GUOTAI HAITONG SECURITIES·2026-01-24 11:04Investment Rating - The report maintains a "Buy" rating for the company with a target price of 55 CNY [2][6]. Core Insights - The company's revenue growth turns positive in 2025, with net profit growth recovering quarter by quarter. The bank is proactively positioning its loan and deposit growth for Q4 2025, and the enthusiasm for wealth management continues [2][12]. - By the end of Q4 2025, the total assets of the bank exceed 13 trillion CNY, with loans and deposits growing ahead of schedule, laying a solid foundation for interest income in the new year [12]. - The wealth management business shows strong performance, with retail AUM reaching 16.6 trillion CNY by the end of Q3 2025, a 7.4% increase from the beginning of the year, outpacing industry averages [12]. Financial Summary - Revenue: - 2023A: 339,123 million CNY - 2024A: 337,488 million CNY - 2025E: 337,523 million CNY - 2026E: 345,593 million CNY - 2027E: 358,170 million CNY - Revenue growth rates: 2025E shows 0.0% growth, with subsequent years projected at 2.4% and 3.6% [4][13]. - Net Profit (Attributable to Parent): - 2023A: 146,602 million CNY - 2024A: 148,391 million CNY - 2025E: 150,186 million CNY - 2026E: 155,459 million CNY - 2027E: 162,555 million CNY - Net profit growth rates: 2025E shows 1.2% growth, with 3.5% and 4.6% in the following years [4][13]. - Key Ratios: - Return on Equity (ROE): 2025E at 12.2%, declining to 11.7% by 2027E [4]. - Price-to-Book Ratio (P/B): 2025E at 0.86, decreasing to 0.73 by 2027E [4]. Market Data - The bank's market capitalization is approximately 945,744 million CNY, with a total share capital of 25,220 million shares [7]. - The stock price has fluctuated between 37.50 CNY and 48.24 CNY over the past 52 weeks [7].