Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company's net interest income has shown significant growth, while asset quality is improving overall [9] - The forecasted growth rates for the company's net profit attributable to shareholders for 2025, 2026, and 2027 are 9.9%, 9.1%, and 9.5% respectively [3] - The current stock price corresponds to a price-to-book (PB) ratio of 0.67X for 2025, 0.60X for 2026, and 0.55X for 2027, indicating potential undervaluation [3] Financial Performance Summary - For 2023, the company reported an operating income of 45,160 million yuan, with a year-on-year growth of 1.2% [4] - The net profit attributable to shareholders for 2023 was 18,502 million yuan, reflecting a modest growth of 0.5% [4] - The forecast for operating income is expected to reach 55,094 million yuan in 2025, with a growth rate of 9.6% [4] - The earnings per share (EPS) is projected to increase from 1.68 yuan in 2023 to 1.90 yuan in 2025 [4] Asset Quality and Growth - As of Q1 2025, the company's total assets and loan amounts grew by 15.4% and 14.7% year-on-year, respectively [9] - The non-performing loan (NPL) ratio stood at 0.83% as of Q1 2025, unchanged from the end of 2024, indicating stable asset quality [9] - The company has made significant strides in its precious metals business, with balances increasing from 0.6 million yuan at the end of 2024 to 6 billion yuan in Q1 2025 [9]

Investment Rating - The report maintains a "Buy" rating for Nanjing Bank [6] Core Views - Nanjing Bank's revenue growth in 2024 and Q1 2025 exceeded expectations, driven by significant increases in net interest income, with revenue growth of 11.3% and 6.5% year-on-year respectively [6] - The bank's asset quality remains strong, with non-performing loan ratios stable at 0.83% and a provision coverage ratio of 324% [6] - The report highlights the bank's focus on retail lending and credit growth, with a notable increase in loan issuance in key sectors such as technology and green finance [6] Financial Data and Profit Forecast - Total revenue (in million) is projected to grow from 45,159.51 in 2023 to 52,873.78 in 2025E, with a year-on-year growth rate of 1.24% in 2023 and 11.32% in 2024 [5] - Net profit attributable to shareholders is expected to increase from 18,502.08 in 2023 to 21,788.20 in 2025E, with a year-on-year growth rate of 0.51% in 2023 and 9.05% in 2024 [5] - The report anticipates a steady decline in the price-to-earnings ratio from 6.21 in 2023 to 5.59 in 2025E, indicating improved valuation [5] Loan Growth and Structure - Nanjing Bank's loan growth is projected to remain robust, with a year-on-year increase of 14.3% in Q4 2024 and 14.6% in Q1 2025, driven primarily by corporate lending [6][10] - The bank's loan issuance strategy focuses on key areas such as technology, green finance, and inclusive finance, with over 50% of new loans expected to be allocated to Shanghai and Beijing branches [9][11] Interest Margin and Cost of Liabilities - The net interest margin is expected to stabilize, with a slight increase in Q1 2025 to 1.44%, supported by a decrease in the cost of liabilities [8][13] - The report notes a decline in the cost of interest-bearing liabilities, which is projected to enhance the bank's profitability [13] Asset Quality and Risk Management - Nanjing Bank's non-performing loan ratio has remained stable at 0.83%, with proactive measures taken to manage asset quality [8] - The report indicates that the bank's focus on asset disposal has contributed to maintaining a leading position in asset quality within the industry [8]

Core Viewpoint - Nanjing Bank will have 1.131 billion shares of restricted stock released for circulation on April 23, 2023, representing 10.21% of its total share capital, with a market value of 11.809 billion yuan [1][4]. Group 1: Stock Release Details - The released shares originate from a non-public offering conducted in April 2020, with a lock-up period of 60 months [4]. - The two shareholders involved in this release are BNP Paribas, holding 131.23 million shares (1.18% of total shares), and Jiangsu Transportation Holding Co., Ltd., holding 999.87 million shares (9.03% of total shares) [4][5]. Group 2: Financial Performance - For the fiscal year 2024, Nanjing Bank reported revenue of 50.271 billion yuan, an increase of 11.32% year-on-year, and a net profit attributable to shareholders of 20.177 billion yuan, up 9.05% year-on-year [7]. - The bank plans to distribute a cash dividend of 2.1176 yuan per 10 shares, totaling 2.344 billion yuan, which represents 30% of the net profit attributable to shareholders [7]. - In the first quarter of 2025, the bank achieved revenue of 14.190 billion yuan, a year-on-year increase of 6.53%, and a net profit of 6.108 billion yuan, up 7.06% year-on-year [8].

Investment Rating - The report maintains a "Strong Buy" rating for Nanjing Bank [4] Core Views - Nanjing Bank has demonstrated robust growth in both loan and deposit scales, with loan growth rates of 14.55% for 2024 and 19.46% for Q1 2025, while deposits increased by 16.84% year-on-year in Q1 2025 [2][3] - The bank's net interest margin showed signs of recovery, with a reported net interest margin of 1.94% for 2024, and an expected increase of 6 basis points in Q1 2025 compared to Q4 2024 [2][3] - Asset quality remains stable, with a non-performing loan ratio of 0.83% at the end of Q1 2025, and a high provision coverage ratio of 323.69% [2][3] - The cost-to-income ratio improved to 28.08% in 2024, down 2.39 percentage points year-on-year, reflecting effective cost management [2][3] Summary by Sections Performance Metrics - For 2024, Nanjing Bank reported revenue growth of 11.32%, PPOP growth of 15.02%, and net profit growth of 9.05%. In Q1 2025, revenue, PPOP, and net profit grew by 6.53%, 6.23%, and 7.06% respectively [1][8][14] - The bank's total assets reached 2,765.24 billion by Q1 2025, with total loans at 1,346.12 billion and total deposits at 1,691.82 billion [13][14] Non-Interest Income - Other non-interest income saw a decline of 10.8% year-on-year in Q1 2025, primarily due to market adjustments affecting TPL [3][32] - Investment income increased by 36.5% year-on-year, helping to offset losses from fair value changes [3] Interest Margin and Asset Quality - The net interest margin for 2024 was reported at 1.94%, with expectations of a marginal recovery in Q1 2025 [2][3] - The non-performing loan ratio remained stable at 0.83% in Q1 2025, with a significant improvement in personal loan quality [2][3] Capital and Shareholder Information - Nanjing Bank's total market capitalization is approximately 115.6 billion, with a dividend payout ratio of 31.74% for 2024, translating to a dividend yield of 5.45% based on the latest closing price [4][8]

Core Viewpoint - Nanjing Bank reported strong financial performance for 2024 and Q1 2025, with revenue and net profit growth driven by increased interest income and non-interest income, despite some challenges in asset quality and capital adequacy [1][2][8]. Financial Performance - For 2024, Nanjing Bank achieved revenue of 50.3 billion yuan, a year-on-year increase of 11.3%, and a net profit of 20.2 billion yuan, up 9.1% [1]. - In Q1 2025, revenue reached 14.2 billion yuan, growing 6.5% year-on-year, with net profit at 6.1 billion yuan, reflecting a 7.1% increase [1][2]. - The bank's non-performing loan (NPL) ratio remained stable at 0.83% for both Q4 2024 and Q1 2025, while the provision coverage ratio decreased to 324% [1][7]. Revenue Drivers - The significant increase in net interest income was a key contributor to the revenue performance, with 2024 and Q1 2025 net interest income growing by 4.6% and 17.8% year-on-year, respectively [2]. - Other non-interest income saw a substantial increase of 31% in 2024 but declined by 11% in Q1 2025, impacting overall revenue growth [2][6]. - The bank's proactive provisioning efforts aimed at maintaining asset quality negatively impacted profit growth by 2.3% in 2024 and 2.9% in Q1 2025 [2][7]. Loan Growth and Structure - Loan growth remained robust, with a year-on-year increase of 14.3% in Q4 2024 and 14.6% in Q1 2025, driven primarily by retail lending [4][5]. - In 2024, approximately 1.6 billion yuan in new loans were issued, with over 1.2 billion yuan directed towards corporate lending in key sectors such as technology and green finance [4][5]. - The bank's branch network expanded to 290 locations by the end of 2024, with a focus on enhancing service delivery in key urban areas [5]. Interest Margin and Cost of Funds - The bank's interest margin for 2024 was estimated at 1.34%, a slight decrease of 10 basis points year-on-year, while Q1 2025 saw a marginal increase to 1.44% [6]. - The decline in funding costs contributed to the stabilization of the interest margin, with funding costs dropping to 2.31% in the second half of 2024 [6][7]. Asset Quality and Capital Adequacy - Nanjing Bank maintained a leading position in asset quality, with a stable NPL ratio and a slight increase in the attention rate [7]. - The core Tier 1 capital adequacy ratio fell to 8.89% in Q1 2025, indicating potential capital pressure amid rapid asset growth [3][7]. - The bank's proactive approach to asset disposal has helped maintain overall asset quality despite some challenges in the retail segment [7]. Investment Outlook - The strong performance in Q1 2025 sets a solid foundation for the year, with expectations for sustainable profit improvement driven by volume growth and stable pricing [8]. - The bank's projected net profit growth rates for 2025-2027 are 8%, 9.2%, and 9.4%, respectively, reflecting a cautious adjustment in profit forecasts [8].

Investment Rating - The report maintains a "Buy" rating for Nanjing Bank (601009.SH) with a current price of 10.44 CNY [1]. Core Insights - Nanjing Bank reported a resilient performance with a 2024 revenue of 50.3 billion CNY, up 11.3% year-on-year, and a net profit of 20.2 billion CNY, up 9.1% year-on-year. The annualized return on equity (ROE) for 2024 was 12.97%, a slight decline of 0.15 percentage points [4][12]. - For Q1 2025, the bank achieved a revenue of 14.2 billion CNY, reflecting a 6.5% year-on-year growth, and a net profit of 6.1 billion CNY, up 7.1% year-on-year, with an annualized ROE of 15.2%, down 0.76 percentage points [4][12]. Summary by Sections Financial Performance - In 2024, Nanjing Bank's revenue and net profit growth rates were 11.3% and 9.1%, respectively. For Q1 2025, these figures were 6.5% and 7.1%. The bank's net interest income and non-interest income growth rates were 4.6% and 20% for 2024, while for Q1 2025, they were 17.8% and -4.5% [5][6]. Loan and Asset Growth - As of Q1 2025, the bank's interest-earning assets and loans grew by 19.4% and 14.7% year-on-year, respectively. The total new loans for 2024 were 157.3 billion CNY, with Q1 2025 contributing 89.7 billion CNY. The bank maintained a strong focus on corporate and retail loans, with significant growth in technology and green sectors [6][7]. Deposit and Liability Management - By the end of Q1 2025, the bank's interest-bearing liabilities and deposits grew by 16.3% and 16.7% year-on-year, respectively. The bank added 161.1 billion CNY in deposits during Q1 2025, with a notable increase in both corporate and personal term deposits [7][8]. Net Interest Margin (NIM) - The bank's NIM for 2024 was reported at 1.94%, with a slight decline observed. The bank's interest-earning asset yield and cost of interest-bearing liabilities showed a downward trend, but the decline in NIM has been moderating [8][9]. Non-Interest Income - In Q1 2025, non-interest income decreased by 4.5% year-on-year, accounting for 45.4% of total revenue. The bank's net fee and commission income increased by 18%, while other non-interest income saw a decline [9][10]. Asset Quality - Nanjing Bank maintained a low non-performing loan (NPL) ratio of 0.83% as of the end of 2024, with a strong risk coverage capability. The bank's NPL balance increased by 5.2 billion CNY in 2024, with a notable increase in credit impairment losses in Q1 2025 [10][11]. Capital Adequacy - As of Q1 2025, the bank's core tier 1 capital ratio was 8.9%, with significant shareholder confidence reflected in recent share purchases. The bank's dividend payout ratio has remained around 30% [11][12]. Earnings Forecast and Valuation - The earnings per share (EPS) forecast for 2025-2027 has been adjusted to 2.00, 2.13, and 2.21 CNY, respectively. The current price-to-book (PB) and price-to-earnings (PE) ratios indicate attractive valuation levels [12][14].

南京银行(601009) 报告日期：2025 年 04 月 22 日 南京银行业绩增速、收入结构和资产质量均超预期，核心营收快速增长，资产 质量继续改善。 数据概览 2025Q1 营收同比增长 6.5%，增速较 24A 下降 4.8pc；利润同比增长 7.1%，增速 较 24A 下降 2pc。2025Q1 末不良率 0.83%，持平于 24A 末水平；2025Q1 末拨备 覆盖率 324%，较 24A 末下降 12pc。 核心营收高增 南京银行 25Q1 营收利润超预期，营收和利润增速均落在 5%以上增长区间。 2025Q1 南京银行营收同比增长 6.5%，归母净利润同比增长 7.1%。其中： ①南京银行利息净收入改善幅度超预期，25Q1 南京银行利息净收入同比增长 17.8%，增速较 24A提升 13pc。背后得益于规模增速提升和息差同比稳定。25Q1 生息资产同比增长 19.4%，增速较 24Q4 末提升 4.9pc，其中贷款和债券规模增长 均进一步提速；测算 25Q1 单季息差（期初期末）1.41%，同比 24Q1 略高 1bp。 ②中收实现高增，25Q1 中收同比增长 18%，判断主要得益于理财和代销 ...

南京银行(601009) 报告日期：2025 年 04 月 22 日 增速质量双优 ——南京银行 2024 年年报及 2025 年一季报点评 投资要点 南京银行业绩增速、收入结构和资产质量均超预期，核心营收快速增长，资产 质量继续改善。 数据概览 2025Q1 营收同比增长 6.5%，增速较 24A 下降 4.8pc；利润同比增长 7.1%，增速 较 24A 下降 2pc。2025Q1 末不良率 0.83%，持平于 24A 末水平；2025Q1 末拨备 覆盖率 324%，较 24A 末下降 12pc。 南京银行 25Q1 营收利润超预期，营收和利润增速均落在 5%以上增长区间。 2025Q1 南京银行营收同比增长 6.5%，归母净利润同比增长 7.1%。其中： ①南京银行利息净收入改善幅度超预期，25Q1 南京银行利息净收入同比增长 17.8%，增速较 24A提升 13pc。背后得益于规模增速提升和息差同比稳定。25Q1 生息资产同比增长 19.4%，增速较 24Q4 末提升 4.9pc，其中贷款和债券规模增长 均进一步提速；测算 25Q1 单季息差（期初期末）1.41%，同比 24Q1 略高 1bp。 ②中 ...

经核查，我们认为安永华明会计师事务所（特殊普通合伙） 在担任公司审计机构并进行财务报告审计和内部控制审计过程 中，坚持以公允、客观的态度进行独立审计，很好地履行了审计 机构的责任与义务，我们同意继续聘任安永华明会计师事务所 （特殊普通合伙）为公司 2025 年度外部审计机构，并同意将该 议案提交公司第十届董事会第九次会议审议。 南京银行股份有限公司独立董事 强莹、余瑞玉、俞红海、沈永明 二〇二五年四月二十一日 南京银行股份有限公司独立董事 关于续聘会计师事务所的事前认可意见 我们作为南京银行股份有限公司（以下简称"公司"）独立 董事，本着认真负责的态度，在了解相关情况的基础上，经过审 慎考虑，发表如下事前认可意见： ...

南京银行股份有限公司独立董事 关于给予部分关联方 2025 年度日常关联交易 预计额度的事前认可声明 根据《上海证券交易所股票上市规则》等要求，我们对于南 京银行股份有限公司（以下简称"公司"）给予部分关联方 2025 年度日常关联交易预计额度的关联交易事项做如下声明： 公司给予的部分关联方 2025 年度日常关联交易预计额度属 于银行正常经营范围内发生的常规业务，其定价原则应与独立第 三方一致，并同意提交公司第十届董事会第九次会议审议。 南京银行股份有限公司独立董事 强莹、余瑞玉、俞红海、沈永明 二〇二五年四月二十一日 ...