Xinda Securities·2025-10-29 08:35Investment Rating - The investment rating for Qingdao Bank is "Buy" [1] Core Views - Qingdao Bank's performance is strong, with a focus on expanding its scale, optimizing its structure, and reducing costs, leading to continuous improvement in asset quality and a decrease in non-performing loans [2][3] - The bank's total assets reached 765.57 billion, a year-on-year increase of 14.44%, while total loans grew by 13.34% to 375.30 billion [2] - Interest income continues to grow, with net interest income for the first three quarters of 2025 at 8.14 billion, up 12.00% year-on-year [2] - Non-interest income faced pressure, decreasing by 10.72% year-on-year to 2.87 billion, primarily due to fair value changes [2] - The non-performing loan ratio decreased to 1.10%, with a provision coverage ratio of 269.97%, indicating improved asset quality [3] Summary by Sections Financial Performance - For the first three quarters of 2025, Qingdao Bank achieved operating income of 11.01 billion, a 5.03% increase year-on-year, and a net profit attributable to shareholders of 3.99 billion, up 15.54% [1][2] - The annualized return on average equity was 13.16%, an increase of 0.48 percentage points year-on-year [1] Asset and Liability Management - As of Q3 2025, total liabilities were 718.42 billion, a year-on-year increase of 14.87%, with a focus on improving the quality of liabilities and expanding deposit sources [2] - The bank's net interest margin was 1.68%, reflecting efforts to stabilize margins despite challenges in asset yields [2][3] Profit Forecast - The forecast for net profit growth from 2025 to 2027 is 19.5%, 18.52%, and 19.98%, respectively, with expected EPS of 0.88, 1.04, and 1.24 [3][4]