Changshu Bank(SH:601128) Donghai Securities·2025-05-28 10:54Investment Rating - The investment rating for the company is "Buy" (maintained) [1][8]. Core Views - The report highlights that the company's non-interest income performance is strong, and asset quality management is prudent [1][5]. - In Q1 2025, the company achieved operating revenue of 2.971 billion yuan, a year-on-year increase of 10.04%, and a net profit attributable to shareholders of 1.084 billion yuan, up 13.81% year-on-year [4][5]. - The total asset scale at the end of Q1 was 389.015 billion yuan, reflecting a year-on-year growth of 6.67%, with a non-performing loan ratio of 0.76%, down 1 basis point quarter-on-quarter [4][5]. Summary by Sections Financial Performance - The company reported a Q1 investment income and fair value changes of 471 million yuan, a year-on-year increase of 9.06%, outperforming industry levels [5]. - The net interest margin for Q1 was 2.61%, a decrease of 22 basis points year-on-year, primarily due to lower loan rates and a decline in the proportion of high-yield personal loans [5][6]. Asset Quality - The non-performing loan ratio at the end of Q1 was 0.76%, with a provision coverage ratio of 489.56%, down 10.95 percentage points quarter-on-quarter [4][5]. - The company continues to adopt a cautious approach, increasing provisions, with asset impairment losses rising by 13% year-on-year [5]. Future Outlook - The report projects operating revenues for 2025-2027 to be 11.712 billion, 12.225 billion, and 13.570 billion yuan, respectively, with net profits of 4.238 billion, 4.687 billion, and 5.214 billion yuan [6][8]. - The company maintains a strong capital position, with a projected PB ratio of 0.82, 0.73, and 0.66 for the years 2025, 2026, and 2027, respectively [6][8].