Watchlist Manager

Watchlist

Price: 18.49 CNY 0.11% Market Closed

Market Cap: ¥391.3B

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Net Interest Income		20 846	22 891	24 640	25 745	26 192	25 767	25 125	25 669	27 202	29 693	32 714	35 351	38 032	39 385	42 600	45 603	50 734	57 335	63 181	68 694	72 193	75 762	79 846	82 337	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	148 306	149 537	149 106	148 107	148 587	146 971	147 479
Interest Income		40 198	44 413	48 470	51 503	52 525	52 030	50 418	49 208	50 039	52 907	58 011	64 008	66 447	77 067	85 368	95 744	108 447	125 787	138 969	148 275	155 755	160 557	168 730	178 880	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	354 101	353 359	350 020	343 835	336 253	327 594	319 393
Interest Expense		19 352	21 521	23 829	25 756	26 332	26 262	25 293	23 539	22 837	23 213	25 296	28 656	28 415	37 682	42 768	50 141	57 713	68 452	75 788	79 581	83 562	84 795	88 884	96 543	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	205 795	203 822	200 914	195 728	187 666	180 623	171 914
Non Interest Income		1 609	2 286	2 847	3 048	3 921	3 745	3 937	4 246	4 983	5 408	5 922	6 657	6 045	6 744	7 434	7 873	9 875	10 922	12 529	14 507	16 347	18 662	21 009	23 957	27 172	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	73 946	73 467	75 695	77 015	75 137	74 839	72 291
Revenue		22 455 N/A	25 177 +12%	27 487 +9%	28 793 +5%	30 113 +5%	29 512 -2%	29 062 -2%	29 915 +3%	32 185 +8%	35 101 +9%	38 636 +10%	42 008 +9%	44 077 +5%	46 129 +5%	50 034 +8%	53 476 +7%	60 609 +13%	68 257 +13%	75 710 +11%	83 201 +10%	88 540 +6%	94 424 +7%	100 855 +7%	106 294 +5%	113 017 +6%	116 668 +3%	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%	222 252 +0%	223 004 +0%	224 801 +1%	225 122 +0%	223 724 -1%	221 810 -1%	219 770 -1%
Pre-Tax Income
Loan Loss Provision		(1 679)	(1 547)	(2 162)	(1 774)	(3 416)	(3 219)	(2 243)	(2 147)	(518)	(913)	(1 824)	(2 208)	(2 342)	(2 083)	(1 656)	(1 529)	(2 916)	(4 137)	(7 943)	(10 653)	(12 382)	(13 713)	(15 648)	(15 389)	(16 417)	(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)	(66 033)	(64 159)	(66 953)	(51 352)	(58 357)	(55 947)	(54 705)
Non Interest Expense		(9 866)	(10 957)	(11 479)	(12 341)	(12 660)	(12 401)	(12 857)	(13 166)	(14 436)	(15 388)	(16 304)	(17 236)	(17 730)	(18 534)	(19 572)	(20 808)	(24 029)	(26 259)	(27 440)	(28 542)	(29 965)	(30 968)	(33 066)	(36 068)	(42 339)	(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)	(74 001)	(74 679)	(75 193)	(86 650)	(78 313)	(77 127)	(75 606)
Pre-Tax Income		10 910 N/A	12 675 +16%	13 847 +9%	14 680 +6%	14 037 -4%	13 894 -1%	13 963 +0%	14 602 +5%	17 229 +18%	18 799 +9%	20 508 +9%	22 564 +10%	24 005 +6%	25 512 +6%	28 806 +13%	31 139 +8%	33 664 +8%	37 861 +12%	40 327 +7%	44 006 +9%	46 193 +5%	49 743 +8%	52 141 +5%	54 837 +5%	54 261 -1%	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%	82 218 -3%	84 166 +2%	82 655 -2%	87 120 +5%	87 054 0%	88 736 +2%	89 459 +1%
Net Income
Tax Provision		(2 324)	(2 409)	(2 360)	(2 692)	(2 652)	(2 656)	(2 899)	(3 071)	(3 948)	(4 379)	(4 686)	(5 259)	(5 484)	(5 845)	(6 797)	(7 379)	(8 067)	(9 168)	(9 797)	(10 757)	(11 266)	(12 084)	(12 615)	(13 072)	(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)	(5 622)	(6 572)	(7 247)	(9 629)	(9 914)	(10 915)	(11 594)
Income from Continuing Operations		8 586	10 265	11 487	11 989	11 385	11 239	11 065	11 531	13 282	14 420	15 823	17 306	18 521	19 668	22 009	23 760	25 597	28 693	30 530	33 249	34 927	37 659	39 526	41 765	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	76 596	77 594	75 408	77 491	77 140	77 821	77 865
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(20)	(47)	(92)	(122)	(155)	(191)	(209)	(252)	(272)	(286)	(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)	(259)	(109)	(251)	(286)	(475)	(524)	(583)
Net Income (Common)		8 586 N/A	10 265 +20%	11 487 +12%	11 989 +4%	11 385 -5%	11 239 -1%	11 065 -2%	11 531 +4%	13 282 +15%	14 420 +9%	15 823 +10%	17 306 +9%	18 521 +7%	19 664 +6%	21 989 +12%	23 713 +8%	25 505 +8%	28 571 +12%	30 375 +6%	33 058 +9%	34 718 +5%	37 407 +8%	39 254 +5%	41 479 +6%	41 211 -1%	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%	72 073 -1%	73 273 +2%	71 034 -3%	72 993 +3%	72 578 -1%	72 564 0%	73 063 +1%
EPS (Diluted)		0.61 N/A	0.73 +20%	0.81 +11%	0.84 +4%	0.79 -6%	0.78 -1%	0.77 -1%	0.8 +4%	0.93 +16%	1 +8%	1.1 +10%	1.06 -4%	1.21 +14%	1.21 N/A	1.35 +12%	1.46 +8%	1.58 +8%	1.77 +12%	1.88 +6%	2.04 +9%	2.15 +5%	1.96 -9%	2.06 +5%	2.17 +5%	2.16 0%	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%	3.18 N/A	3.11 -2%	3.24 +4%	3.17 -2%	3.18 +0%	3.11 -2%	3.24 +4%

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 322,300+ value investors using Alpha Spread

Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.