Changshu Bank(SH:601128) EBSCN·2025-08-10 05:37Investment Rating - The report maintains a "Buy" rating for Changshu Bank (601128.SH) with a current price of 7.80 CNY [1]. Core Insights - Changshu Bank reported a revenue of 6.1 billion CNY for the first half of 2025, representing a year-on-year growth of 10.1%, and a net profit attributable to shareholders of 2 billion CNY, up 13.5% year-on-year [4][5]. - The bank's return on average equity (ROAE) stands at 13.34%, reflecting a slight increase of 0.06 percentage points year-on-year [4]. - The bank's non-interest income grew significantly by 57.3% year-on-year, contributing to the overall revenue growth [5][9]. Summary by Sections Financial Performance - In the first half of 2025, the bank's revenue, pre-provision profit, and net profit attributable to shareholders grew by 10.1%, 12.1%, and 13.5% respectively, with slight changes compared to the first quarter [5]. - The bank's net interest income and non-interest income growth rates were 0.8% and 57.3% year-on-year, indicating a strong performance in non-interest income [5]. Asset and Loan Growth - As of the end of the second quarter of 2025, the bank's interest-earning assets and loans grew by 11.4% and 5.2% year-on-year, respectively [6]. - The bank's loan growth was supported by financial investments and interbank assets, with a total loan addition of 106 billion CNY in the first half of 2025 [6]. Deposit and Funding - The bank's interest-bearing liabilities and deposits grew by 9.4% and 9.9% year-on-year, with a total deposit addition of 242 billion CNY in the first half of 2025 [8]. - The bank has been actively managing its liabilities by adjusting deposit rates to mitigate the trend of increasing fixed-term deposits [8]. Capital Adequacy and Dividends - As of the end of the second quarter of 2025, the bank's core tier 1 capital adequacy ratio was 10.7%, with a proposed cash dividend of 497 million CNY, representing a payout ratio of 25.3% [11]. - The bank has 6 billion CNY of convertible bonds pending conversion, which is expected to support future capital needs [11]. Earnings Forecast and Valuation - The bank's earnings per share (EPS) forecasts for 2025, 2026, and 2027 are 1.28 CNY, 1.42 CNY, and 1.50 CNY, respectively, with corresponding price-to-earnings (P/E) ratios of 6.09, 5.50, and 5.19 [12][13].