Investment Rating - The investment rating for the company is "Buy" [6] Core Views - The report highlights that the company is continuously optimizing its credit structure, enhancing its risk compensation ability, and achieving stable profit growth momentum. The projected growth rates for net profit from 2025 to 2027 are 10.48%, 9.56%, and 8.19% respectively [12] Financial Performance - In the first half of 2025, the company achieved a revenue of 90.6 billion yuan, a year-on-year increase of 2.62%, and a net profit attributable to shareholders of 29.7 billion yuan, a year-on-year increase of 10.19% [1] - The net interest margin for the first half of 2025 was 1.41%, showing a slight decline of 1 basis point compared to the previous year [2] - The company experienced a decrease in credit costs, contributing positively to performance growth [2] Asset and Liability Management - As of the end of Q2 2025, total assets reached 9.65 trillion yuan, with total loans amounting to 5.63 trillion yuan, reflecting year-on-year growth of 4.2% and 6.0% respectively [5] - The total deposits at the end of Q2 2025 were 5.59 trillion yuan, representing a year-on-year growth of 12.0% [10] Asset Quality - The non-performing loan ratio at the end of Q2 2025 was 1.31%, a decrease of 2 basis points from the previous quarter, while the provision coverage ratio improved to 194.0% [11] - The report indicates that the company has enhanced its risk compensation ability, with a provision coverage ratio of 193.97% and a loan-to-provision ratio of 2.54% [11] Future Outlook - The company is expected to maintain a stable growth trajectory in net profit, with a focus on optimizing its credit structure and improving deposit growth [12]

Investment Rating - The report assigns a "Buy" rating for the company, marking the first coverage of the stock [5]. Core Views - The company is focusing on five strategic tracks driven by digital transformation, which is expected to enhance its competitive advantage and improve financial performance [19][20]. - The bank's asset quality is improving, with a significant reduction in non-performing loans, which enhances its risk resilience [21]. - The bank's financial metrics indicate a stable growth trajectory, with projected net profit growth from 2025 to 2027 [14]. Summary by Sections Company Overview - The top ten shareholders of the company hold a combined 53.1% stake, with a new management team expected to be fully established by 2024 [1]. - The bank's business development is centered around five strategic tracks, leveraging digital transformation to create a differentiated competitive edge [1][19]. Financial Performance - As of Q1 2025, the bank achieved a revenue growth of 1.31% and a net profit growth of 1.02% compared to the previous year [19]. - The bank's total loans reached 5.58 trillion yuan in Q1 2025, with a significant focus on corporate loans, which accounted for 58.97% of the total [20]. Asset Quality - The non-performing loan ratio improved to 1.33% in Q1 2025, down from 1.36% at the end of 2024, indicating a positive trend in asset quality [21]. - The bank's provisioning coverage ratio reached 186.99%, reflecting a robust risk management strategy [21]. Strategic Focus - The bank is leveraging its location in Shanghai and the Yangtze River Delta to enhance its business operations, with the region contributing significantly to its profits [20]. - The bank's digital transformation strategy is expected to drive innovation and customer expansion, supporting its long-term growth [19].

Investment Rating - The investment rating for the company is "Buy" and it is maintained from the previous rating [5]. Core Views - The report indicates that the company's revenue for Q1 2025 is 33.1 billion yuan, a year-on-year decrease of 4.06%, while the net profit attributable to shareholders is 12.5 billion yuan, showing a slight increase of 0.31% year-on-year. The non-performing loan ratio remains stable at 1.25% [1][2]. - The decline in net interest margin is expected to narrow, supported by improved costs of interest-bearing liabilities and growth in fee income [2][4]. - The bank's asset quality remains stable, with a provision coverage ratio of 174.44%, down 6.2 percentage points from the end of the previous year [3][4]. Performance Summary - Revenue and net profit growth rates for Q1 2025 are -4.06% and 0.31%, respectively, which are improvements compared to the previous year's declines of 3 percentage points and 2 percentage points [2]. - Net interest income decreased by 6.84% year-on-year, but the decline is less severe than in the previous year, attributed to improvements in the cost of interest-bearing liabilities [2]. - Fee and commission income increased by 3.27% year-on-year, with a notable acceleration in growth compared to the previous year [2]. - Other non-interest income grew by 1.52% year-on-year, with significant growth in investment income, although affected by market volatility [2]. Asset Quality - The non-performing loan ratio is stable at 1.25%, with a provision coverage ratio of 174.44%, reflecting a slight decrease from the previous year [3]. - The credit cost for Q1 2025 is 0.86%, down 21 basis points year-on-year [3]. Asset and Liability Management - Total assets and loans as of Q1 2025 are 72.3 trillion yuan and 41.1 trillion yuan, respectively, showing year-on-year growth of 4.80% and 5.24% [4]. - The bank has focused on increasing loans in technology finance, manufacturing finance, green finance, and inclusive finance, with significant increases in these areas [4]. - Total deposits reached 42.7 trillion yuan, reflecting a year-on-year growth of 3.49% [4]. Investment Recommendations - The report suggests that the narrowing decline in net interest margin and growth in fee income indicate potential for better performance in the medium to long term, maintaining a "Buy" rating [4].

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company's revenue for Q1 2025 was 33.1 billion yuan, a year-on-year decrease of 4.06%, while the net profit attributable to shareholders was 12.5 billion yuan, showing a slight increase of 0.31% year-on-year [1][2] - The decline in net interest margin has narrowed, primarily due to improvements in the cost of interest-bearing liabilities [2] - The bank's asset quality remains stable, with a non-performing loan ratio of 1.25% and a provision coverage ratio of 174.44% [3] Performance Summary - Revenue and net profit growth rates for Q1 2025 were -4.06% and 0.31%, respectively, showing a narrowing decline compared to 2024 [2] - Net interest income decreased by 6.84% year-on-year, but the decline was less severe than in 2024, attributed to improved costs of interest-bearing liabilities [2] - Fee and commission income grew by 3.27% year-on-year, with a significant increase in growth rate compared to 2024 [2] - Other non-interest income increased by 1.52% year-on-year, with a notable rise in investment net income by 302.96% [2] Asset Quality - The non-performing loan ratio remained stable at 1.25%, with a provision coverage ratio of 174.44%, reflecting a slight decrease from the previous year [3] - The credit cost for Q1 2025 was 0.86%, down by 21 basis points year-on-year [3] Asset and Liability Management - Total assets and loans at the end of Q1 2025 were 72.3 trillion yuan and 41.1 trillion yuan, respectively, showing year-on-year growth of 4.80% and 5.24% [4] - The bank's focus on technology finance, manufacturing finance, green finance, and inclusive finance led to significant increases in loans to these sectors [4] - Total deposits reached 42.7 trillion yuan, reflecting a year-on-year growth of 3.49% [4] Investment Recommendation - The report suggests that the narrowing decline in net interest margin and growth in fee income indicate potential for better performance in the medium to long term, maintaining the previous "Buy" rating [4]

Investment Rating - The investment rating for Ping An Bank is "Buy (Maintain)" [5] Core Views - The report highlights a significant narrowing of the interest margin decline and a continued decrease in the non-performing loan generation rate. The bank's Q1 2025 revenue was 33.7 billion yuan, a year-on-year decrease of 13.05%, while the net profit attributable to shareholders was 14.1 billion yuan, down 5.60% year-on-year [1][12]. Summary by Sections 1. Performance - The decline in net interest margin has significantly narrowed, with net interest income decreasing by 9.42% year-on-year, a reduction of 11 basis points compared to 2024. The net interest margin for Q1 2025 was 1.83%, down 4 basis points from 2024 [1][2]. - Wealth management income showed positive growth, with a 12.5% year-on-year increase in wealth management fees, driven by growth in fund, insurance, and wealth management fees [3]. 2. Asset Quality - The non-performing loan (NPL) ratio for Q1 2025 was 1.06%, remaining stable compared to the previous quarter, while the coverage ratio was 236.53%, down 14 percentage points [4]. - The NPL generation rate was 2.05%, a year-on-year decrease of 13 basis points, with a total of 17.1 billion yuan in write-offs [4][9]. 3. Asset and Liability Management - Total assets and loans as of Q1 2025 were 5.78 trillion yuan and 3.41 trillion yuan, respectively, with a year-on-year growth of 0.85% and a decrease of 2.02% [10]. - The total deposits reached 3.67 trillion yuan, a year-on-year increase of 6.22%, with a net increase of 133.4 billion yuan in the quarter [10]. 4. Business Development - Retail customer numbers reached 126 million, a year-on-year growth of 0.2%, with assets under management (AUM) increasing by 4.0% to 4.25 trillion yuan [12]. - The bank has actively reduced high-risk assets while increasing the proportion of quality customers in mortgage and secured loans, with the proportion of secured loans rising to 64.7% [10]. 5. Investment Recommendation - The report suggests that despite pressures on revenue from declining interest margins and non-interest income, the bank's proactive risk management and asset quality maintenance provide a solid foundation for medium to long-term growth. The current dividend yield is 5.33%, and the 2025 price-to-book ratio is 0.47x, indicating attractive valuation [12].

Investment Rating - The investment rating for Ping An Bank is "Buy (Maintain)" [5] Core Views - The report highlights a significant narrowing of the interest margin decline and a continued decrease in the non-performing loan generation rate [1][12] - The bank's revenue for Q1 2025 was 33.7 billion yuan, a year-on-year decrease of 13.05%, while the net profit attributable to shareholders was 14.1 billion yuan, down 5.60% year-on-year [1] - The report indicates that the bank's asset quality remains stable, with a non-performing loan ratio of 1.06% and a provision coverage ratio of 236.53% as of the end of Q1 2025 [1][4] Summary by Sections Performance - The net interest income decreased by 9.42% year-on-year, but the decline was narrowed by 11 basis points compared to the previous year, with a net interest margin of 1.83% [1][2] - Fee and commission income decreased by 8.19% year-on-year, but wealth management fees grew by 12.5% [3] - Other non-interest income saw a significant decline of 32.71% year-on-year, primarily due to a reduction in fair value changes [3] Asset Quality - The non-performing loan ratio for personal loans decreased to 1.32%, while the corporate loan non-performing ratio increased to 0.88% [4] - The non-performing loan generation rate for Q1 2025 was 2.05%, down 13 basis points year-on-year [4][9] Assets and Liabilities - As of Q1 2025, total assets and loans were 57.8 trillion yuan and 34.1 trillion yuan, respectively, with a year-on-year growth of 0.85% and a decrease of 2.02% [10] - Total deposits increased by 6.22% year-on-year, with a net increase of 133.4 billion yuan in Q1 2025 [10] Business Development - The number of retail customers reached 126 million, with assets under management (AUM) growing by 4.0% to 4.25 trillion yuan [12] - The bank is focusing on improving retail business quality and reducing high-risk assets, with a significant increase in the proportion of mortgage loans [10][12] Investment Recommendation - The report suggests that despite short-term pressures on revenue due to declining interest margins and non-interest income, the bank's proactive risk management and asset quality maintenance provide a solid foundation for medium to long-term growth [12]

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]

Investment Rating - The investment rating for the company is "Buy (Maintain)" [5] Core Views - The company's revenue for 2024 is reported at 135.4 billion, a year-on-year decrease of 7.05%, while the net profit attributable to shareholders is 41.7 billion, 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 compared to the previous quarters. The net profit growth rate is 2.22%, also showing a slight increase from earlier 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%, but the decline is less severe than in previous quarters. The net interest margin for 2024 is 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 drop 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. Key forward-looking indicators such as the attention rate and overdue rate have improved, standing at 1.84% and 2.02%, respectively, both down from Q2 2024 [4] - The provision coverage ratio at the end of Q4 2024 is 180.59%, an increase of 9.9 percentage points from the previous quarter. The credit cost for 2024 is 1.07%, a decrease of 37 basis points year-on-year [4] Assets and Liabilities - As of the end of Q4 2024, total assets and loans amount to 6.96 trillion and 3.93 trillion, 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 3.96 trillion, reflecting a year-on-year decrease of 1.67%, mainly due to a net reduction in corporate demand deposits [10] Investment Recommendations - In the short term, the company faces pressure on revenue due to declining interest margins and poor performance in fees. However, in the medium to long term, a recovery in retail demand and growth in wealth management business are expected to provide better performance elasticity, maintaining the previous "Buy" rating [11]

证券研究报告 | 年报点评报告 gszqdatemark 2025 03 26 年 月 日 招商银行（600036.SH） 全年业绩增速回正，分红比例提升 事件：招商银行披露 2024 年报，2024 年实现营收 3375 亿元，同比下降 0.48%，归母净利润 1484 亿元，同比增长 1.22%。2024Q4 末不良率、拨 备覆盖率分别为 0.95%、411.98%，较上季度末分别提升 1bp、下降 20pc。 此外，2024 年公司以每股派发现金股利 2.0 元，全年分红比例达 35.32% （2023 年为 35.01%）。 1、业绩：营收、利润增速双提升 2024 年营业收入、归母净利润增速分别为-0.48%、1.22%，分别较 24Q1- Q3 提升 2.4pc、提升 1.8pc，营收及利润增速双提升，主要由于规模增长 提速、息差降幅收窄、其他非息增长，具体来看： 1）利息净收入：同比下降 1.58%，较 24Q1-Q3 降幅收窄 1.5pc，24A 净 息差为 1.98%，较前三季度下降 1bp，全年息差降幅 17bps，息差降幅同 比收窄，主要源于负债成本改善。 A、资产端：生息资产、贷款收益 ...

Investment Rating - The investment rating for the company is "Buy" [6] Core Views - The company achieved a revenue of 337.5 billion yuan in 2024, a slight decrease of 0.48% year-on-year, while the net profit attributable to shareholders increased by 1.22% to 148.4 billion yuan [1][12] - The company has improved its dividend payout ratio to 35.32% in 2024 from 35.01% in 2023, with a cash dividend of 2.0 yuan per share [1][12] - The asset quality remains stable, with a non-performing loan (NPL) ratio of 0.95% and a provision coverage ratio of 411.98% as of Q4 2024 [5][12] Financial Performance - Revenue and net profit growth rates for 2024 were -0.48% and 1.22%, respectively, showing improvements of 2.4 percentage points and 1.8 percentage points compared to the first three quarters of 2024 [2] - Net interest income decreased by 1.58% year-on-year, with a net interest margin of 1.98%, reflecting a year-on-year decline of 17 basis points [2][12] - Non-interest income from fees and commissions fell by 14.28% year-on-year, while other non-interest income grew by 34.13% [4][12] Asset Quality - The NPL ratio for corporate loans was 1.01%, while personal loans had an NPL ratio of 0.98%, indicating slight increases in personal loan defaults [5][10] - The company reported a total NPL balance of 65.61 billion yuan, with a slight increase in personal loan defaults primarily due to small and micro loans [10][12] Asset and Liability Management - Total assets and loans reached 12.2 trillion yuan and 6.9 trillion yuan, respectively, with year-on-year growth rates of 10.19% and 5.83% [11] - The total deposit amount was 9.1 trillion yuan, reflecting a year-on-year increase of 11.54% [11] Business Development - Wealth management business showed steady growth, with assets under management (AUM) nearing 15 trillion yuan, a year-on-year increase of 12.1% [12] - Despite a decline in wealth management fees, the company saw significant growth in sales of financial products and securities trading [12]