Core Insights - Chengdu Bank reported a total asset of over 1.2 trillion yuan, with a year-on-year growth of 14.56%, and achieved net profit of 12 billion yuan, marking a 10.17% increase [1][2][3] Financial Performance - Total assets reached 1,250.116 billion yuan, an increase of 158.873 billion yuan from the previous year, with a growth rate of 14.56% [1][2] - Total deposits amounted to 885.859 billion yuan, up by 105.438 billion yuan, reflecting a growth of 13.51% [1][2] - Total loans increased to 742.568 billion yuan, with a growth of 116.826 billion yuan, representing an 18.67% increase [1][2] - The bank's non-performing loan ratio decreased to 0.66%, marking a nine-year decline [1][2] Strategic Focus - Chengdu Bank emphasizes a strategy of "stabilizing deposits and efficient assets," which has led to significant market advantages [2] - The bank has successfully integrated into major regional economic strategies, enhancing its financial service capabilities [4][5] Risk Management - The bank maintains a high-quality risk control framework, with a non-performing loan coverage ratio of 479%, indicating strong risk resistance [2][3] Growth in Specific Areas - Chengdu Bank ranked second in the province for new deposits and first for new loans in 2024, showcasing its competitive position [2] - The bank's personal deposit growth has reached 5.6 times the level when it first proposed a "large retail" transformation in 2018 [2] Future Outlook - The bank aims to continue enhancing its development quality and efficiency, contributing to China's modernization efforts [6]

Core Viewpoint - Chengdu Bank demonstrates strong performance as a leading city commercial bank in the central and western regions of China, with significant growth in total assets, revenue, and net profit for 2024, despite challenges in the banking sector [1][2]. Financial Performance - As of the end of 2024, Chengdu Bank's total assets reached 1.25 trillion yuan, an increase of 158.9 billion yuan, or 14.56%, compared to the beginning of the year [2] - The bank's operating income for 2024 was 22.982 billion yuan, a year-on-year increase of 5.89%, while net profit attributable to shareholders was 12.858 billion yuan, up 10.17% [2] - The bank's non-performing loan ratio decreased to 0.66%, maintaining a leading position in the industry [3] Strategic Focus - Chengdu Bank emphasizes quality and efficiency, risk and return coordination, and dynamic balance between total volume and structure in its operations [2] - The bank is committed to reducing internal competition and focusing on innovation and diligence to enhance value creation [1] Transformation Initiatives - The bank is pursuing three major transformations: large retail, digitalization, and precision management, to adapt to changes in the banking environment [4][5][6] - In large retail, the bank expanded its customer base to over 10 million and achieved a record increase in savings deposits [4] - Digital transformation efforts include the implementation of a management platform and automation tools to enhance operational efficiency [5] - Precision management focuses on industry research to improve marketing and risk control, leading to better business quality [6] Regional Economic Integration - Chengdu Bank integrates its development with national strategies, focusing on the Chengdu-Chongqing economic circle and supporting key projects in urban construction and major industries [7][8] - The bank has provided financing for significant projects in various sectors, including intelligent manufacturing and biotechnology [7] Cross-Border Financial Services - The bank supports cross-border financial services, enhancing the efficiency of enterprises' capital turnover and promoting international business capabilities [8][9] - As of the end of 2024, the bank's "Free Trade通" financial service has supported 101 enterprises in cross-border transactions totaling 569 million USD [9]

Investment Rating - The investment rating for Chengdu Bank is "Buy" and is maintained [9] Core Views - Chengdu Bank's revenue growth for 2024 is projected at 5.9%, with a net profit growth of 10.2%, driven by a recovery in interest income [2][6] - For Q1 2025, revenue growth is expected to be 3.2%, and net profit growth is anticipated at 5.6%, primarily due to a high base effect on interest income [2][6] - The bank's loan growth is expected to lead the industry, with a year-end loan growth of 18.7% for 2024 and 8.8% for Q1 2025, focusing on government-related business [2][6] Summary by Sections Financial Performance - Chengdu Bank's 2024 revenue growth is 5.9%, with a quarterly growth of 14.8% in Q4. The net profit growth for the same year is 10.2%, with a quarterly growth of 8.7% in Q4 [2][6] - For Q1 2025, revenue growth is 3.2%, and net profit growth is 5.6%, influenced by a high base from the previous year [2][6] Asset Quality - The non-performing loan (NPL) ratio at the end of 2024 and Q1 2025 is 0.66%, with a provision coverage ratio of 479% and 456% respectively, indicating strong asset quality [2][6] Interest Income - Interest income for 2024 is expected to grow by 4.6%, with a significant recovery in the second half of the year. For Q1 2025, interest income growth is projected at 3.7%, affected by a high base from the previous year [2][6] Loan and Deposit Growth - Loan growth for 2024 is projected at 18.7%, with significant increases in corporate and retail loans. For Q1 2025, loan growth is expected to be 8.8% [2][6] - Total deposits are expected to grow by 13.2% in 2024, with personal deposits increasing by 23.8% [2][6] Net Interest Margin - The net interest margin for 2024 is projected at 1.66%, with expectations of stabilization in the second half of the year. The decline in funding costs is anticipated to support margin recovery [2][6] Investment Recommendations - The bank's strong asset quality and clear dividend yield advantage are highlighted, with a dividend payout ratio of 29% for 2024, corresponding to a dividend yield of 5.2% [2][6]

Investment Rating - The investment rating for Chengdu Bank is "Accumulate-A" with a target price of 18.87 CNY over the next six months [4]. Core Views - Chengdu Bank has demonstrated robust growth in both asset scale and performance, with a revenue growth rate of 5.89% for 2024 and a net profit growth rate of 10.17% [1][9]. - The bank's performance is primarily driven by the expansion of interest-earning assets, although net interest margin compression has been a significant drag on growth in early 2025 [1][8]. - The bank is expected to maintain a stable performance due to its strong asset quality and sufficient provisioning, with projected revenue growth of 8.17% and profit growth of 9.25% for 2025 [9][10]. Summary by Sections Financial Performance - Chengdu Bank's total assets grew by 14.56% year-on-year by the end of 2024, with a quarterly increase of 285 billion CNY, while loans increased by 18.76% year-on-year [1][2]. - In Q1 2025, total assets increased by 13.25% year-on-year, with loans contributing significantly to this growth [1][2]. Loan Growth - Corporate loans showed steady growth, with balances increasing by 20.31% year-on-year by the end of 2024 and 17.69% year-on-year by the end of Q1 2025 [2]. - Retail loans also performed well, with year-on-year growth rates of 12.46% and 13.37% for 2024 and Q1 2025, respectively [3]. Asset Quality - Chengdu Bank maintained a low non-performing loan (NPL) ratio of 0.66% at the end of both 2024 and Q1 2025, indicating strong asset quality [9][10]. - The bank's provisioning coverage ratio was robust at 479.29% by the end of 2024 and 456.00% by the end of Q1 2025, reflecting its strong risk mitigation capabilities [9][10]. Non-Interest Income - Non-interest income showed a significant increase of 24.11% year-on-year in Q4 2024, primarily driven by investment income, although fee income declined [9][10]. Interest Margin - The net interest margin for 2024 was stable at 1.66%, but a significant decline is expected in Q1 2025 due to the impact of interest rate adjustments [8][9]. Future Outlook - The bank is expected to continue focusing on government-related financing while also responding to policy calls to enhance industrial demand and increase technology and green loan offerings in 2025 [2][9].

Investment Rating - The investment rating for Chengdu Bank is "Accumulate-A" with a 6-month target price of 18.87 CNY, compared to the current stock price of 16.98 CNY [4]. Core Views - Chengdu Bank has demonstrated robust growth in both revenue and profit, with a revenue growth rate of 5.89% for 2024 and a net profit growth rate of 10.17% for the same year. For Q1 2025, the revenue increased by 3.17% year-on-year, and net profit grew by 5.64% [1][9]. - The bank's performance is primarily driven by the expansion of interest-earning assets, although net interest margin compression has been a significant drag on growth [1][8]. - The bank's asset quality remains strong, with a non-performing loan ratio of 0.66% and a provision coverage ratio of 456% as of Q1 2025 [9][21]. Summary by Sections Financial Performance - Chengdu Bank's total assets grew by 14.56% year-on-year to reach a total of 285 billion CNY by the end of 2024, with a significant increase in loans by 18.76% [1][2]. - For Q1 2025, total assets increased by 13.25% year-on-year, with loans contributing significantly to this growth [1][2]. Loan Growth - Corporate loans showed steady growth, with balances increasing by 20.31% year-on-year by the end of 2024 and 17.69% by the end of Q1 2025 [2]. - Retail loans also performed well, with a year-on-year growth of 12.46% by the end of 2024 and 13.37% by the end of Q1 2025 [3]. Deposit Growth - Total deposits increased by 13.20% year-on-year by the end of 2024 and 15.40% by the end of Q1 2025, with retail deposits showing a significant rise [3][7]. Non-Interest Income - Non-interest income grew by 24.11% year-on-year in Q4 2024, primarily driven by investment income, while fee income saw a decline [9][21]. Asset Quality - The bank maintained a low non-performing loan ratio of 0.66% and a strong provision coverage ratio, indicating solid risk management [9][21]. Future Outlook - Chengdu Bank is expected to achieve a revenue growth of 8.17% and a profit growth of 9.25% in 2025, supported by its strong asset quality and robust loan growth strategy [9][10].

Investment Rating - The investment rating for Chengdu Bank is "Accumulate" with a 6-month outlook [7] Core Views - Chengdu Bank reported a revenue of approximately 5.8 billion yuan for Q1 2025, representing a year-on-year increase of 3.17%. The net profit attributable to shareholders was 3 billion yuan, up 5.64% year-on-year. The non-performing loan ratio stood at 0.66%, with a provision coverage ratio of 456% [1][2][4] Financial Performance Summary - In Q1 2025, Chengdu Bank's net interest income was 4.8 billion yuan, accounting for 82.6% of total revenue, with a year-on-year growth of 3.75%. Non-interest income reached 1 billion yuan, showing a significant increase of 17.43% [2] - The bank's net interest margin recorded at 1.62%, down 4 basis points quarter-on-quarter, primarily due to adjustments in the Loan Prime Rate (LPR) affecting the re-pricing of existing loans [3] - Total interest-earning assets amounted to 1.32 trillion yuan, reflecting a year-on-year growth of 13.3%, with loans and financial investments being the main growth drivers [3][4] Asset Quality and Capital Adequacy - Chengdu Bank's non-performing loan balance was 530 million yuan, maintaining a non-performing loan ratio of 0.66% compared to 2024. The provision coverage ratio decreased by 23.3 percentage points from the end of 2024 [4] - The core Tier 1 capital adequacy ratio was recorded at 8.84%, down 22 basis points, attributed to the expansion of risk-weighted assets due to sustained credit growth [4] Profit Forecast and Valuation - The forecasted growth rates for net profit attributable to shareholders from 2025 to 2027 are 9.18%, 8.84%, and 6.48%, respectively, with corresponding book values per share (BPS) of 23.20, 27.66, and 32.29 yuan [5] - Financial projections indicate a steady increase in operating revenue, with expected figures of 243 billion yuan in 2025, 261 billion yuan in 2026, and 275 billion yuan in 2027 [6][12]

公司报告 | 季报点评 成都银行（601838） 证券研究报告 坚实利息收入，优质资产质量 事件： 成 都银 行发布 2025 年 一季度 财报 。公司 实现 营收约 58 亿 元， YoY+3.17%；归母净利润 30 亿元，YoY+5.64%；不良率 0.66%，拨 备覆盖率 456%。 点评： 2025 年一季度，成都银行营收 58 亿元（YoY+3.17%）；其中净利息收入 48 亿元（YoY+3.75%），占营收比重 82.6%；非息收入 10 亿元，同比 增长 17.43%。2025Q1 拨备前利润、归母净利润分别同比+3.59、 +5.64%。其中，公司计提减值准备较 2024 年第一季度减少 0.3 亿元，为 利润提供支撑。 2025 年一季度，成都银行净息差录得 1.62%，环比下行 4bp。 结合 2024 年底公司生息资产收益率和计息负债成本率来看，因 2024 年 LPR 多次调整，新年存量贷款重定价可能是公司 2025 第一季度净息差下 行的主要原因。另一方面，下行幅度较去年同期大幅减缓，可能是公司计 息负债成本得到改善，打开息差空间。 资产端：2025 年一季度成都银行生息资产总计 ...

公 司 报 告 银行 2025 年 4 月 30 日 成都银行(601838.SH) 扩表积极，资产质量优异 强烈推荐（维持） 股价：17.26 元 主要数据 | 行业 | 银行 | | --- | --- | | 公司网址 | www.bocd.com.cn | | 大股东/持股 | 成都交子金融控股集团有限公司 | | | /20.00% | | 实际控制人 | 成都市人民政府 | | 总股本(百万股) | 4,238 | | 流通 A 股(百万股) | 4,231 | | 流通 B/H 股(百万股) | | | 总市值（亿元） | 732 | | 流通 A 股市值(亿元) | 730 | | 每股净资产(元) | 19.50 | | 资产负债率(%) | 93.4 | 行情走势图 相关研究报告 【平安证券】成都银行（601838.SH）*季报点评*盈利 稳健增长，资产质量保持优异*强烈推荐20241030 证券分析师 | 袁喆奇 | 投资咨询资格编号 | | --- | --- | | | S1060520080003 | | | YUANZHEQI052@pingan.com.cn | | 许淼 | ...

银行业 成都银行（601838）2024 年年报和 2025 年一季报点评 2025 年 4 月 30 日 投资要点： 分析师：吴晓彤 SAC 执业证书编号： S0340524070001 电话：0769-22119302 邮箱： wuxiaotong@dgzq.com.cn | 主要数据 2025 年 | 4 月 29 日 | | --- | --- | | 收盘价(元) | 17.26 | | 总市值（亿元） | 731.55 | | 总股本(百万股) | 4,238.44 | | 流通股本(百万股) | 4,231.06 | | ROE（TTM） | 16.12% | | 12 月最高价(元) | 17.90 | | 12 月最低价(元) | 12.83 | 股价走势 成都银行 资料来源：iFinD，东莞证券研究所 买入（维持） 负债成本减轻，资产质量优异 事件：成都银行发布2024年年报和2025年一季报。2024年，成都银行实现营业 收入229.82亿元，同比增长5.89%；归母净利润128.58亿元，同比增长10.17%。 2025年一季度，实现营业收入58.17亿元，同比增长3.17%；归母净利 ...

证券研究报告 | 公司点评报告 2025 年 04 月 30 日 成都银行（601838.SH） 存贷高增，拨备夯实 总量研究/银行 成都银行披露 2024 年度报告及 2025 年一季报，2024 全年营收、PPOP、归母 利润同比增速分别为 5.89%、7.11%、10.17%；2025Q1 营收、PPOP、归母 净利润同比分别增长 3.17%、3.59%、5.64%。从累计业绩驱动来看，24A 规 模扩张、其他非息、拨备计提、成本收入比下降和有效税率下降形成正贡献， 净息差形成拖累。25Q1 中收贡献转负，息差对业绩依旧为拖累。 ❑ 风险提示：经济下行超预期；宏观政策力度不及预期；存款竞争加剧。 财务数据与估值 | 会计年度 | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入(百万元) | 21702 | 22982 | 23988 | 25223 | 26975 | | 同比增长 | 7.2% | 5.9% | 4.4% | 5.1% | 6.9% | | 营业利润(百万元) | 1 ...