QILU BANK(SH:601665) Guohai Securities·2026-02-06 07:05Investment Rating - The investment rating for Qilu Bank is "Buy" (maintained) [1] Core Insights - Qilu Bank reported a revenue growth of 5.12% year-on-year and a net profit attributable to shareholders growth of 14.58% for 2025, indicating accelerated revenue growth and improved net interest margin [5][6] - The bank's net interest income for 2025 reached 10.519 billion yuan, a year-on-year increase of 16.48% [5] - The asset quality indicators have shown continuous improvement for seven consecutive years, with a non-performing loan ratio of 1.05% at the end of 2025, down 4 basis points from the end of Q3 2025 [5] Summary by Sections Recent Performance - Qilu Bank's stock performance over the last 12 months shows a 7.4% increase, while the CSI 300 index increased by 23.1% [4] - The current stock price is 5.92 yuan, with a market capitalization of approximately 36.43 billion yuan [4] Financial Metrics - For 2025, the bank's total assets grew by 16.65%, loans by 13.55%, and deposits by 11.37% compared to 2024 [5] - The bank's return on equity (ROE) for 2025 is 12.17%, a slight decrease of 0.35 percentage points year-on-year [5] Earnings Forecast - Revenue growth forecasts for 2025-2027 are 5.12%, 11.26%, and 10.99% respectively, while net profit growth forecasts are 14.58%, 17.44%, and 10.74% [6] - The estimated earnings per share (EPS) for 2025, 2026, and 2027 are 1.11 yuan, 1.32 yuan, and 1.47 yuan respectively [6] Valuation Metrics - The price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are projected to be 5.32x, 4.49x, and 4.03x respectively, while the price-to-book (P/B) ratios are expected to be 0.65x, 0.59x, and 0.53x [6][7]