ZHESHANG SECURITIES·2025-04-30 01:30Investment Rating - The investment rating for CITIC Bank is "Buy" [5] Core Views - CITIC Bank's Q1 2025 report indicates accelerated asset expansion but a decline in net interest margin, with other non-interest income dragging down overall performance [1][2] - Revenue for Q1 2025 decreased by 3.7% year-on-year, while net profit attributable to shareholders grew by 1.7%, reflecting a slowdown compared to 2024 [2][5] - The bank's total assets increased by 8.7% year-on-year, with loans and bond investments also showing growth [2][3] Summary by Sections Performance Overview - Q1 2025 revenue was 51,770 million, down 3.7% year-on-year, while net profit was 19,509 million, up 1.7% [2][11] - The non-performing loan ratio remained stable at 1.16%, with a provision coverage ratio of 207%, down 2.3 percentage points from the end of 2024 [1][4] Revenue Growth - The decline in revenue growth was primarily due to a decrease in net interest margin and fluctuations in trading income, despite support from scale expansion and provisioning [2][3] - Total assets reached 9,855,268 million, with loans growing by 5.1% year-on-year [2][11] Net Interest Margin - The net interest margin for Q1 2025 was 1.61%, down 10 basis points from the previous quarter, with asset yield decreasing by 25 basis points to 3.31% [3][11] - The cost of liabilities decreased by 15 basis points to 1.74%, benefiting from adjustments in deposit rates [3] Asset Quality - The non-performing loan ratio was stable at 1.16%, with a slight increase in the attention loan ratio to 1.68% [4][11] - The true non-performing loan generation rate for Q1 2025 was 1.28%, up 2 basis points from the previous quarter [4] Profit Forecast and Valuation - Projected net profit growth for 2025-2027 is 0.6%, 3.0%, and 4.9%, respectively, with a target price of 9.31 per share, indicating a potential upside of 29% [5][12]