HZBank(SH:600926) ZHESHANG SECURITIES·2025-04-29 01:15Investment Rating - The investment rating for Hangzhou Bank is "Buy" [7] Core Views - In Q1 2025, the core revenue of Hangzhou Bank showed a year-on-year growth rate of 9.3%, benefiting from high growth in scale and a recovery in middle-income [2][6] - The bank's revenue increased by 2.2% year-on-year, while profit rose by 17.3%, although both growth rates slowed compared to 2024 [2][6] - The bank's net interest income, middle-income, and other non-interest income changed by +6.8%, +22.2%, and -18.0% respectively, compared to 2024 [2][6] Revenue and Profit Overview - Q1 2025 revenue was 9,761 million, with a year-on-year increase of 2.2% and a slowdown of 7.4 percentage points compared to 2024 [12] - The net profit attributable to the parent company was 5,133 million, reflecting a year-on-year growth of 17.3% [12] - The bank's non-performing loan ratio remained stable at 0.76% [4] Interest Margin and Asset Quality - The interest margin for Q1 2025 decreased by 3 basis points to 1.32%, primarily due to a larger decline in asset yield compared to the improvement in liability costs [3] - The asset yield fell by 25 basis points to 3.17%, while the cost of liabilities decreased by 16 basis points to 1.85% [3] - The non-performing loan ratio, attention loan ratio, and overdue loan ratio remained stable at 0.76%, 0.54%, and 0.69% respectively [4] Capital Adequacy - The core Tier 1 capital adequacy ratio increased by 16 basis points to 9.01% as of Q1 2025, supported by strong internal capital generation [5] - The total amount of convertible bonds converted reached 4.36 billion, accounting for 29.1% of all convertible bonds [5] Profit Forecast and Valuation - The forecast for net profit attributable to the parent company for 2025-2027 is expected to grow by 15.02%, 11.35%, and 10.73% respectively [6] - The target price is set at 20.16 yuan per share, corresponding to a price-to-book ratio of 1.00, indicating a potential upside of 37% from the current price [6]