Watchlist Manager

Watchlist

Price: 6.85 CNY 0.74% Market Closed

Market Cap: ¥605.3B

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		Jun-2007	Sep-2007	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		49 697	55 952	53 742	59 266	63 041	66 455	65 636	63 755	62 390	62 592	66 564	71 078	76 780	80 996	84 995	89 700	94 675	99 908	103 493	108 571	112 757	116 627	120 126	123 790	126 740	128 660	130 658	130 909	132 861	135 403	134 776	137 496	138 624	140 371	144 172	143 198	141 261	136 961	134 871	132 060	128 056	127 012	124 873	124 125	124 198	127 143	130 908	135 296	140 312	142 060	144 083	145 962	147 870	151 770	153 336	155 153	157 973	158 566	161 693	165 673	210 833	213 009	169 882	210 585	167 231	166 035	164 123	165 033	165 970	166 794	169 832	170 878	170 845	171 684
Interest Income		79 405	89 169	90 118	98 767	106 295	114 079	116 880	117 364	116 417	115 020	116 639	120 456	126 913	133 452	141 905	152 250	164 444	178 876	191 764	207 965	222 041	232 484	240 596	244 219	247 482	251 882	259 292	267 884	277 615	285 360	288 509	293 797	297 380	300 837	305 126	302 513	297 204	291 699	289 844	293 351	298 061	306 518	314 200	323 640	332 168	341 714	348 864	353 460	360 180	363 627	367 453	371 230	371 820	370 753	369 101	365 671	366 824	370 979	377 646	386 954	495 941	506 690	418 122	530 132	443 960	454 098	459 861	462 555	459 493	455 020	451 712	444 462	437 635	428 826
Interest Expense		29 708	33 217	36 376	39 501	43 254	47 624	51 244	53 609	54 027	52 428	50 075	49 378	50 133	52 456	56 910	62 550	69 769	78 968	88 271	99 394	109 284	115 857	120 470	120 429	120 742	123 222	128 634	136 975	144 754	149 957	153 733	156 301	158 756	160 466	160 954	159 315	155 943	154 738	154 973	161 291	170 005	179 506	189 327	199 515	207 970	214 571	217 956	218 164	219 868	221 567	223 370	225 268	223 950	218 983	215 765	210 518	208 851	212 413	215 953	221 281	285 108	293 681	248 185	319 547	276 729	288 063	295 738	297 522	293 523	288 226	281 880	273 584	266 790	257 142
Non Interest Income		9 738	8 904	10 742	10 035	11 306	11 303	12 322	14 840	15 709	16 329	16 579	18 810	19 747	21 614	22 416	24 626	25 891	26 636	26 413	29 042	30 636	30 430	31 375	33 453	35 900	37 875	37 849	44 974	46 336	50 470	49 824	52 361	53 196	54 877	56 046	61 599	62 520	62 197	64 559	68 050	74 710	77 231	78 287	73 400	76 405	82 743	87 853	94 760	94 045	94 430	98 336	95 045	99 411	96 586	99 934	101 357	102 189	108 575	118 552	116 736	151 784	150 184	113 607	139 891	107 562	105 499	106 019	103 570	98 221	99 652	101 787	98 192	98 557	99 223
Revenue		59 435 N/A	64 856 +9%	64 484 -1%	69 301 +7%	74 347 +7%	77 758 +5%	77 958 +0%	78 595 +1%	78 099 -1%	78 921 +1%	83 143 +5%	89 888 +8%	96 527 +7%	102 610 +6%	107 411 +5%	114 326 +6%	120 566 +5%	126 544 +5%	129 906 +3%	137 613 +6%	143 393 +4%	147 057 +3%	151 501 +3%	157 243 +4%	162 640 +3%	166 535 +2%	168 507 +1%	175 883 +4%	179 197 +2%	185 873 +4%	184 600 -1%	189 857 +3%	191 820 +1%	195 248 +2%	200 218 +3%	204 797 +2%	203 781 0%	199 158 -2%	199 430 +0%	200 110 +0%	202 766 +1%	204 243 +1%	203 160 -1%	197 525 -3%	200 603 +2%	209 886 +5%	218 761 +4%	230 056 +5%	234 357 +2%	236 490 +1%	242 419 +3%	241 007 -1%	247 281 +3%	248 356 +0%	253 270 +2%	256 510 +1%	260 162 +1%	267 141 +3%	280 245 +5%	282 409 +1%	362 617 +28%	363 193 +0%	283 489 -22%	350 476 +24%	274 793 -22%	271 534 -1%	270 142 -1%	268 603 -1%	264 191 -2%	266 446 +1%	271 619 +2%	269 070 -1%	269 402 +0%	270 907 +1%
Pre-Tax Income
Loan Loss Provision		(7 273)	(7 252)	(7 458)	(8 345)	(8 657)	(9 706)	(11 835)	(11 819)	(12 092)	(11 791)	(10 896)	(11 724)	(11 902)	(13 980)	(12 533)	(13 113)	(13 094)	(12 000)	(12 692)	(13 428)	(14 413)	(14 296)	(14 858)	(16 550)	(16 278)	(17 742)	(19 019)	(19 437)	(21 476)	(23 746)	(20 919)	(23 226)	(23 829)	(25 435)	(27 160)	(29 892)	(32 037)	(29 634)	(28 480)	(31 170)	(29 986)	(30 521)	(30 161)	(30 683)	(33 193)	(39 657)	(43 454)	(47 081)	(48 332)	(50 304)	(51 954)	(53 146)	(63 743)	(66 923)	(62 059)	(65 105)	(61 808)	(62 573)	(66 371)	(66 852)	(85 535)	(80 822)	(57 706)	(75 809)	(59 930)	(57 382)	(57 591)	(55 934)	(53 583)	(53 318)	(50 617)	(50 772)	(52 360)	(50 714)
Non Interest Expense		(29 937)	(31 279)	(25 988)	(26 875)	(28 591)	(29 973)	(30 305)	(31 109)	(30 615)	(31 656)	(34 007)	(36 567)	(40 137)	(41 789)	(44 924)	(47 551)	(49 677)	(52 885)	(51 763)	(55 433)	(57 357)	(59 340)	(61 432)	(63 099)	(66 261)	(68 582)	(69 579)	(75 293)	(75 677)	(77 746)	(78 754)	(81 220)	(81 970)	(84 514)	(87 046)	(88 797)	(85 524)	(83 478)	(84 840)	(83 525)	(87 812)	(89 097)	(89 734)	(84 204)	(84 030)	(86 373)	(89 240)	(95 771)	(98 469)	(97 660)	(102 265)	(99 837)	(104 339)	(104 704)	(104 786)	(104 360)	(105 299)	(106 239)	(119 915)	(121 397)	(158 927)	(161 711)	(127 668)	(150 050)	(112 591)	(113 299)	(112 853)	(112 024)	(112 906)	(114 135)	(117 527)	(114 639)	(114 335)	(114 387)
Pre-Tax Income		22 225 N/A	26 325 +18%	31 038 +18%	34 081 +10%	37 099 +9%	38 079 +3%	35 818 -6%	35 667 0%	35 392 -1%	35 474 +0%	38 240 +8%	41 597 +9%	44 488 +7%	46 841 +5%	49 954 +7%	53 662 +7%	57 795 +8%	61 659 +7%	65 451 +6%	68 752 +5%	71 623 +4%	73 421 +3%	75 211 +2%	77 594 +3%	80 101 +3%	80 211 +0%	79 909 0%	81 153 +2%	82 044 +1%	84 381 +3%	84 927 +1%	85 411 +1%	86 021 +1%	85 299 -1%	86 012 +1%	86 108 +0%	86 220 +0%	86 046 0%	86 110 +0%	85 415 -1%	84 968 -1%	84 625 0%	83 265 -2%	82 638 -1%	83 380 +1%	83 856 +1%	86 067 +3%	87 204 +1%	87 556 +0%	88 526 +1%	88 200 0%	88 024 0%	79 199 -10%	76 729 -3%	86 425 +13%	87 045 +1%	93 055 +7%	98 329 +6%	93 959 -4%	94 160 +0%	118 155 +25%	120 660 +2%	98 115 -19%	124 617 +27%	102 272 -18%	100 853 -1%	99 698 -1%	100 645 +1%	97 702 -3%	98 993 +1%	103 475 +5%	103 659 +0%	102 707 -1%	105 806 +3%
Net Income
Tax Provision		(7 194)	(8 384)	(10 397)	(9 494)	(9 846)	(9 426)	(7 298)	(7 083)	(6 830)	(6 757)	(8 029)	(8 862)	(9 484)	(10 070)	(10 782)	(11 671)	(12 603)	(13 621)	(14 634)	(15 341)	(16 117)	(16 523)	(16 739)	(17 281)	(17 852)	(17 486)	(17 448)	(17 684)	(17 606)	(19 066)	(18 892)	(19 081)	(19 375)	(18 653)	(19 181)	(19 099)	(18 972)	(18 603)	(18 459)	(17 545)	(16 018)	(15 099)	(12 574)	(11 165)	(10 917)	(10 284)	(11 902)	(11 924)	(11 237)	(11 308)	(10 138)	(9 767)	(7 288)	(5 922)	(6 855)	(6 705)	(7 609)	(6 738)	(5 020)	(4 195)	(4 619)	(5 855)	(6 160)	(7 636)	(7 808)	(7 163)	(6 446)	(7 091)	(5 191)	(6 009)	(9 246)	(9 064)	(7 848)	(10 076)
Income from Continuing Operations		15 031	17 941	20 641	24 587	27 253	28 653	28 520	28 584	28 562	28 717	30 211	32 735	35 004	36 771	39 172	41 991	45 192	48 038	50 817	53 411	55 506	56 898	58 472	60 313	62 249	62 725	62 461	63 469	64 438	65 315	66 035	66 330	66 646	66 646	66 831	67 009	67 248	67 443	67 651	67 870	68 950	69 526	70 691	71 473	72 463	73 572	74 165	75 280	76 319	77 218	78 062	78 257	71 911	70 807	79 570	80 340	85 446	91 591	88 939	89 965	113 536	114 805	91 955	116 981	94 464	93 690	93 252	93 554	92 511	92 984	94 229	94 595	94 859	95 730
Income to Minority Interest		(57)	(71)	(128)	(127)	(124)	(137)	(97)	(98)	(94)	(113)	(136)	(155)	(151)	(129)	(130)	(120)	(111)	(117)	(82)	(79)	(82)	(75)	(103)	(119)	(142)	(158)	(166)	(190)	(197)	(204)	(185)	(200)	(245)	(278)	(303)	(385)	(383)	(377)	(441)	(403)	(426)	(475)	(468)	(482)	(444)	(464)	(535)	(670)	(711)	(745)	(781)	(596)	(874)	(961)	(1 296)	(1 571)	(1 658)	(1 669)	(1 358)	(994)	(598)	(365)	147	(199)	(316)	(258)	(524)	(471)	(535)	(732)	(643)	(625)	(544)	(840)
Net Income (Common)		14 974 N/A	17 870 +19%	20 513 +15%	24 460 +19%	27 129 +11%	28 516 +5%	28 423 0%	28 486 +0%	28 468 0%	28 604 +0%	30 075 +5%	32 580 +8%	34 853 +7%	36 642 +5%	39 042 +7%	41 871 +7%	45 081 +8%	47 921 +6%	50 735 +6%	53 332 +5%	55 424 +4%	56 823 +3%	58 369 +3%	60 194 +3%	62 107 +3%	62 567 +1%	62 295 0%	63 279 +2%	64 241 +2%	65 111 +1%	65 850 +1%	66 130 +0%	66 401 +0%	66 368 0%	66 528 +0%	66 624 +0%	65 981 -1%	66 182 +0%	66 326 +0%	66 583 +0%	65 831 -1%	66 358 +1%	67 530 +2%	68 298 +1%	69 401 +2%	70 490 +2%	71 012 +1%	71 992 +1%	72 937 +1%	73 802 +1%	74 610 +1%	74 990 +1%	68 323 -9%	67 132 -2%	73 880 +10%	74 375 +1%	80 353 +8%	86 487 +8%	81 968 -5%	83 044 +1%	105 570 +27%	104 023 -1%	84 619 -19%	109 173 +29%	86 344 -21%	85 409 -1%	85 255 0%	85 997 +1%	84 503 -2%	85 255 +1%	86 122 +1%	86 132 +0%	88 683 +3%	94 432 +6%
EPS (Diluted)		0.27 N/A	0.32 +19%	0.37 +16%	0.44 +19%	0.49 +11%	0.52 +6%	0.51 -2%	0.51 N/A	0.5 -2%	0.5 N/A	0.53 +6%	0.58 +9%	0.62 +7%	0.61 -2%	0.66 +8%	0.68 +3%	0.72 +6%	0.76 +6%	0.82 +8%	0.86 +5%	0.9 +5%	0.76 -16%	0.88 +16%	0.81 -8%	0.83 +2%	0.84 +1%	0.84 N/A	0.85 +1%	0.86 +1%	0.83 -3%	0.89 +7%	0.89 N/A	0.9 +1%	0.91 +1%	0.9 -1%	0.91 +1%	0.9 -1%	0.9 N/A	0.89 -1%	0.9 +1%	0.89 -1%	0.9 +1%	0.91 +1%	0.92 +1%	0.93 +1%	0.94 +1%	0.96 +2%	0.96 N/A	0.98 +2%	0.99 +1%	1 +1%	0.87 -13%	1.08 +24%	0.78 -28%	0.99 +27%	1.01 +2%	1.08 +7%	1.17 +8%	1.1 -6%	1.12 +2%	1.42 +27%	1.4 -1%	1.14 -19%	1.47 +29%	1.16 -21%	1.15 -1%	1.15 N/A	1.16 +1%	1.14 -2%	1.15 +1%	1.16 +1%	1.16 N/A	1.16 N/A	0.75 -35%

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 324,200+ 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.