Investment Rating - The report maintains an "Accumulate" rating for Jiangyin Bank (002807.SZ) with a current price of 4.45 CNY [1]. Core Views - Jiangyin Bank's 2024 annual report shows a revenue of 3.96 billion CNY, a year-on-year increase of 2.5%, and a net profit attributable to shareholders of 2.04 billion CNY, up 7.9% year-on-year. The weighted average return on equity (ROAE) is 11.55%, down 1 percentage point year-on-year [3][4]. Summary by Sections Revenue and Profitability - Jiangyin Bank's revenue, pre-provision profit, and net profit growth rates for 2024 are 2.5%, -4.8%, and 7.9%, respectively, with improvements of 1.2, 0.7, and 1.1 percentage points compared to the first three quarters [4]. - The net interest income and non-interest income growth rates are -6% and 31.2%, respectively, with increases of 1.3 and 1.8 percentage points compared to the previous three quarters [4]. Loan and Deposit Growth - By the end of 2024, the growth rates for interest-earning assets and loans are 6.6% and 7.6%, respectively, showing a slight improvement from the end of Q3 2024 [5]. - The bank's deposits grew at a rate of 9.1% year-on-year, with a notable increase in time deposits, which accounted for 63% of total deposits by year-end [6]. Net Interest Margin (NIM) and Income Structure - The NIM increased by 2 basis points to 1.76% despite a decline in asset yields and loan pricing pressure [7]. - Non-interest income reached 1.16 billion CNY, growing by 31% year-on-year, with significant contributions from investment income [8]. Asset Quality and Capital Adequacy - By the end of 2024, the non-performing loan (NPL) ratio and attention ratio were 0.86% and 1.22%, respectively, indicating a decrease from the previous quarter [9]. - The capital adequacy ratios are robust, with the core Tier 1 capital ratio at 14.1% and the total capital adequacy ratio at 15.2% [10]. Earnings Forecast and Valuation - The earnings per share (EPS) forecasts for 2025, 2026, and 2027 are adjusted to 0.86 CNY, 0.89 CNY, and 0.91 CNY, respectively, with corresponding price-to-book (PB) and price-to-earnings (PE) ratios indicating a favorable valuation [11].

随着贷款总额增加，工行、建行、农行、中行、交行和邮储银行六家 大型商业银行 （以下统称 "六大行"）近五年不良贷款 余额也持续上升 。 2024 年末工商银行不良贷款余额达到了 3794.58 亿元 ，建设银行和农业银行不良贷款余额也超过 3000 亿元 ，中国银行达到 2687.81 亿元 ，交通银行超过 1000 亿元 ，邮储银行也达到了 803.19 亿元 。 由于分母扩大， 六大行整体不良贷款率维持稳定 。除邮储银行外，其他 五家大型商业银行近五年 不良贷款率持续下降 ，与 2020 年末相比，五家大型商业银行 2024 年末不良贷款率均大幅下降（ 下降 幅度超过 20 个 BP ）。邮储银行 2024 年末不良贷款率比 2020 年末增加了 2 个 BP ，但近五年均控制 在 0.9% 以下， 整体不良贷款率在六大行中始终保持最优 。 | 银行名称 | 2020年末 | 2021 年末 | 2022年末 | 2023年末 | 2024 年末 | | --- | --- | --- | --- | --- | --- | | 工商银行 | 1.58% | 1.42% | 1. 38% | 1.36% ...

Investment Rating - The investment rating for Postal Savings Bank is "Buy" and is maintained [9]. Core Views - The bank's 2024 total revenue increased by 1.8% year-on-year, with a net profit attributable to shareholders rising by 0.2%. Interest income grew by 1.5%, while non-interest income saw a 3.2% increase. Investment income helped mitigate the decline in middle-income revenue [2][6]. - The bank's loan growth was 9.4% for the year, with retail products showing positive growth despite weak demand. Deposits increased by 9.5% [2][6]. - The net interest margin for the year was 1.87%, down 14 basis points year-on-year, while the deposit cost rate decreased by 9 basis points to 1.44%, expected to remain the lowest in the industry [2][6]. - The year-end non-performing loan ratio rose by 4 basis points to 0.90%, with a provision coverage ratio decreasing by 16 percentage points to 286% [2][6]. - The bank announced an active adjustment plan for savings agency fees, which is expected to effectively release future profits, estimating a reduction of 4.7% in pre-tax profit for 2025 due to a decrease in agency fee expenses by 4.5 billion yuan [2][6]. Summary by Sections Financial Performance - In 2024, the bank's total revenue was 348.8 billion yuan, with a net profit of 86.5 billion yuan. Interest income was 286.1 billion yuan, and non-interest income was 25.3 billion yuan [27]. - The bank's total loans grew to 8.7 trillion yuan, with retail loans showing a growth rate of 9.4% [27]. Asset Quality - The non-performing loan ratio at year-end was 0.90%, with a new generation rate of 0.84% for the year. The provision coverage ratio was 286% [2][6]. - The bank's asset quality indicators remained strong despite some fluctuations in retail risk pressures [2][6]. Fee Adjustment Impact - The active adjustment of savings agency fees is projected to save 11.5 billion yuan in 2024 and 4.5 billion yuan in 2025, enhancing pre-tax profit by 4.7% [21][22]. - The comprehensive savings agency fee rate is expected to decrease from 1.15% to 1.04% following the adjustments [21][22]. Investment Outlook - The bank is expected to maintain a stable dividend payout ratio of 30% for 2024, with a projected dividend yield of 5.0% for A-shares and 5.7% for H-shares [2][6]. - The current price-to-book (PB) ratio is estimated at 0.58x for A-shares and 0.51x for H-shares, indicating a low valuation with high dividend yield advantages [2][6].

Investment Rating - The investment rating for the company is "Buy" [5] Core Views - The company's revenue for 2024 is reported at 135.4 billion yuan, a year-on-year decrease of 7.05%, while the net profit attributable to shareholders is 41.7 billion yuan, reflecting a year-on-year increase of 2.22. The non-performing loan ratio and provision coverage ratio at the end of Q4 2024 are 1.25% and 180.59%, respectively, remaining stable and improving by 9.9 percentage points compared to the previous quarter [1][4] Summary by Sections Performance - The company's revenue growth rate for 2024 is -7.05%, with a marginal improvement of 1.7 percentage points compared to the first three quarters. The net profit growth rate is 2.22%, improving by 0.3 percentage points from the first three quarters. This improvement is attributed to a stabilization in interest margins, a reduced decline in middle-income, and growth in other non-interest income [2] - Net interest income for 2024 decreased by 10.06%, with a net interest margin of 1.54%, remaining stable compared to the first half of 2024. The year-on-year decline in net interest margin is 20 basis points, which is a smaller decline than the previous year [2][3] Asset Quality - The non-performing loan ratio at the end of Q4 2024 is 1.25%, unchanged from the previous quarter. Leading indicators such as the attention rate and overdue rate have improved, decreasing by 15 basis points and 19 basis points, respectively, compared to Q2 2024. The provision coverage ratio has increased by 9.9 percentage points [4] - The non-performing loan generation rate for 2024 is 1.25%, a year-on-year decrease of 23 basis points. The total amount of non-performing loans is reported at 49.25 billion yuan, with a net increase of 1.7 billion yuan in corporate loans [4] Assets and Liabilities - As of the end of Q4 2024, total assets and loans amount to 6.96 trillion yuan and 3.93 trillion yuan, respectively, with year-on-year growth rates of 2.75% and 3.88%. The growth in total assets is primarily driven by a rapid increase in interbank assets [10] - Total deposits at the end of Q4 2024 are reported at 3.96 trillion yuan, a year-on-year decrease of 1.67%, mainly due to a net decrease in corporate demand deposits [10]

Core Viewpoints - The company reported a slight recovery in performance metrics for 2024, with operating income, PPOP, and net profit growth rates of -2.54%, -4.03%, and 0.88% respectively, showing marginal improvements compared to the first three quarters of 2024 [1] - The company experienced a decrease in net interest margin, but improvements in liability costs contributed to a stabilization of the margin in Q4 2024 [2] - Non-interest income saw significant growth, with a year-on-year increase of 50.56%, primarily driven by trading gains and realized income from investment accounts [2] Financial Performance - For Q4 2024, the company reported year-on-year growth rates of -0.09% for revenue, -3.26% for PPOP, and 3.37% for net profit, with quarter-on-quarter changes of +2.63pct, +1.24pct, and -0.42pct respectively [1] - The net interest margin for 2024 was 1.51%, with a slight decrease of 1 basis point compared to the first three quarters, while Q4 2024's estimated margin was 1.49%, reflecting a 4 basis point increase [2] - The non-performing loan (NPL) ratio at the end of Q4 2024 was 1.34%, a decrease of 1 basis point, indicating stable asset quality [2] Asset and Liability Management - The company’s interest-earning assets grew by 5.75% year-on-year, with loans increasing by 8.33%, although growth rates for both corporate and retail loans showed a decline [3] - Deposit growth for 2024 was 3.8%, a significant decrease from 2023, as the company focused on proactive liability management and increased bond issuance [3] - The cost-to-income ratio for 2024 was 29.44%, up 1.24 percentage points from 2023, reflecting pressures on revenue [3] Risk and Outlook - The company noted that retail loan quality showed signs of stress, with the retail loan NPL ratio rising to 0.98%, an increase of 14 basis points [2] - Despite a slowdown in scale expansion, the company maintains a stable operational foundation, with expectations for improvement in key performance indicators in 2025 as economic policies take effect [3]

Core Viewpoint - Zhejiang Commercial Bank reported a slight increase in net profit for 2024, with a net profit of 15.186 billion RMB, up 0.92% year-on-year, and a significant increase in fair value changes net income by 1095.92% [1][2]. Financial Performance - The bank achieved an operating income of 67.65 billion RMB in 2024, a year-on-year increase of 6.19% [2]. - Total profit amounted to 17.579 billion RMB, reflecting a 0.50% increase compared to the previous year [2]. - The net interest income was 45.157 billion RMB, down 4.99% year-on-year, with interest income at 110.697 billion RMB, up 0.40% [2][3]. - Non-interest net income reached 22.493 billion RMB, a 39.05% increase, driven by strong performance in trading financial assets [3]. Asset and Liability Overview - As of the end of 2024, total assets were 3,325.539 billion RMB, up 5.78% from the previous year [4]. - Total liabilities increased by 5.70% to 3,122.796 billion RMB [4]. - The bank's loan and advance total was 1,857.116 billion RMB, an increase of 8.21% [4]. Asset Quality - Non-performing loans (NPL) stood at 25.494 billion RMB, an increase of 8.98 billion RMB, with an NPL ratio of 1.38%, down 0.06 percentage points [5][6]. - The provision coverage ratio was 178.67%, a decrease of 3.93 percentage points [6]. Capital Adequacy - The capital adequacy ratio was 12.61%, up 0.42 percentage points from the previous year [7]. - The core tier 1 capital adequacy ratio increased to 8.38%, reflecting a 0.16 percentage point rise [7].

Investment Rating - The investment rating for the company is "Buy" [8] Core Views - The asset quality indicators of the company have improved sequentially, with a slight increase in the dividend payout ratio to 30.2% [1] - The company's net profit attributable to shareholders grew by 0.1% year-on-year, marking a return to profit growth, while revenue increased by 0.7% year-on-year, although the growth rate declined by 1 percentage point sequentially [2] - The significant improvement in impairment losses has supported profitability, with a 1.6% year-on-year decrease in impairment losses for 2024, contrasting with a 14.3% increase in the first three quarters [2] - The net interest margin showed resilience, decreasing by only 1 basis point to 1.56% in Q4 2024, better than expected due to improved funding costs [3] - The company's asset quality is showing a positive turning point, with a non-performing loan (NPL) ratio of 1.07% at the end of Q4 2024, down 1 basis point from Q3 2024 [4] - The dividend payout ratio has slightly increased, reinforcing the dividend logic, with a dividend yield of 4.93% as of March 27, 2025 [5] - Profit forecasts indicate a net profit growth of 0.42%/4.45%/5.46% for 2025-2027, with a target price of 25.82 CNY per share, implying a 20% upside from the current price [6] Summary by Sections Financial Overview - The company's total revenue for 2024 was 212,226 million CNY, with a year-on-year growth of 0.66% [12] - The net profit attributable to shareholders for 2024 was 77,205 million CNY, reflecting a year-on-year increase of 0.12% [12] - The company reported a non-performing loan balance of 61,477 million CNY, with a non-performing loan ratio of 1.07% [13] Asset Quality - The NPL ratio improved to 1.07% at the end of Q4 2024, with a real NPL generation rate decreasing by 19 basis points to 1.40% [4] - The company has seen a significant improvement in credit card risk, while real estate risk remains a concern [4] Profitability and Valuation - The company is expected to maintain a net interest margin under pressure but is projected to perform better in 2025 compared to 2024 due to effective cost control [3] - The forecasted earnings per share (EPS) for 2024 is 3.51 CNY, with projected growth in subsequent years [14]

Core Viewpoint - CITIC Bank reported strong performance in 2024, achieving "double growth" in revenue and net profit, while maintaining stable asset quality and optimizing its asset and liability structure [1][2]. Revenue and Profit Growth - In 2024, CITIC Bank achieved operating revenue of 213.646 billion yuan, a year-on-year increase of 3.76%. Net interest income was 146.679 billion yuan, up 2.19%, with a net interest margin of 1.77%, outperforming the market for three consecutive years [1][2]. - Non-interest income reached 66.967 billion yuan, growing 7.39% year-on-year, marking five consecutive years of positive growth, with a non-interest income ratio of 31.34%, up 1.05 percentage points year-on-year [1]. Asset Quality and Provisioning - CITIC Bank's non-performing loan (NPL) balance was 66.485 billion yuan, an increase of 1.685 billion yuan (2.60%) year-on-year, with an NPL ratio of 1.16%, down 0.02 percentage points, achieving six consecutive years of decline [3]. - The provision coverage ratio improved by 1.84 percentage points to 209.43%, continuing an upward trend for four years. The new NPL ratio decreased by 0.06 percentage points to 1.48% [3]. Asset and Liability Structure - CITIC Bank's total assets exceeded 9.5 trillion yuan, reaching 95,327.22 billion yuan, a 5.31% increase year-on-year. Total loans and advances were 57,201.28 billion yuan, up 4.03%, and customer deposits totaled 57,782.31 billion yuan, increasing by 7.04% [4]. - The bank optimized its asset and liability structure, with general loans increasing by 0.27 percentage points to 55.29%, while discount loans decreased by 1.54 percentage points to 7.87% [4]. Future Strategy - For 2025, CITIC Bank plans to maintain moderate growth in asset allocation, focusing on structural optimization. The credit growth target is set at 330 billion yuan, with a 5.9% increase, including 270 billion yuan for corporate credit and 120 billion yuan for retail business [4][5]. - The bank aims to enhance its digital risk control capabilities and adjust its business structure to capture market opportunities, reducing low-yield assets while increasing high-yield credit bond allocations [5].

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The company achieved a revenue of 630.1 billion yuan in 2024, representing a year-on-year growth of 1.2%, and a net profit attributable to shareholders of 237.8 billion yuan, up 2.6% year-on-year [4][9] - The report highlights a stable performance with a gradual improvement in asset quality, as evidenced by a decrease in the non-performing loan (NPL) ratio to 1.25% and an increase in the provision coverage ratio to 201% [4][12] - The company’s non-interest income grew by 15.9% year-on-year, although investment-related non-interest income saw a slowdown to 35% [6][9] Financial Data and Earnings Forecast - The total revenue and net profit forecasts for the upcoming years are as follows: - 2025E Revenue: 641.1 billion yuan, growth of 1.75% - 2025E Net Profit: 245.8 billion yuan, growth of 3.34% [5] - The company’s cost-to-income ratio is projected to improve, contributing positively to profit growth [6][9] - The report anticipates a stable net interest margin (NIM) of 1.40% for 2024, supported by a decrease in deposit costs [6][10] Loan and Credit Quality - The company’s loan growth was 8.2% year-on-year, with significant contributions from corporate loans, particularly in manufacturing and infrastructure sectors [6][8] - The report notes a balanced contribution from various sectors, with corporate loans accounting for approximately 86% of new loans in the second half of 2024 [8][9] - Retail loan quality showed some volatility, with an increase in the NPL ratio for retail loans, particularly in mortgages and credit cards [9][12] Dividend and Shareholder Returns - The company maintained a stable dividend payout ratio of approximately 32%, supporting a high dividend yield of 6.52% [1][4] - The current share price corresponds to a price-to-book (PB) ratio of 0.63 for 2025, indicating potential value for investors [9]

2025 年 3 月 27 日 公司研究 经营业绩稳中有进，资产质量保持稳健 ——中国银行（601988.SH）2024 年年报点评 增持（维持） 当前价：5.48 元 作者 分析师：王一峰 执业证书编号：S0930519050002 010-57378038 wangyf@ebscn.com 分析师：董文欣 执业证书编号：S0930521090001 010-57378035 dongwx@ebscn.com | 市场数据 | | | --- | --- | | 总股本(亿股) | 2,943.88 | | 总市值(亿元)： | 16,132.45 | | 一年最低/最高(元)： | 4.05/5.6 | | 近 3 月换手率： | 8.72% | 股价相对走势 要点 事件： 3 月 26 日，中国银行发布 2024 年年度报告，全年实现营业收入 6301 亿，同比 增长 1.2%，归母净利润 2378 亿，同比增长 2.6%。加权平均净资产收益率 9.5%， 同比下降 0.62pct。 点评： 盈利增速较前三季度提升 2.1pct，经营业绩稳中有进。中行 2024 年营收、PPOP、 归母净利润同比增速分 ...