Changshu Bank(SH:601128) Donghai Securities·2025-11-04 06:03Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company reported a revenue of 9.052 billion yuan, an increase of 8.15% year-on-year, and a net profit attributable to shareholders of 3.357 billion yuan, up 12.82% year-on-year for the first three quarters of 2025 [2] - As of the end of Q3, the total asset size was 402.23 billion yuan, reflecting a year-on-year growth of 10.89%, with a non-performing loan ratio of 0.76% (unchanged quarter-on-quarter) and a non-performing loan provision coverage ratio of 462.95% (down 26.58 percentage points quarter-on-quarter) [2] - The net interest margin for Q3 was estimated at 2.55%, showing a year-on-year decline of approximately 12 basis points, with the decline narrowing by about 8 basis points compared to Q2 [2] Summary by Sections Financial Performance - The company achieved a revenue of 11.871 billion yuan in 2025, with a projected growth rate of 8.82% for the following year [7] - The net profit attributable to shareholders is expected to reach 4.335 billion yuan in 2025, reflecting a year-on-year growth of 13.67% [7] - The estimated net interest margin for 2025 is 2.49%, with a non-performing loan ratio of 0.76% [7] Loan and Deposit Trends - The company has seen a continued focus on corporate loans, with Q3 corporate loan growth exceeding that of the previous year, indicating effective local demand strategies [5] - The deposit structure has improved, with a slight increase in the proportion of demand deposits, supported by favorable factors such as low base effects and active capital markets [5] Non-Interest Income and Investment Performance - The company reported investment income and fair value changes of 491 million yuan in Q3, a significant year-on-year increase of 121.45% [5] - Non-interest income has been driven by strong performance in agency business and wealth management, leading to rapid growth in fees and commissions [5] Asset Quality and Risk Management - The overall asset quality remains stable, with a non-performing loan ratio that is considered excellent [6] - The company continues to adopt a prudent approach to credit risk management, maintaining significant provisions and recovery efforts [6] Shareholder Returns and Valuation - The company has increased its cash dividend payout ratio from around 20% to 25%, enhancing shareholder returns [9] - The stock is viewed as attractive for long-term investors due to its growth potential and low valuation [9]