Guohai Securities·2025-11-04 15:10Investment Rating - The investment rating for the company is "Buy" (maintained) [1][4][17] Core Insights - The company's operating income for Q1-Q3 2025 increased by 0.82% year-on-year, while the net profit attributable to the parent company grew by 0.62% year-on-year. The non-performing loan ratio remained stable, and asset growth accelerated, with significant progress in pension finance [4][6] - The year-on-year growth rate of net profit attributable to the parent company turned positive, primarily driven by net interest margin and provisioning factors. In Q3 2025, the net profit attributable to the parent company increased by 4.19% year-on-year, an improvement of 5.6 percentage points compared to the first half of the year [4][6] - The total assets of the company grew by 10.9% year-on-year as of the end of Q3 2025, with loans and deposits increasing by 7.6% and 7.3% year-on-year, respectively. The balance of inclusive small and micro enterprise loans reached 3.81 trillion yuan, up 16% year-on-year [4][6] - The company is steadily advancing towards its goal of becoming a "pension finance professional bank," with the corporate annuity custody scale reaching 770 billion yuan, a growth of 12.64% compared to the end of the previous year [4][6] Summary by Sections Financial Performance - The company forecasts revenue for 2025-2027 to be 721.6 billion, 761.3 billion, and 811.7 billion yuan, with year-on-year growth rates of -3.80%, 5.50%, and 6.62%, respectively. The net profit attributable to the parent company is projected to be 338.5 billion, 346.2 billion, and 363.0 billion yuan, with growth rates of 0.89%, 2.27%, and 4.84% [4][6][17] - Earnings per share (EPS) are expected to be 1.27, 1.30, and 1.36 yuan for the years 2025, 2026, and 2027, respectively [4][6][17] Valuation Metrics - The price-to-earnings (P/E) ratio is projected to be 7.54, 7.37, and 7.02 for 2025, 2026, and 2027, while the price-to-book (P/B) ratio is expected to be 0.73, 0.69, and 0.64 for the same years [4][6][17]