Investment Rating - The report maintains an "Accumulate" rating for the company [1] Core Insights - The company demonstrates strong resilience in profit growth and robust risk compensation capabilities, with a slight increase in net profit and stable revenue [4][5] - The bank's non-interest income has accelerated, contributing positively to overall performance despite pressure on net interest income [5][8] - The asset quality remains stable with a low non-performing loan ratio and a high provision coverage ratio, indicating solid risk management [9][10] Financial Performance Summary - For the first three quarters of 2025, the company achieved operating income of 3.22 billion, a year-on-year increase of 0.1%, and a net profit attributable to shareholders of 1.71 billion, up 5% year-on-year [4] - The annualized weighted average return on equity for the first three quarters was 12.03%, a decrease of 0.88 percentage points year-on-year [4] - The growth rates for net interest income and non-interest income were -3.8% and 7.9%, respectively, indicating a shift towards more reliance on non-interest income [5] Asset and Liability Management - As of the end of Q3 2025, the growth rates for interest-earning assets and loans were 9.7% and 8.7%, respectively, showing an acceleration in credit deployment [6] - Deposit growth has also accelerated, with a year-on-year increase of 7.1% in deposits, reflecting a trend towards more term deposits [7] - The net interest margin (NIM) is under pressure, with a decline of 3 basis points compared to the first half of the year, influenced by competitive pricing and demand factors [8] Capital Adequacy and Risk Management - The bank's capital adequacy ratios remain robust, with a core Tier 1 capital ratio of 10.76% and a total capital adequacy ratio of 12.88% as of Q3 2025 [9][10] - The provision coverage ratio stands at 355.9%, indicating a strong buffer against potential loan losses [9] Earnings Forecast and Valuation - The earnings per share (EPS) estimates for 2025-2027 have been adjusted to 1.00, 1.05, and 1.11 yuan, respectively, reflecting a cautious outlook on revenue growth [10] - The current price-to-book (PB) and price-to-earnings (PE) ratios suggest the stock is undervalued, with PB ratios of 0.53, 0.48, and 0.45 for the next three years [10]

Investment Rating - The report maintains an "Accumulate" rating for Jiangyin Bank (002807.SZ) with a current price of 4.80 yuan [1]. Core Views - Jiangyin Bank's net interest income has returned to positive growth, and profitability continues to show double-digit high growth. For the first three quarters of 2025, the bank achieved revenue of 3.2 billion yuan, a year-on-year increase of 6.2%, and a net profit attributable to shareholders of 1.28 billion yuan, up 13.4% year-on-year [3][4]. Financial Performance Summary - Revenue, pre-provision profit, and net profit growth rates for the first three quarters were 6.2%, 10.9%, and 13.4%, respectively, with declines of 4.3, 3.8, and 3.2 percentage points compared to the first half of the year [4]. - The annualized weighted average return on equity (ROAE) was 9.05%, an increase of 0.5 percentage points year-on-year [3]. Income Structure Summary - Net interest income and non-interest income growth rates for the first three quarters were 1.2% and 17.7%, respectively, with changes of +1.4 and -12.5 percentage points compared to the first half of 2025 [4]. - Non-interest income accounted for 33.2% of total revenue, with a year-on-year increase of 17.7% [7]. Asset and Liability Management Summary - As of the end of the third quarter of 2025, the bank's interest-bearing assets and loans grew by 4.5% and 8.6% year-on-year, respectively, showing slight acceleration compared to the second quarter [5]. - The bank's deposit growth remained stable, with a year-on-year increase of 12.4% in deposits [6]. Risk Management Summary - The non-performing loan (NPL) ratio was 0.85%, with a slight decrease from the previous quarter [8]. - The bank's capital adequacy ratios were robust, with the core tier one capital ratio at 13.77% [8]. Profitability Forecast and Valuation Summary - The report forecasts earnings per share (EPS) for 2025-2027 to be 0.91, 0.98, and 1.05 yuan, respectively, with corresponding price-to-book (PB) ratios of 0.58, 0.53, and 0.49 [9][10].

Investment Rating - The report maintains an "Accumulate" rating for the company [1] Core Insights - The company reported a revenue of 491.2 billion yuan for the first three quarters of 2025, representing a year-on-year increase of 2.7%, and a net profit attributable to shareholders of 177.7 billion yuan, up 1.1% year-on-year [4][5] - The weighted average return on equity (ROE) stands at 8.98%, reflecting a decrease of 0.57 percentage points year-on-year [4] Revenue and Profit Performance - Revenue growth is primarily driven by non-interest income, which increased by 16.2% year-on-year, while net interest income decreased by 3% [5][8] - The contribution from overseas operations has been steadily increasing, supporting the overall profitability [5][10] Asset and Loan Growth - As of Q3 2025, interest-earning assets grew by 10.3% year-on-year, with loans contributing significantly to this growth [6] - Key sectors such as strategic emerging industries and green finance saw loan growth rates exceeding the overall customer loan growth of 8.2% [6] Deposit and Liability Management - Interest-bearing liabilities and deposits grew by 10% and 8.1% year-on-year, respectively, with deposits accounting for 65.4% of the increase in interest-bearing liabilities [7] - The net interest margin remained stable at 1.26%, with expectations for continued support from the management of funding costs [7] Non-Interest Income and Other Metrics - Non-interest income accounted for 33.7% of total revenue, with net fee and commission income increasing by 8.1% year-on-year [8] - The company reported a non-performing loan (NPL) ratio of 1.24%, stable compared to the previous quarter [9] Capital Adequacy and Risk Management - The capital adequacy ratio as of Q3 2025 is 18.66%, indicating a solid capital position [9][29] - The report forecasts earnings per share (EPS) of 0.76, 0.79, and 0.81 yuan for 2025, 2026, and 2027, respectively, with corresponding price-to-book (PB) ratios of 0.69, 0.64, and 0.60 [10][11]

Investment Rating - The report maintains a "Recommended" rating for the company with a target price of 7.10 CNY / 5.90 HKD [1] Core Insights - The company reported a revenue of 491.204 billion CNY for the first three quarters of 2025, reflecting a year-on-year increase of 2.69%, while the net profit attributable to shareholders was 177.660 billion CNY, up 1.08% year-on-year [1][7] - The non-performing loan ratio stood at 1.24%, unchanged from the previous quarter, and the provision coverage ratio was 196.60%, down 0.79 percentage points [1][7] - The company demonstrated strong operational resilience, with non-interest income growing significantly, offsetting the pressure from narrowing interest margins [7] Financial Performance Summary - Total revenue projections for 2024 to 2027 are as follows: 630.090 billion CNY in 2024, 643.890 billion CNY in 2025E, 667.791 billion CNY in 2026E, and 696.713 billion CNY in 2027E, with year-on-year growth rates of 1.16%, 2.19%, 3.71%, and 4.33% respectively [3][8] - Net profit attributable to shareholders is forecasted to be 237.841 billion CNY in 2024, 242.559 billion CNY in 2025E, 250.463 billion CNY in 2026E, and 259.247 billion CNY in 2027E, with growth rates of 2.56%, 1.98%, 3.26%, and 3.51% respectively [3][8] - The company’s net interest margin is projected to decline from 1.36% in 2024 to 1.12% in 2027 [8][12] Asset Quality and Capital Position - The non-performing loan ratio is expected to remain stable at around 1.25% through 2025, with a provision coverage ratio projected to decrease slightly to 195% [10][12] - The company’s capital adequacy ratios are robust, with core Tier 1 capital adequacy ratio at 12.58% as of September 2025, providing a solid foundation for business growth and risk management [7][11] Investment Recommendation - The report highlights the company's strong operational performance and international business advantages, suggesting a favorable long-term outlook and valuation benefits [7][8] - The target price reflects a price-to-book ratio of 0.8X for 2026, considering the current market conditions and historical valuation trends [7][8]

Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of RMB 7.10 [1]. Core Insights - The report highlights that non-interest income has declined, impacting Q3 revenue performance. However, the bank's asset quality remains strong, and there is a clear strategic path for business expansion [6][9]. - The bank's total assets, loans, and deposits grew by 9.0%, 6.8%, and 10.1% respectively as of September, showing a recovery in deposit growth after rectifying high-interest deposits [6]. - The net interest margin has stabilized, leading to a year-on-year increase in net interest income of 6.1% [6]. - Non-interest income has decreased by 10.1% year-on-year, primarily due to rising bond market rates affecting valuations [7]. - The bank's non-performing loan (NPL) ratio remained stable at 0.98%, with a slight decrease in the NPL balance, indicating effective risk control [8]. Financial Projections - For the fiscal years 2024 to 2027, the projected operating revenue is RMB 4,385 million, RMB 4,437 million, RMB 4,476 million, and RMB 4,653 million respectively, with growth rates of 15.29%, 1.19%, 0.88%, and 3.95% [4]. - The projected net profit attributable to shareholders for the same period is RMB 1,922 million, RMB 2,026 million, RMB 2,134 million, and RMB 2,263 million, with growth rates of 11.27%, 5.40%, 5.36%, and 6.03% [4]. - The bank's price-to-earnings (PE) ratio is projected to decrease from 5.63 in 2024 to 4.78 in 2027, while the price-to-book (PB) ratio is expected to decline from 0.59 to 0.46 over the same period [4]. Strategic Outlook - The bank's "One Foundation and Four Arrows" strategy is clearly defined, with significant room for business expansion, justifying a target PB of 0.70 times for 2025 [9]. - The report emphasizes the importance of monitoring hidden risks and the impact of VAT adjustments on future performance [6].

Core Viewpoint - Qingdao Bank reported a revenue of 11 billion and a net profit of 4 billion for the first three quarters of 2025, showing a year-on-year growth of 5% and 15.5% respectively, with a return on average equity (ROAE) of 13.16% [1] Revenue and Profitability - The bank's revenue growth was pressured by non-interest income, while profitability maintained a double-digit growth. Year-on-year growth rates for revenue, pre-provision profit, and net profit were 5%, 7.6%, and 15.5% respectively, showing a decline compared to the first half of 2025 [2] - Net interest income grew by 12%, while non-interest income decreased by 10.7%, indicating a widening negative growth in non-interest income [2][5] Asset and Loan Growth - As of the end of Q3 2025, the bank's interest-earning assets and loans grew by 15.9% and 13.3% year-on-year, respectively, indicating steady credit growth and asset expansion [2] - New loans in Q3 amounted to 6.9 billion, with corporate loans increasing by 7.9 billion and retail loans decreasing by 1.1 billion, highlighting the strong performance of corporate lending [3] Deposit and Liability Management - The bank's interest-bearing liabilities and deposits grew by 15.3% and 12.5% year-on-year, respectively, with stable deposit growth [4] - New deposits in Q3 totaled 15.6 billion, with corporate and personal deposits increasing by 9.5 billion and 6.1 billion respectively [4] Non-Interest Income and Risk Management - Non-interest income for the first three quarters was 2.87 billion, down 10.7% year-on-year, with a declining contribution to total revenue [5] - The bank's non-performing loan ratio and attention ratio were 1.1% and 0.55% respectively, indicating stable asset quality [5] Capital Adequacy - As of the end of Q3 2025, the bank's core tier 1, tier 1, and total capital adequacy ratios were 8.75%, 10.18%, and 13.14% respectively, showing stable capital adequacy [6] Future Outlook - The bank aims to continue its strategic focus on structural adjustment, customer base strengthening, and operational efficiency, with expectations of stable growth in net interest income and double-digit profit growth [7]

Investment Rating - The report maintains an "Accumulate" rating for Chengdu Bank (601838.SH) with a current price of 18.11 CNY [1]. Core Views - Chengdu Bank's revenue for the first three quarters of 2025 reached 17.8 billion CNY, a year-on-year increase of 3%, while net profit attributable to shareholders was 9.5 billion CNY, up 5% year-on-year [2]. - The bank's return on average equity (ROAE) stands at 15.2%, reflecting a year-on-year decline of 2.4 percentage points [2]. - The bank's performance shows resilience in profit growth despite a slowdown in revenue and profit growth rates compared to the first half of the year [3]. Summary by Sections Financial Performance - Chengdu Bank's revenue, pre-provision profit, and net profit growth rates for the first three quarters of 2025 were 3%, 2.4%, and 5% respectively, indicating a decline in growth rates compared to the first half of the year [3]. - Net interest income and non-interest income growth rates were 8.2% and -16.5% respectively, with non-interest income showing a significant negative growth [3]. Asset and Loan Growth - As of the end of Q3 2025, Chengdu Bank's interest-earning assets and loans grew by 13.9% and 17.4% year-on-year, indicating a steady expansion in scale [4]. - The bank's corporate loans showed strong growth, while retail loans faced pressure, with corporate loans growing at 19% year-on-year [4]. Liability and Deposit Trends - The growth rate of interest-bearing liabilities and deposits was 11.4% and 12.6% respectively, showing a slight slowdown compared to the previous quarter [5]. - The trend towards more fixed-term deposits continues, with a significant increase in the proportion of fixed-term deposits [5]. Non-Interest Income - Non-interest income for the first three quarters was 3.04 billion CNY, down 16.5% year-on-year, with a notable decline in net fee and commission income [6]. - The bank's other non-interest income also decreased by 13% year-on-year, affected by fluctuations in the bond market [7]. Asset Quality and Risk Management - Chengdu Bank's non-performing loan (NPL) ratio was 0.68% at the end of Q3 2025, indicating stable asset quality [7]. - The bank's provision coverage ratio remains high at 433.1%, reflecting strong risk absorption capacity [8]. Capital Adequacy - As of the end of Q3 2025, the bank's core tier 1 capital ratio, tier 1 capital ratio, and total capital ratio were 8.77%, 10.52%, and 14.39% respectively, showing an increase from the previous quarter [8]. - The issuance of 11 billion CNY in perpetual bonds has effectively supplemented the bank's capital [8]. Earnings Forecast and Valuation - Chengdu Bank is expected to benefit from strategic opportunities in the Chengdu metropolitan area, with EPS forecasts for 2025-2027 at 3.16, 3.27, and 3.35 CNY respectively [9]. - The current stock price corresponds to PB valuations of 0.86, 0.77, and 0.70 for 2025-2027, and PE valuations of 5.73, 5.53, and 5.41 [9].

Core Viewpoint - CICC has adjusted HSBC Holdings' revenue and net profit forecasts for 2025E downwards due to slowing non-interest income growth, while raising the forecasts for 2026E based on resilient net interest margins [1] Group 1: Financial Performance - HSBC's 3Q25 revenue reached $17.9 billion, a year-on-year increase of 4%, with net profit attributable to ordinary shareholders rising 1% to $6.2 billion, exceeding expectations [2] - The main driver for the better-than-expected performance was the net interest income, which grew 3% quarter-on-quarter and 2% year-on-year, supported by rapid deposit growth [3] - Non-interest income grew 8% year-on-year in 3Q25, although this was a slowdown from previous growth rates of over 20% [4] Group 2: Wealth Management and Cost Control - Wealth management income surged 29% year-on-year in 3Q25, driven by strong performance in the Hong Kong stock market and significant growth in fund distribution and insurance business [5] - Operating expenses increased by 3.5% year-on-year to $8.4 billion, which is slower than revenue growth, aligning with the company's annual cost growth expectation of around 3% [6] Group 3: Credit Quality and Return on Equity - The provision for credit losses was $1 billion in 3Q25, a 2% increase year-on-year, with credit costs remaining stable at 41 basis points [7] - The company has raised its 2025 return on tangible equity (ROTE) guidance to "over 15%" due to improved net interest and wealth management income [9]

Financial Performance - The company reported operating revenue of 492.115 billion yuan for the first three quarters of 2025, a year-on-year increase of 2.72% [1][4] - Net profit attributable to shareholders was 177.660 billion yuan, reflecting a year-on-year growth of 1.08% [1][4] - The net interest margin stood at 1.26%, showing a decline compared to the previous year [1][4] - Non-interest income surged by 16.22% year-on-year, accounting for 33.8% of total revenue [1][5] Core Business Progress - Total loans increased by 11.71% year-on-year, while personal loans grew only by 0.56% [1][6] - Customer deposits rose by 6.10% year-on-year, with personal deposits growing at 8.49% [1][6] - The non-performing loan ratio was 1.24%, a slight decrease of 0.01 percentage points from the beginning of the year [1][7] Development Strategy and Capital Structure - Total assets reached 37.55 trillion yuan, up 7.10% from the beginning of the year [1][6] - The core tier 1 capital adequacy ratio was 12.58%, and the overall capital adequacy ratio was 18.66% [1][9] - Significant growth in non-interest income, with fee and commission income increasing by 8.07% [1][5] Cash Flow and Dividends - Net cash flow from operating activities decreased significantly by 69.53% to 51.226 billion yuan, primarily due to increased loan disbursements [1][9] - The company has implemented preferred stock dividends of 0.883 billion yuan, with the ordinary stock dividend plan pending approval [1][10] Future Considerations - The company faces ongoing pressure on net interest margin and the sustainability of non-interest income growth [2][11] - Asset quality changes, capital adequacy, and regulatory policy impacts are critical areas to monitor [2][11] - Cash flow fluctuations and adjustments in loan structure are also key concerns for future performance [2][11]

Investment Rating - The investment rating for Ningbo Bank is maintained at Buy-A with a 6-month target price of 35.17 CNY [5][12]. Core Insights - Ningbo Bank's Q3 2025 results show a year-on-year revenue growth of 8.32%, with a pre-provision profit increase of 12.88% and a net profit growth of 8.39%, indicating a slight recovery in performance compared to the mid-year report [1]. - The growth in net profit is primarily driven by the expansion of interest-earning assets and a reduction in costs, although increased provisioning has negatively impacted performance [1][10]. - The bank's asset quality remains stable, with a non-performing loan generation rate of 0.86%, down 30 basis points year-on-year, reflecting a proactive approach to risk management [10]. Summary by Sections Financial Performance - In Q3 2025, Ningbo Bank's average daily interest-earning assets grew by 16% year-on-year, although the growth rate slightly decreased compared to Q2 [1][16]. - Total assets increased by 108.1 billion CNY year-on-year, with a focus on bond asset allocation, while new loan issuance saw a minor decline [1][17]. - The bank's net interest margin improved by 4 basis points quarter-on-quarter to 1.76%, despite a year-on-year decline of 4 basis points [2][3]. Asset and Liability Management - Total liabilities increased by 100.1 billion CNY year-on-year, with a notable rise in interbank liabilities, while deposits have seen a net decrease over the past two quarters [2][3]. - The cost of interest-bearing liabilities decreased by 10 basis points, benefiting from the repricing of high-cost deposits [3][26]. Non-Interest Income and Cost Management - Non-interest income decreased by 2.6% year-on-year, with a significant drop in other non-interest income due to bond market fluctuations [9]. - The cost-to-income ratio improved to 31.3%, down 3.5 percentage points year-on-year, indicating effective cost control measures [9][27]. Future Outlook - The bank is expected to maintain a revenue growth rate of 7.74% and a net profit growth rate of 7.10% for 2025, reflecting a stable outlook for its financial performance [12][30]. - The balance between asset expansion and risk control is anticipated to support stable performance and provisioning levels in the future [11].