HZBank(SH:600926) Shenwan Hongyuan Securities·2025-04-13 09:45Investment Rating - The report maintains a "Buy" rating for Hangzhou Bank [1] Core Views - Hangzhou Bank's revenue for 2024 reached 38.4 billion yuan, a year-on-year increase of 9.6%, with net profit attributable to shareholders of 17 billion yuan, up 18.1% year-on-year [4][6] - The bank's non-interest income grew significantly, contributing to revenue acceleration, while net interest income showed marginal recovery [6][8] - The bank's asset quality remains strong, with a non-performing loan (NPL) ratio of 0.76% and a provision coverage ratio of 541% [9][11] Financial Data and Profit Forecast - Total revenue and net profit forecasts for 2025-2027 are adjusted, with expected growth rates of 15.1%, 13.1%, and 13.5% respectively [9][10] - The bank's net interest margin (NIM) for 2024 is projected at 1.41%, with a slight year-on-year decline of 9 basis points [9][11] - The bank's total assets are expected to grow to 2,112.36 billion yuan by the end of 2024, reflecting a 14.7% increase year-on-year [13] Loan and Deposit Growth - The bank's loan growth was driven by corporate lending, with a year-on-year increase of 16.2% in Q4 2024 [6][10] - Total deposits reached 1,272.55 billion yuan, marking a 21.7% increase year-on-year [13] Capital Adequacy and Dividend Policy - The core tier 1 capital adequacy ratio improved to 8.85% in 2024, with a dividend payout ratio increased from 22.5% to 24.5% [9][11] - Timely capital replenishment remains necessary despite the improved capital adequacy ratios [9][10]