成都银行（601838）：坚实利息收入，优质资产质量

Investment Rating - The investment rating for Chengdu Bank is "Accumulate" (maintained rating) with a target price not specified [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] - The bank's net interest income for Q1 2025 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 net interest margin recorded for Q1 2025 was 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] - Chengdu Bank's 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] - The bank's total interest-bearing liabilities reached 1.24 trillion yuan, up 12.5% year-on-year, with deposits growing by 15.4% [4] - The non-performing loan balance was 530 million yuan, with the non-performing loan ratio remaining stable compared to 2024 [4] Financial Data Summary - Chengdu Bank's projected net profit growth for 2025-2027 is estimated at 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] - The financial forecast indicates that operating revenue is expected to grow from 217 billion yuan in 2023 to 275 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 5.30% [6][12] - The bank's core Tier 1 capital adequacy ratio for Q1 2025 was recorded at 8.84%, reflecting a decrease of 22 basis points [4]