Guoxin Securities·2025-08-06 01:50Investment Rating - The investment rating for the company is "Outperform the Market" [6] Core Views - The retail transformation of the company is showing results, and its corporate banking foundation remains strong. The company has elevated its retail business to the "first strategic" position, emphasizing long-term development despite industry pressures on retail asset quality [2][3] - The company's profitability has surpassed the overall level of joint-stock banks, with a relatively good asset quality performance. The return on equity (ROE) and return on assets (ROA) have begun to exceed the overall levels of joint-stock banks since 2023 [3][59] - The company is expected to achieve a net profit of 69.5 billion, 72.4 billion, and 75.6 billion yuan for the years 2025, 2026, and 2027 respectively, with year-on-year growth rates of 1.3%, 4.2%, and 4.3% [4][82] Summary by Sections Company Overview - The company is a large national joint-stock bank, established in 1987, with total assets exceeding 9.5 trillion yuan by the end of 2024 [1][13][19] - It has a stable governance structure and ranks among the top in asset scale, revenue generation, and branch network among listed joint-stock banks [1][19] Retail Business Transformation - The retail business has been positioned as the primary strategic focus since 2022, with significant growth in retail assets under management (AUM) and retail customer numbers [2][26] - Retail loans have maintained a proportion of over 40% since 2018, and retail revenue contribution has consistently exceeded 40% since 2020 [26][32] Corporate Banking Strength - The company has a long-standing advantage in corporate banking, with stable growth in corporate customer numbers and loan scales [2][36] - The asset quality of corporate loans has improved, with a declining non-performing loan (NPL) ratio [3][36] Financial Performance - The company's revenue and profit growth have slightly outpaced the overall levels of joint-stock banks, with a focus on maintaining a stable net interest margin [3][66] - The NPL ratio for retail loans has increased in line with industry trends, but remains lower than the average for joint-stock banks [75] Profit Forecast and Valuation - The estimated reasonable stock price range is between 8.65 and 10.35 yuan, indicating a potential upside of approximately 5% to 25% compared to the current price of 8.25 yuan [4][85] - The company is projected to maintain a dividend payout ratio of around 28% in the coming years, with a steady increase in dividends [82][86]