ZHONGTAI SECURITIES·2026-03-27 07:26Investment Rating - The investment rating for Qingdao Bank is "Buy" (Maintain) [3] Core Views - Qingdao Bank's performance continues to show strong growth, with significant improvements in asset quality and robust credit momentum [5][3] - The bank's net profit for 2025 is projected to grow by 21.66% year-on-year, reaching 5,188 million yuan, while revenue is expected to increase by 8.53% to 14,546 million yuan [3][5] - The bank's non-performing loan (NPL) ratio has improved significantly to 0.97%, down 13 basis points from the previous period, indicating a positive trend in asset quality [5][19] Financial Performance Summary - Revenue and Profit Forecast: - 2024A Revenue: 13,403 million yuan, 2025A Revenue: 14,546 million yuan, 2026E Revenue: 15,707 million yuan [3] - 2024A Net Profit: 4,264 million yuan, 2025A Net Profit: 5,188 million yuan, 2026E Net Profit: 6,002 million yuan [3] - Growth Rates: - Revenue growth rates are projected at 7.46% for 2024, 8.53% for 2025, and 7.98% for 2026 [3] - Net profit growth rates are expected to be 20.15% for 2024, 21.66% for 2025, and 15.70% for 2026 [3] Asset Quality Summary - The bank's NPL ratio has decreased to 0.97%, with a non-performing loan generation rate of 0.43%, down 9 basis points year-on-year [5][19] - The provision coverage ratio has significantly increased to 292.30%, up 22.30 percentage points from the previous period [19] - The overdue rate has decreased to 1.20%, down 22 basis points from the beginning of the year [5][19] Credit and Deposit Growth - The bank's interest-earning assets are expected to grow by 18.5% year-on-year, with loans increasing by 16.5% [5] - Deposit growth is projected at 19.2% year-on-year, with corporate deposits growing by 18.1% and retail deposits by 14.8% [5] - The structure of credit growth shows that corporate lending remains the main support, with significant increases in government-related lending and manufacturing sectors [5][17] Valuation Metrics - The projected price-to-earnings (P/E) ratios for 2026E, 2027E, and 2028E are 4.95X, 4.36X, and 5.03X respectively [3] - The projected price-to-book (P/B) ratios for the same periods are 0.57X, 0.51X, and 0.46X [3]