Shenwan Hongyuan Securities·2026-01-25 11:48Investment Rating - The report maintains a "Buy" rating for China Merchants Bank (招商银行) [3] Core Insights - The bank's revenue for 2025 is projected to be RMB 337.5 billion, showing a slight year-on-year increase of 0.01% [6][8] - The net profit attributable to shareholders is expected to reach RMB 150.2 billion, reflecting a year-on-year growth of 1.2% [6][8] - The bank's non-performing loan (NPL) ratio remains stable at 0.94%, with a provision coverage ratio decreasing by 14 percentage points to 392% [6][8] - The report highlights a recovery in core revenue, particularly in net interest income, which is expected to grow by 2% in 2025 [8] - The bank's stock price is currently trading at a price-to-book (PB) ratio of 0.76, with a dividend yield of approximately 5.4%, indicating strong value [8][9] Financial Data and Profit Forecast - Total operating income is projected to be RMB 337.5 billion for 2025, with a slight increase expected in subsequent years [7] - The net interest income is forecasted to be RMB 215.6 billion in 2025, with a growth rate of 2% [7][13] - The bank's return on equity (ROE) is expected to decline to 13.43% in 2025, down from 14.49% in 2024 [7][13] - The report anticipates a gradual increase in net profit growth rates for 2025-2027, with estimates of 1.2%, 2.5%, and 3.6% respectively [8][13]