事件：常熟银行披露2025 年一季报，1Q25 实现营收30 亿元，同比增长10.0%，实现归母净利润11 亿 元，同比增长13.8%。1Q25 不良率季度环比下降1bp 至0.76%，拨备覆盖率季度环比下降11pct 至 490%。 集中兑现债市投资收益叠加利息净收入平稳正增支撑营收延续双位数增长，业绩增速略有放缓但预计仍 保持行业第一梯队。1Q25 营收同比增长10.0%（2024：10.5%），归母净利润同比增长 13.8%（2024:16.2%）。细拆驱动因子，① 一季度非息收入高增，一方面源自4Q24 滞后反映债市浮 盈，另一方面也体现1Q25 国债利率明显回升前及时兑现的精准择时。1Q25 非息收入同比增长62%，贡 献营收增速9.3pct，投资相关其他非息增长49%（4Q24 同比下降17%），贡献营收增速7.1pct。② 以量 补价下利息净收入延续正增长。 1Q25 利息净收入同比增长0.9%，规模扩张（正贡献7.4pct）对冲息差收窄扰动（拖累6.7pct）。③ 主动 处置、增提拨备夯实资产质量，拨备小幅拖累利润增速0.3pct。 一季报关注点：① 信贷投放主动降速，全年主线回归小微本源、优 ...

Core Insights - The company reported a solid growth in net interest income and a double-digit increase in total profit for Q1 2025, with revenue, PPOP, and net profit growth rates of 1.4%, 3.8%, and 6.25% year-on-year respectively [1] - The company’s asset expansion capability was validated in Q1 2025, with total assets and loan amounts growing by 8% and 6.8% year-on-year respectively [2] - The company forecasts a steady growth in net profit for the years 2025, 2026, and 2027, with expected year-on-year growth rates of 5.5%, 7.9%, and 8.5% respectively [3] Financial Performance - As of Q1 2025, net interest income grew by 5.6% year-on-year, supported by a robust net interest margin and strong asset expansion [1] - Fee income continued to decline at -3.2% year-on-year, although it improved by 6.8 percentage points compared to the end of 2024 [1] - Other non-interest income saw a significant decline of -16.6% year-on-year, primarily due to a notable pullback in the bond market [1] Asset Quality and Structure - The company maintained a stable asset quality with a non-performing loan (NPL) ratio of 1.17%, a decrease of 1 basis point from the end of 2024 [2] - The provision coverage ratio remained stable at 363%, providing ample profit space [2] - The company’s financial investment structure has shifted significantly over the past three years, with OCI's share increasing from 18.4% at the end of 2022 to 40.9% in Q1 2025 [1] Future Projections - The company projects earnings per share (EPS) of 1.05, 1.13, and 1.23 for the years 2025, 2026, and 2027 respectively, with a corresponding book value per share (BVPS) of 11.85, 12.70, and 13.62 [3] - The current stock price corresponds to a price-to-book (PB) ratio of 0.57X, 0.53X, and 0.50X for the years 2025, 2026, and 2027 respectively [3] - Given the strong regional financing demand, the company maintains a 10% valuation premium compared to peers, projecting a reasonable value of 7.6 yuan per share for 2025 [3]

事件：4 月25 日，江苏金租公布2024 年报及2025 年一季报。2024 年实现归母净利润29.4 亿 元/yoy+10.6%，实现营收52.8 亿元/yoy+10.3%；1Q25 归母净利润7.7 亿元/yoy+8.4%。2024 年公司每股 分红0.27 元，分红率为53.15%/yoy+2.02pct，对应25/4/25 股息率为5.18%。 25/4/25 收盘价对应公司25-27E 动态PB 分别1.17x、1.10x、1.03x。 24 年生息资产规模保持双位数增长，1Q25 净利差环比提升。1）资产规模看：24 年面对外部环境不确 定性增加与租赁行业竞争加剧双重挑战，公司保持战略定力、推动资产规模稳步扩张；24 年末公司资 产总额1373 亿元/yoy+14.5%（1Q25 末较年初+8.9%），其中融资租赁资产规模1278 亿/yoy+12.0%；新 增投放829.2 亿元/yoy+14.5%，其中直接租赁投放金额同比增长22%、直租占比达到47%。2）1Q25 净 利差环比提升：24 年公司租赁业务净利差为3.62%/yoy+0.01pct，1Q25 净利差为3.91%/yoy+0.2 ...

Investment Rating - The investment rating for Ningbo Bank is "Buy" and it is maintained [5]. Core Views - Ningbo Bank reported a revenue of 18.5 billion yuan in Q1 2025, representing a year-on-year growth of 5.63%, and a net profit attributable to shareholders of 7.4 billion yuan, also up by 5.76% year-on-year [1][2]. - The bank's asset quality continues to improve, with a non-performing loan (NPL) ratio of 0.76% and a provision coverage ratio of 370.54% as of the end of Q1 2025, indicating stable risk compensation capabilities [3]. - The bank is expected to maintain high growth in both deposits and loans, with projections for revenue and profit growth of 8.36% and 8.19% respectively for 2025 [4]. Performance Summary - Revenue and net profit growth rates for Q1 2025 were 5.63% and 5.76%, respectively, which are slightly lower than the previous year's growth rates [2]. - Net interest income increased by 11.59% year-on-year, although the net interest margin decreased to 1.80%, down by 6 basis points from the previous year [2]. - Fee and commission income decreased by 1.32% year-on-year, while other non-interest income fell by 7.18% [2]. Asset Quality - The NPL generation rate for Q1 2025 was 1.09%, showing a decline of 8 basis points from the previous quarter, continuing a downward trend since Q1 2024 [3]. - The bank's write-off amount for Q1 2025 was 3.05 billion yuan, with recoveries amounting to 670 million yuan [3]. Asset and Liability Management - As of Q1 2025, total assets and loans reached 3.40 trillion yuan and 1.64 trillion yuan, respectively, with year-on-year growth rates of 17.58% and 20.41% [4]. - Total deposits amounted to 2.18 trillion yuan, reflecting a year-on-year increase of 19.92% [4].

Investment Rating - The report maintains a strong buy recommendation for Jiangsu Bank (600919.SH) [4] Core Views - Jiangsu Bank's net interest income saw a significant increase of 22% year-on-year in Q1 2025, reaching 16.6 billion yuan, driven by rapid asset growth and optimized liability costs [2][3] - The bank's asset quality remains robust, with a non-performing loan ratio of 0.86% and a provision coverage ratio of 343.51% as of Q1 2025 [2][3] - The bank's non-interest income experienced a decline of 32.72% year-on-year, primarily due to a significant drop in fair value changes, although investment income increased by 30.1% [3] Summary by Sections Performance - In Q1 2025, Jiangsu Bank reported a revenue growth of 6.21%, PPOP growth of 7.88%, and a net profit growth of 8.16% compared to the previous year [1][11] - The bank's total assets reached 4.46 trillion yuan, with total deposits of 2.46 trillion yuan [11] Non-Interest Income - The bank's net fee and commission income grew by 21.77% year-on-year in Q1 2025, benefiting from a recovery in the capital market and macroeconomic conditions [2][3][29] Interest Margin and Asset Quality - The bank's interest-earning assets grew by 27.82% year-on-year, with loans increasing by 18.83% [2] - The net interest margin showed a slight decline but was supported by effective cost management on liabilities [2][3] Capital and Shareholder Information - Jiangsu Bank's return on equity (ROE) was reported at 16.50% for Q1 2025, with a target price of 10.13 yuan per share [4][27] - The bank's major shareholder is Jiangsu International Trust Co., holding a 6.98% stake [4]

图片来源 | AI制图 近日，江苏银行发布年报，2024年，营收808.15亿元，同比增长8.78%；归母净利润318.43亿元，同比增长 10.76%。增速与城商行前三甲中的其他两家北京银行和宁波银行相比，都是最高的。 从近十年数据看，江苏银行也是上市城商行乃至上市银行中，业绩成长性最强的一家之一。江苏银行的高 成长性，应该说跟两任董事长夏平和葛仁余高度相关。 这二位在三家银行里搭档了十余年。2013年3月，原南京银行行长夏平就任江苏银行董事长，同年8月，南 京银行信息技术部总经理葛仁余也加盟江苏银行，任首席信息官、信息技术部总经理。这是二人的第三次 搭档。早年夏平和葛仁余均任职于建行江苏分行，此后又都到南京银行任高管。夏平执掌江苏银行十年， 将江苏银行一路带成了国内营收与利润首屈一指的城商行。在2023年，60岁的夏平退休，葛仁余从行长位 置上升任董事长。到2025年，1965年10月出生的葛仁余也临近退休，江苏银行业绩依旧出色。 除了营收与利润增长不错，资产扩张和负债均保持了较快的增长，不良率与2023年持平，拨备覆盖率维持 在较高水平。 不过美中不足的是，江苏银行净息差下滑较多，是已披露年报的头部城商 ...

上 市 公 司 2025 年 04 月 28 日 无锡银行 (600908) ——业绩稳健增长，拨备仍处高位 报告原因：有业绩公布需要点评 买入（维持） | 市场数据： | 2025 年 04 月 25 日 | | --- | --- | | 收盘价（元） | 5.66 | | 一年内最高/最低（元） | 6.66/4.82 | | 市净率 | 0.6 | | 股息率%（分红/股价） | 3.53 | | 流通 A 股市值（百万元） | 11,316 | | 上证指数/深证成指 | 3,295.06/9,917.06 | | 注："股息率"以最近一年已公布分红计算 | | | 基础数据: | 2025 年 03 月 31 日 | | --- | --- | | 每股净资产（元） | 9.87 | | 资产负债率% | 91.09 | | 总股本/流通 A 股(百万) | 2,195/1,999 | | 流通 B 股/H 股（百万） | -/- | 一年内股价与大盘对比走势： 04-25 05-25 06-25 07-25 08-25 09-25 10-25 11-25 12-25 01-25 02-25 03 ...

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The revenue growth rate is impacted by the base effect, while the dividend payout ratio continues to rise [2][9] - The company is expected to experience a slight increase in net profit for the years 2025, 2026, and 2027, with projected growth rates of 0.3%, 1.8%, and 1.6% respectively [3] - The current stock price corresponds to a price-to-book (PB) ratio of 0.65X for 2025, 0.62X for 2026, and 0.60X for 2027, indicating potential undervaluation [3] Financial Performance Summary - For 2023, the company reported a revenue of 26,414 million yuan, with a year-on-year growth of 3.1% [4] - The net profit attributable to the parent company for 2023 was 12,142 million yuan, reflecting a year-on-year increase of 10.6% [4] - The earnings per share (EPS) for 2023 was 1.26 yuan, with projected EPS of 0.72 yuan for 2024 [4] - The company’s total assets are projected to grow from 1,392,214 million yuan in 2023 to 1,653,004 million yuan by 2027 [12] Profitability and Valuation Metrics - The report forecasts a decline in net interest income from 20,700 million yuan in 2023 to 19,675 million yuan in 2025 [12] - The average return on equity (ROE) is expected to decrease from 11.34% in 2023 to 9.31% by 2027 [12] - The price-to-earnings (P/E) ratio is projected to decrease from 6.86 in 2023 to 6.54 in 2027, indicating a potential increase in valuation attractiveness [12] Dividend Policy - The dividend payout ratio is expected to increase from 33.1% to 33.9% in 2024, supported by strong core capital adequacy [9]

Investment Rating - The report maintains a "Buy" rating for the company with a target price of RMB 8.86 [8][11]. Core Views - The company demonstrated strong resilience in performance, with a year-on-year increase in net profit and operating income of 13.8% and 10.0% respectively for Q1 2025 [1]. - Non-interest income has significantly supported growth, with a year-on-year increase of 62% in non-interest income for Q1 2025, contributing to a high revenue growth [3]. - The asset quality remains stable, with a non-performing loan ratio of 0.76% and a provision coverage ratio of 490% as of March 2025 [4]. Summary by Sections Financial Performance - For Q1 2025, the annualized ROE and ROA increased by 0.15 percentage points and 0.06 percentage points to 14.89% and 1.23% respectively [1]. - Interest income growth faced pressure, but non-interest income, particularly from investment gains and foreign exchange, showed rapid growth [1][3]. Credit and Interest Margin - As of March 2025, total assets, loans, and deposits grew by 6.7%, 6.1%, and 6.8% respectively, indicating a cautious approach to credit growth [2]. - The net interest margin decreased by 10 basis points to 2.61%, primarily due to pricing pressure on the asset side [2]. Non-Interest Income and Cost Management - Non-interest income accounted for 22.0% of total revenue, up 7.1 percentage points year-on-year, with significant contributions from investment income and foreign exchange [3]. - The cost-to-income ratio improved, decreasing by 5.4 percentage points to 34.7% [3]. Asset Quality and Capital Adequacy - The company maintains a strong asset quality with a non-performing loan generation rate of 1.09% for Q1 2025, indicating potential short-term pressure on small and micro enterprises [4]. - Capital adequacy ratios as of March 2025 were 13.67% for total capital and 10.78% for core Tier 1 capital, reflecting a slight decrease from the end of 2024 [4]. Valuation and Earnings Forecast - The report forecasts net profits for 2025-2027 to be RMB 42 billion, RMB 47 billion, and RMB 53 billion, with year-on-year growth rates of 10.9%, 11.4%, and 11.6% respectively [5]. - The target price corresponds to a price-to-book ratio of 0.85 for 2025, indicating a valuation premium due to the company's resilient business model [5].

Core Viewpoint - Qilu Bank reported strong growth in revenue, PPOP, and net profit for 2024 and Q1 2025, with net profit growth exceeding 16% [1][6] Financial Performance - For 2024, revenue, PPOP, and net profit grew by 4.55%, 3.05%, and 17.77% respectively, while Q1 2025 figures showed growth rates of 4.72%, 4.36%, and 16.47% [1] - The bank's net interest margin (NIM) for 2024 was reported at 1.51%, with a slight contraction of 3 basis points from the first half of 2024 [4] - Non-interest income from fees and commissions increased by 13.0% in 2024 and maintained an 8.6% growth in Q1 2025, driven by improvements in transaction banking [4] Asset and Liability Management - The growth rate of interest-earning assets was 13.65% for 2024 and 15.71% for Q1 2025, with loans growing at 12.31% and 12.60% respectively [3] - Deposits showed a recovery with growth rates of 10.03% for 2024 and 14.24% for Q1 2025 [4] - Investment assets increased by 19.13% year-on-year as of Q1 2025, primarily due to OCI [4] Asset Quality - The non-performing loan (NPL) ratio rose to 1.17% at the end of Q1 2025, up 4 basis points from Q4 2024, indicating pressure on personal loan quality [5] - The provision coverage ratio improved to 324.06%, reflecting a solid buffer against potential loan losses [5] Strategic Outlook - The bank is well-positioned in the Shandong provincial capital economic circle, benefiting from favorable policies and a focus on county-level inclusive finance [6] - The issuance of 8 billion yuan in convertible bonds is expected to strengthen the bank's capital base for future growth [6]