Watchlist Manager

Watchlist

Price: 7.82 CNY -1.01%

Market Cap: 2.7T CNY

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		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		209 451	227 784	242 152	259 133	275 174	291 493	307 199	322 505	330 307	451 272	341 879	459 536	468 247	364 270	376 202	390 056	405 638	418 371	429 891	436 191	439 946	440 838	436 140	428 402	415 604	405 521	398 104	399 606	410 470	424 243	441 930	456 205	464 440	473 085	477 760	479 392	481 559	482 818	500 870	515 505	530 247	546 336	545 079	563 597	573 581	581 011	577 987	588 843	594 849	596 320	589 883	584 605	580 168	575 544	571 750	570 678	572 177	575 918	580 692	576 734	572 317	570 204
Interest Income		322 184	339 769	357 660	379 620	406 332	437 472	472 921	506 924	534 801	554 333	566 063	575 786	584 686	597 720	613 384	632 826	654 753	678 608	699 289	714 073	725 287	730 110	725 793	714 300	691 723	669 766	657 190	657 634	672 030	691 135	713 699	732 555	747 393	766 490	784 724	805 240	828 000	845 129	873 140	893 034	910 001	926 546	930 932	957 238	978 126	998 921	1 008 014	1 032 868	1 057 316	1 085 005	1 108 547	1 136 511	1 166 855	1 193 600	1 223 698	1 252 213	1 266 665	1 275 621	1 275 680	1 249 316	1 229 637	1 214 219
Interest Expense		112 733	111 985	115 508	120 487	131 158	145 979	165 722	184 419	204 494	103 061	224 184	116 250	116 439	233 450	237 182	242 770	249 115	260 237	269 398	277 882	285 341	289 272	289 653	285 898	276 119	264 245	259 086	258 028	261 560	266 892	271 769	276 350	282 953	293 405	306 964	325 848	346 441	362 311	372 270	377 529	379 754	380 210	385 853	393 641	404 545	417 910	430 027	444 025	462 467	488 685	518 581	551 906	586 687	618 056	651 948	681 535	694 488	699 703	694 988	672 582	657 320	644 015
Non Interest Income		49 560	51 798	52 720	61 617	70 111	76 867	77 142	82 448	80 267	83 382	86 862	91 667	99 868	104 209	99 971	109 107	110 501	106 240	100 813	106 129	104 524	110 684	113 389	124 588	127 060	128 376	127 274	141 189	139 840	139 731	131 758	130 371	140 685	150 540	142 932	174 249	172 110	166 880	174 185	148 812	139 911	137 310	191 772	136 857	143 418	149 833	172 448	165 107	170 531	170 084	127 095	156 882	152 977	146 755	157 779	140 987	143 386	142 867	195 677	150 702	159 345	167 743
Revenue		259 011 N/A	279 582 +8%	294 872 +5%	320 750 +9%	345 285 +8%	368 360 +7%	384 341 +4%	404 953 +5%	410 574 +1%	534 654 +30%	428 741 -20%	551 203 +29%	568 115 +3%	468 479 -18%	476 173 +2%	499 163 +5%	516 139 +3%	524 611 +2%	530 704 +1%	542 320 +2%	544 470 +0%	551 522 +1%	549 529 0%	552 990 +1%	542 664 -2%	533 897 -2%	525 378 -2%	540 795 +3%	550 310 +2%	563 974 +2%	573 688 +2%	586 576 +2%	605 125 +3%	623 625 +3%	620 692 0%	653 641 +5%	653 669 +0%	649 698 -1%	675 055 +4%	664 317 -2%	670 158 +1%	683 646 +2%	736 851 +8%	700 454 -5%	716 999 +2%	730 844 +2%	750 435 +3%	753 950 +0%	765 380 +2%	766 404 +0%	716 978 -6%	741 487 +3%	733 145 -1%	722 299 -1%	729 529 +1%	711 665 -2%	715 563 +1%	718 785 +0%	776 369 +8%	727 436 -6%	731 662 +1%	737 947 +1%
Pre-Tax Income
Loan Loss Provision		(42 220)	(41 089)	(43 412)	(47 060)	(51 486)	(52 304)	(64 225)	(62 810)	(59 300)	(56 407)	(54 235)	(55 944)	(53 934)	(52 097)	(52 292)	(53 888)	(59 458)	(66 528)	(66 244)	(74 719)	(78 353)	(80 315)	(81 825)	(82 252)	(81 586)	(87 342)	(80 349)	(91 907)	(94 408)	(97 534)	(90 794)	(108 509)	(118 874)	(129 743)	(131 548)	(145 241)	(144 717)	(137 610)	(132 920)	(140 891)	(164 253)	(173 514)	(141 322)	(170 081)	(161 714)	(167 243)	(176 377)	(168 534)	(175 278)	(167 843)	(140 234)	(148 898)	(142 089)	(131 270)	(142 884)	(134 805)	(134 353)	(137 177)	(126 922)	(132 289)	(127 797)	(127 197)
Non Interest Expense		(127 581)	(131 413)	(130 726)	(140 273)	(145 429)	(153 847)	(161 915)	(172 278)	(174 259)	(295 267)	(186 579)	(302 268)	(310 754)	(204 936)	(209 707)	(221 514)	(226 425)	(225 131)	(232 203)	(235 455)	(234 765)	(239 205)	(236 847)	(241 005)	(233 443)	(220 792)	(218 405)	(222 396)	(227 525)	(236 568)	(243 416)	(236 187)	(238 431)	(239 523)	(237 470)	(253 408)	(252 968)	(253 143)	(275 559)	(250 127)	(252 636)	(261 061)	(330 479)	(265 880)	(269 252)	(267 072)	(278 178)	(284 554)	(291 489)	(299 209)	(270 291)	(289 158)	(285 142)	(282 171)	(279 226)	(273 029)	(272 289)	(270 253)	(330 246)	(277 742)	(281 595)	(283 603)
Pre-Tax Income		89 210 N/A	107 080 +20%	120 734 +13%	133 417 +11%	148 370 +11%	162 209 +9%	158 201 -2%	169 865 +7%	177 015 +4%	182 980 +3%	187 927 +3%	192 991 +3%	203 427 +5%	211 446 +4%	214 174 +1%	223 761 +4%	230 256 +3%	232 952 +1%	232 257 0%	232 146 0%	231 352 0%	232 002 +0%	230 857 0%	229 733 0%	227 635 -1%	225 763 -1%	226 624 +0%	226 492 0%	228 377 +1%	229 872 +1%	239 478 +4%	241 880 +1%	247 820 +2%	254 359 +3%	251 674 -1%	254 992 +1%	255 984 +0%	258 945 +1%	266 576 +3%	273 299 +3%	253 269 -7%	249 071 -2%	265 050 +6%	264 493 0%	286 033 +8%	296 529 +4%	295 880 0%	300 862 +2%	298 613 -1%	299 352 +0%	306 453 +2%	303 431 -1%	305 914 +1%	308 858 +1%	307 419 0%	303 831 -1%	308 921 +2%	311 355 +1%	319 201 +3%	317 405 -1%	322 270 +2%	327 147 +2%
Net Income
Tax Provision		(11 065)	(23 380)	(25 827)	(29 416)	(32 647)	(36 711)	(36 245)	(38 522)	(40 741)	(41 210)	(42 796)	(43 794)	(46 434)	(48 393)	(47 963)	(51 079)	(52 362)	(52 273)	(52 747)	(51 839)	(51 345)	(51 627)	(50 083)	(48 710)	(46 374)	(44 184)	(42 564)	(41 221)	(40 698)	(39 845)	(46 345)	(45 486)	(47 381)	(49 564)	(49 043)	(49 280)	(46 957)	(46 327)	(53 652)	(58 131)	(53 527)	(52 027)	(48 650)	(46 270)	(55 990)	(58 670)	(53 944)	(54 478)	(50 560)	(47 485)	(47 587)	(43 264)	(42 345)	(39 682)	(37 599)	(35 287)	(36 438)	(34 062)	(36 530)	(33 457)	(36 150)	(37 415)
Income from Continuing Operations		78 145	83 700	94 907	104 001	115 723	125 498	121 956	131 343	136 274	141 770	145 131	149 197	156 993	163 053	166 211	172 682	177 894	180 679	179 510	180 307	180 007	180 375	180 774	181 023	181 261	181 579	184 060	185 271	187 679	190 027	193 133	196 394	200 439	204 795	202 631	205 712	209 027	212 618	212 924	215 168	199 742	197 044	216 400	218 223	230 043	237 859	241 936	246 384	248 053	251 867	258 866	260 167	263 569	269 176	269 820	268 544	272 483	277 293	282 671	283 948	286 120	289 732
Income to Minority Interest		(27)	(41)	(34)	(31)	(23)	(14)	(29)	(29)	(40)	(42)	(37)	(71)	(46)	(54)	104	52	101	87	(49)	(160)	(263)	(143)	(192)	131	154	(37)	(119)	(308)	(293)	(246)	(171)	(406)	(281)	(232)	152	(414)	(588)	(775)	(826)	(134)	(255)	(282)	(475)	(624)	(674)	(560)	(753)	(312)	(203)	112	366	(223)	(140)	(185)	(464)	(356)	(469)	(921)	(588)	(320)	(419)	(1 162)
Net Income (Common)		78 118 N/A	83 659 +7%	94 873 +13%	103 970 +10%	115 700 +11%	125 484 +8%	121 927 -3%	131 314 +8%	136 234 +4%	141 728 +4%	145 094 +2%	149 126 +3%	156 947 +5%	162 999 +4%	166 315 +2%	172 734 +4%	177 995 +3%	180 766 +2%	179 461 -1%	180 147 +0%	179 744 0%	180 232 +0%	178 182 -1%	178 754 +0%	176 815 -1%	176 942 +0%	179 341 +1%	180 363 +1%	182 786 +1%	185 181 +1%	188 362 +2%	191 388 +2%	195 558 +2%	199 963 +2%	198 183 -1%	200 698 +1%	203 839 +2%	207 243 +2%	207 498 +0%	210 434 +1%	194 887 -7%	192 162 -1%	206 395 +7%	208 069 +1%	217 145 +4%	225 075 +4%	227 385 +1%	232 274 +2%	234 052 +1%	238 181 +2%	241 993 +2%	241 148 0%	246 381 +2%	241 781 -2%	253 293 +5%	249 793 -1%	254 015 +2%	256 793 +1%	262 800 +2%	262 800 0%	263 850 +0%	273 299 +4%
EPS (Diluted)		0.3 N/A	0.27 -10%	0.33 +22%	0.34 +3%	0.36 +6%	0.38 +6%	0.38 N/A	0.4 +5%	0.42 +5%	0.44 +5%	0.45 +2%	0.46 +2%	0.48 +4%	0.5 +4%	0.51 +2%	0.53 +4%	0.55 +4%	0.56 +2%	0.55 -2%	0.56 +2%	0.55 -2%	0.55 N/A	0.55 N/A	0.55 N/A	0.55 N/A	0.55 N/A	0.55 N/A	0.55 N/A	0.56 +2%	0.57 +2%	0.58 +2%	0.59 +2%	0.6 +2%	0.61 +2%	0.59 -3%	0.55 -7%	0.59 +7%	0.59 N/A	0.59 N/A	0.6 +2%	0.55 -8%	0.53 -4%	0.59 +11%	0.57 -3%	0.64 +12%	0.55 -14%	0.65 +18%	0.66 +2%	0.66 N/A	0.7 +6%	0.69 -1%	0.69 N/A	0.7 +1%	0.69 -1%	0.72 +4%	0.71 -1%	0.73 +3%	0.73 N/A	0.75 +3%	0.75 N/A	0.75 N/A	0.78 +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 301,100+ 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

© 2025 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.