		(2)	(7)	(15)	(22)	(28)	(23)	(18)	(14)	(9)	(12)	(11)	(14)	(18)	(22)	(30)	(34)	(37)	(34)	(57)	(61)	(69)	(77)	(59)	(82)	(105)	(86)	(76)	(75)	(32)	(63)	(56)	(34)	(54)	(57)	(80)	(87)	(83)	(74)	(74)	(76)	(83)
Net Income (Common)		5 487 N/A	5 627 +3%	5 877 +4%	6 093 +4%	6 364 +4%	6 544 +3%	6 823 +4%	7 132 +5%	7 568 +6%	7 587 +0%	7 917 +4%	8 214 +4%	8 611 +5%	9 110 +6%	9 573 +5%	10 046 +5%	10 667 +6%	10 963 +3%	11 529 +5%	12 105 +5%	12 751 +5%	12 962 +2%	13 576 +5%	13 962 +3%	13 521 -3%	14 297 +6%	15 030 +5%	15 973 +6%	17 333 +9%	18 789 +8%	19 774 +5%	20 538 +4%	21 673 +6%	22 318 +3%	23 196 +4%	23 997 +3%	24 480 +2%	24 765 +1%	25 170 +2%	25 491 +1%	25 755 +1%
EPS (Diluted)		1.17 N/A	1.16 -1%	1.11 -4%	1.14 +3%	1.2 +5%	1.23 +3%	1.28 +4%	1.34 +5%	1.43 +7%	1.43 N/A	1.49 +4%	1.54 +3%	1.61 +5%	1.72 +7%	1.8 +5%	1.61 -11%	1.8 +12%	1.9 +6%	1.98 +4%	2.14 +8%	2.23 +4%	2.3 +3%	2.3 N/A	2.27 -1%	2.14 -6%	2.32 +8%	2.39 +3%	2.54 +6%	2.75 +8%	3.13 +14%	3 -4%	3.09 +3%	3.28 +6%	3.38 +3%	3.51 +4%	3.63 +3%	3.71 +2%	3.75 +1%	3.81 +2%	3.86 +1%	3.9 +1%

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.