First Time Loading...

Watchlist Manager

Watchlist

Price: 16.85 CNY 0.66%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023
Revenue
Net Interest Income		85 845	87 125	88 620	92 688	95 560	101 301	105 644	113 614	119 834	122 439	123 592	116 373	112 319	104 477	97 444	95 255	88 451	88 634	90 047	91 287	95 657	98 443	99 953	101 639	122 289	111 168	120 600	132 573	143 515	166 763	167 177	163 641	145 679	146 577	146 200	146 731	145 273	142 937	144 699	146 452	146 503
Interest Income		189 602	200 403	208 710	214 418	219 414	226 634	234 485	247 968	255 972	255 503	253 054	241 135	236 279	235 371	237 375	247 471	252 644	260 294	266 055	268 404	270 578	268 859	267 606	267 992	288 978	278 684	286 694	295 197	303 478	326 231	327 719	328 386	315 158	318 598	322 910	327 460	328 746	331 031	337 867	343 724	349 079
Interest Expense		103 757	113 278	120 090	121 730	123 854	125 333	128 841	134 354	136 138	133 064	129 462	124 762	123 960	130 894	139 931	152 216	164 193	171 660	176 008	177 117	174 921	170 416	167 653	166 353	166 689	167 516	166 094	162 624	159 963	159 468	160 542	164 745	169 479	172 021	176 710	180 729	183 473	188 094	193 168	197 272	202 576
Non Interest Income		26 600	29 543	31 309	32 445	32 073	33 764	36 418	38 752	42 339	44 848	48 827	51 102	55 839	52 998	52 993	53 266	63 358	60 318	68 164	78 828	79 029	92 489	90 556	88 392	64 442	83 479	80 043	74 768	72 654	51 526	53 831	58 984	84 627	87 271	90 662	90 140	89 518	84 552	82 151	78 691	74 669
Revenue		112 445 N/A	116 668 +4%	119 929 +3%	125 133 +4%	127 633 +2%	135 065 +6%	142 062 +5%	152 366 +7%	162 173 +6%	167 287 +3%	172 419 +3%	167 475 -3%	168 158 +0%	157 475 -6%	150 437 -4%	148 521 -1%	151 809 +2%	148 952 -2%	158 211 +6%	170 115 +8%	174 686 +3%	190 932 +9%	190 509 0%	190 031 0%	186 731 -2%	194 647 +4%	200 643 +3%	207 341 +3%	216 169 +4%	218 289 +1%	221 008 +1%	222 625 +1%	230 306 +3%	233 848 +2%	236 862 +1%	236 871 +0%	234 791 -1%	227 489 -3%	226 850 0%	225 143 -1%	221 172 -2%
Pre-Tax Income
Loan Loss Provision		(18 188)	(18 013)	(18 295)	(21 398)	(20 879)	(28 663)	(32 694)	(38 360)	(37 093)	(49 731)	(54 569)	(53 663)	(47 326)	(47 123)	(40 374)	(36 591)	(29 083)	(35 554)	(38 165)	(41 908)	(40 347)	(55 888)	(58 594)	(60 275)	(51 361)	(58 541)	(70 178)	(75 166)	(53 772)	(75 420)	(71 987)	(68 728)	(46 863)	(62 353)	(62 579)	(55 351)	(35 383)	(48 081)	(46 096)	(49 734)	(66 581)
Non Interest Expense		(39 996)	(41 429)	(42 602)	(43 403)	(46 156)	(44 114)	(46 617)	(50 816)	(61 836)	(53 321)	(54 349)	(49 509)	(56 907)	(46 744)	(44 897)	(46 804)	(57 973)	(48 295)	(54 232)	(61 015)	(66 262)	(64 581)	(62 033)	(56 927)	(60 867)	(60 074)	(59 503)	(61 460)	(85 760)	(62 450)	(62 392)	(61 543)	(88 133)	(71 777)	(73 197)	(76 296)	(93 187)	(75 882)	(77 601)	(79 861)	(70 262)
Pre-Tax Income		54 261 N/A	57 226 +5%	59 032 +3%	60 332 +2%	60 598 +0%	62 288 +3%	62 751 +1%	63 190 +1%	63 244 +0%	64 235 +2%	63 501 -1%	64 303 +1%	63 925 -1%	63 608 0%	65 166 +2%	65 126 0%	64 753 -1%	65 103 +1%	65 814 +1%	67 192 +2%	68 077 +1%	70 463 +4%	69 882 -1%	72 829 +4%	74 503 +2%	76 032 +2%	70 962 -7%	70 715 0%	76 637 +8%	80 419 +5%	86 629 +8%	92 354 +7%	95 310 +3%	99 718 +5%	101 086 +1%	105 224 +4%	106 221 +1%	103 526 -3%	103 153 0%	95 548 -7%	84 329 -12%
Net Income
Tax Provision		(12 750)	(13 323)	(13 615)	(13 578)	(13 068)	(13 304)	(12 927)	(12 716)	(12 594)	(12 684)	(11 225)	(10 914)	(9 598)	(8 158)	(8 610)	(7 557)	(7 018)	(6 572)	(6 080)	(5 981)	(6 832)	(7 152)	(6 366)	(7 186)	(7 801)	(7 965)	(7 399)	(6 826)	(8 956)	(9 812)	(11 280)	(12 558)	(11 494)	(12 347)	(12 617)	(13 857)	(13 807)	(13 397)	(12 939)	(10 138)	(6 675)
Income from Continuing Operations		41 511	43 903	45 417	46 754	47 530	48 984	49 824	50 474	50 650	51 551	52 276	53 389	54 327	55 450	56 556	57 569	57 735	58 531	59 734	61 211	61 245	63 311	63 516	65 643	66 702	68 067	63 563	63 889	67 681	70 607	75 349	79 796	83 816	87 371	88 469	91 367	92 414	90 129	90 214	85 410	77 654
Income to Minority Interest		(300)	(306)	(317)	(341)	(392)	(419)	(469)	(419)	(443)	(434)	(372)	(421)	(477)	(476)	(546)	(552)	(535)	(500)	(478)	(559)	(625)	(688)	(674)	(714)	(834)	(872)	(984)	(1 056)	(1 055)	(1 113)	(1 201)	(1 007)	(1 136)	(966)	(1 014)	(917)	(1 037)	(1 215)	(1 044)	(876)	(538)
Net Income (Common)		41 211 N/A	43 597 +6%	45 100 +3%	46 413 +3%	47 138 +2%	48 565 +3%	49 355 +2%	50 055 +1%	50 156 +0%	51 066 +2%	50 757 -1%	51 821 +2%	52 703 +2%	53 878 +2%	54 528 +1%	55 535 +2%	55 718 +0%	56 549 +1%	57 774 +2%	59 170 +2%	59 138 0%	61 141 +3%	62 842 +3%	64 929 +3%	64 386 -1%	64 231 0%	58 548 -9%	58 802 +0%	64 077 +9%	63 329 -1%	68 758 +9%	73 399 +7%	78 420 +7%	84 745 +8%	83 243 -2%	86 238 +4%	87 165 +1%	84 672 -3%	84 958 +0%	80 264 -6%	72 904 -9%
EPS (Diluted)		2.17 N/A	2.29 +6%	2.37 +3%	2.44 +3%	2.47 +1%	2.55 +3%	2.59 +2%	2.63 +2%	2.63 N/A	2.68 +2%	2.66 -1%	2.71 +2%	2.77 +2%	2.82 +2%	2.73 -3%	2.67 -2%	2.74 +3%	2.72 -1%	2.79 +3%	2.86 +3%	2.85 0%	2.95 +4%	3.03 +3%	3.12 +3%	3.1 -1%	3.32 +7%	2.63 -21%	2.83 +8%	3.08 +9%	3.04 -1%	3.3 +9%	3.53 +7%	3.77 +7%	4.08 +8%	3.34 -18%	4.15 +24%	3.82 -8%	4.07 +7%	3.38 -17%	3.66 +8%	3.18 -13%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 134,200+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.