Investment Rating - The investment rating for Changshu Bank is maintained as "Accumulate" [4] Core Views - Revenue and profit continue to grow at a high rate: In 2023, operating income increased by 12.1% year-on-year, while net profit attributable to shareholders grew by 19.6% year-on-year. The growth in scale is the main contributor to revenue growth [2] - Scale remains high: In 2023, total loans increased by 15% year-on-year, with new personal loans amounting to 16.073 billion yuan, a decrease of 0.597 billion yuan year-on-year, accounting for 55.4% of new loans, slightly down. Total assets grew by 16.2%, and risk-weighted assets increased by 13.54% [2] - Net interest margin decreased by 9 basis points: The cumulative net interest margin for 2023 was 2.86%, down 9 basis points from the third quarter. The narrowing of the net interest margin is expected to be affected by the decline in asset-side yields [2] - Asset quality remains stable, with slight fluctuations in attention rates: The non-performing loan ratio at the end of 2023 was 0.75%, unchanged from the third quarter, while the attention rate rose by 12 basis points to 1.17% [2] - Earnings forecast and investment suggestion: Revenue and net profit attributable to shareholders are expected to maintain steady growth in 2023. The profit forecasts for 2024, 2025, and 2026 are adjusted to 3.773 billion yuan, 4.294 billion yuan, and 4.748 billion yuan respectively, with a price-to-book ratio of 0.66 and 0.58 for 2024 and 2025 [2][3] Summary by Sections Revenue and Profit - Operating income for 2023 is projected at 9,870 million yuan, with a growth rate of 12.05% [3] - Net profit attributable to shareholders for 2023 is projected at 3,282 million yuan, with a growth rate of 19.60% [3] Asset and Liability - Total loans are projected to reach 222,439 million yuan in 2024, with a growth rate of 15% [7] - Total assets are projected to reach 334,456 million yuan in 2024, with a growth rate of 16.2% [7] - Deposits are projected to reach 254,453 million yuan in 2024, with a growth rate of 16.2% [7] Profitability Metrics - Earnings per share for 2024 is projected at 1.20 yuan, with a price-to-earnings ratio of 5.65 [3] - The price-to-book ratio for 2024 is projected at 0.73 [3]

公 司 研 究 常熟银行（601128.SH）：息差有韧 2024年3月25日 强烈推荐/维持 性，预计营收与盈利行业领先 东 常熟银行 公司报告 兴 ——2023 年年报点评 证 券 事件：3月21日，常熟银行公布2023年年报，全年实现营收、拨备前利润、 公司简介： 股 净利润98.7亿、61.8亿、32.8亿，分别同比 +12.1%、+15.2%、+19.6%。 常熟银行是全国首批组建的股份制农村金融机 份 年化加权平均ROE为13.69%，同比上升0.63pct。点评如下： 构，在发挥常熟地方金融主力军作用的同时，积 有 极致力于探索多元化的跨区发展之路。坚持服务 限  营收、利润保持高增，预计盈利水平同业领先。 “三农”、“小微”的市场定位，积极探索差异化、 特色化发展之路，支持了一大批个体工商户创业、 公 收入端：营收保持双位数增长，预计领先可比同业。2023 年常熟银行营收同 发展与成长，先后获得《金融时报》金龙奖“年 司 度最具竞争力农商行”、中国银行业协会(花旗集 比 +12.1%，增速环比前三季度微降0.4pct，逆势维持稳定。具体来看：① 净 证 团)微型创业“年度创新发展奖”等。 利 ...

本报告仅供 Choice 东方财富 使用，请勿传阅。 公司动态分析 2024 年 03 月 24 日 常 熟银行(601128.SH) 证券研究报告 业绩实现高增长——常熟银行 2023 年报点评 农商行 投资评级 买入-A 事件：常熟银行公布2023年报，2023年营收增速为12.05%，拨备前 维持评级 利润增速为15.07%，归母净利润增速为 19.60%，业绩表现优异，实现 6个月目标价 9.15元 高增长，我们点评如下： 股价 (2024-03-22) 6.77元 2023 年第四季度常熟银行归母净利润增速为 14.9%，业绩增长主要 源于规模扩张和成本支出减少，净息差收窄和拨备计提压力增大则对 交易数据 业绩增长形成负贡献。 总市值(百万元) 18,555.78 量：生息资产扩张，但信贷增速小幅放缓 流通市值(百万元) 17,895.63 ①资产端方面，23Q4常熟银行单季度生息资产（日均余额口径）同比增 总股本(百万股) 2,740.88 长17.20%，相较22Q4增速上升了3.94pct，主要是由于金融投资资产 流通股本(百万股) 2,643.37 和票据贴现规模上升，单季度环比新增52亿元 ...

%% research.95579.com %% 丨证券研究报告丨 公司研究丨点评报告丨常熟银行（ ） 601128.SH [小Ta微b投le_放T良itle好] ，营收领跑同业 —— 年年报点评 2023 报告要点 [常Ta熟bl银e_行Su发m布ma2r0y2]3年年报，营业收入同比增长12.1%，其中利息净收入同比增长11.7%，归 母净利润同比增长19.6%。全年贷款总额较期初增长15.0%，结构上侧重小微，核心产品个人 经营性贷款高增 21.1%。全年净息差环比前三季度下降 9BP至 2.86%，信保类贷款比例继续 上升。不良贷款率环比持平于0.75%，拨备覆盖率升至537.88%。预计2024年营业收入、归 ...

详解常熟银行2023年报：净利润同比增19.6%；业绩增长韧性较强 常熟银行(601128)/银行 证券研究报告/公司点评 2024年03月22日 [Table_Industry] [评Ta级ble：_T增itle持] (维持) [公Ta司ble盈_F利in预anc测e]及 估值 市场价格：6.94 指标 2022A 2023A 2024E 2025E 2026E 营业收入（百万元） 8,808 9,869 10,797 11,581 12,221 分析师 戴志锋 增长率yoy% 15.0% 12.0% 9.4% 7.3% 5.5% 执业证书编号：S0740517030004 净利润（百万元） 2,742 3,280 3,915 4,385 4,820 Email：daizf@zts.com.cn 增长率yoy% 25.3% 19.6% 19.4% 12.0% 9.9% 每股收益（元） 1.00 1.20 1.43 1.60 1.76 分析师 邓美君 每股现金流量 执业证书编号：S0740519050002 净资产收益率 12.94% 13.69% 14.73% 14.77% 14.34% Email：den ...

上 市 公 司 银行 2024年03月22日 常熟银行 (601128) 公 司 研 究 ——预计营收夺魁，稳而优的营收为 ROE 提升蓄力积势 / 公 司 点 报告原因：有业绩公布需要点评 评 事件：常熟银行披露2023年年报，全年实现营收98.7亿元，同比增长12.1%；实现归母净利润 买入 （维持） 32.8亿元，同比增长19.6%；4Q23不良率季度环比持平0.75%，拨备覆盖率季度环比上升0.9pct 至537.9%。 证 ⚫ 营收双位数增长预计位居行业第一，ROE延续回升趋势：2023年常熟银行营收同比增长12.1% 券 市场数据： 2024年03月21日 （9M23 为 12.5%），预计继续位居上市银行最优表现；归母净利润同比增长 19.6%（9M23 研 收盘价（元） 6.94 为21.1%），ROE同比提升0.74pct至13.69%。从盈利驱动因子来看，① 以量补价下利息净 究 一年内最高/最低（元） 8.02/6.24 收入双位数增长是营收好于同业的主要支撑。2023年利息净收入同比增长11.7%，贡献营收增 报 市净率 0.8 速10.1pct，其中规模增长贡献14.7pct，息差同 ...

Investment Rating - The report assigns a "Buy" rating to the company [1]. Core Insights - The company reported a stable high growth in its 2023 annual report, with revenue, PPOP, and net profit attributable to shareholders increasing by 12.1%, 15.1%, and 19.6% year-on-year, respectively [2][3]. - The growth rates for these metrics showed slight fluctuations compared to the first three quarters of 2023, with PPOP growth exceeding expectations [2]. - Key drivers of cumulative performance include scale expansion, other income, a decrease in cost-to-income ratio, and positive contributions from provisioning, despite some drag from narrowing net interest margin and declining non-interest income [2][3]. Summary by Sections Financial Performance - In 2023, the company's loan growth rate was 15.0%, with new loans amounting to 29.006 billion yuan, where 55.4% of the loan increase came from personal loans [3]. - The non-performing loan (NPL) ratio remained stable at 0.75% at the end of 2023, with retail loan NPLs decreasing by 11 basis points [3]. - The cost-to-income ratio improved significantly to 36.87%, down 1.71 percentage points year-on-year, indicating effective cost management [3]. Profitability Forecast - The company is expected to achieve net profit growth rates of 18.1% and 14.6% for 2024 and 2025, respectively, with EPS projected at 1.41 and 1.62 yuan per share [3]. - The current stock price corresponds to a PE ratio of 4.91X for 2023 and 4.28X for 2024, with PB ratios of 0.68X and 0.60X, respectively [3]. Market Position - The company maintains a strong focus on small and micro enterprises, with a strategic goal to serve the agricultural sector, which has contributed to its loan growth [3]. - The report highlights the company's commitment to reducing the cost-to-income ratio further, which is expected to positively impact profitability in the future [3].

Investment Rating - Strongly Recommended (maintained) [2][4][8] Core Insights - The company achieved a revenue of 9.87 billion yuan in 2023, representing a year-on-year growth of 12.1%, while the net profit attributable to shareholders reached 3.28 billion yuan, up 19.6% year-on-year [3][4] - The annualized ROE for 2023 was 13.69%, an increase of 0.63 percentage points compared to the previous year [3][4] - Total assets at the end of 2023 were 334.46 billion yuan, a growth of 16.2% from the beginning of the year, with loans amounting to 222.4 billion yuan, up 15.0% year-on-year [3][4] - The company plans to distribute a dividend of 0.25 yuan per share, with a payout ratio of 20.88% [3][4] Revenue Performance - The company's revenue growth was supported by a stable net interest income, which accounted for 86.1% of total revenue, with a growth rate of 11.7% for the year [4][7] - Non-interest income increased by 14.3% year-on-year, with a significant growth of 32.4% when excluding certain fees [4][7] Asset Quality - The non-performing loan (NPL) ratio remained stable at 0.75% at the end of 2023, indicating strong asset quality [7][13] - The provision coverage ratio was 538%, reflecting a solid risk mitigation capacity [7][13] Future Outlook - The company is expected to benefit from the continued recovery in demand from small and micro enterprises and retail customers, with projected EPS for 2024-2026 being 1.42, 1.69, and 2.01 yuan respectively [8][11] - The company maintains a differentiated market positioning focusing on inclusive finance and regional expansion, which is anticipated to support future growth [8][11]

[Table_Title] 证券研究报告 业绩亮眼优势突出，村镇银行提速前进 公司研究 [Table_ReportDate] 2024年03月22日 [Table_ReportType] 公司点评报告 [T事ab件le：_3S月umm2a1r日y], 常熟银行披露2023年报：全年归母净利润同比+19.60%（前 [常Ta熟bl银e_行Sto(c6k0A1n1d2R8an)k ] 三季度+21.10%）；营业收入同比+12.05%（前三季度+12.55%）；全年年化加 权ROE 13.69%，同比+0.63pct。 投资评级 点评： 上次评级 ➢ 营收和利润保持双位数增长，业绩表现优于行业平均水平。2023 年常 [廖T紫ab苑le _ A u银th行or业]分 析师 熟银行营收同比增速较前三季度小幅下降50bp至12.05%；归母净利润 执业编号：S1500522110005 同比增速较前三季度小幅下降 1.50pct 至 19.60%，明显高于商业银行 邮 箱：liaoziyuan@cindasc.com 3.24%和农商行 14.78%的整体增速，且已连续 11 个季度保持双位数水 平。公司业绩增速亮眼 ...

常熟银行（601128.SH）2023年年报点评 业绩稳定高增，资产质量良好 2024年03月22日 事件：3月21日，常熟银行发布2023年年报。23年累计实现营收98.7亿元， 推荐 维持评级 YoY+12.1%；归母净利润32.8亿元，YoY+19.6%；不良率0.75%，拨备覆盖率 当前价格： 6.94元 538%。 ➢ 业绩维持两位数增速。23年常熟银行营收、归母净利润分别同比+12.1%、 +19.6%，增速虽较前三季度微降，但双位数的业绩增速在同业中已属亮眼。拆 [Table_Author] 分来看，净利息收入贡献86%的营收，收入同比+11.7%，仍延续“以量补价” 的增长逻辑。非息收入中，中收同比-82.8%，负增速读数较大，一是基数较低， 二是理财业务收入有所拖累。其他非息收入同比+32.4%，主要是公允价值变动 损益科目表现可观。 ➢ 扩表动能强劲，异地支行、村行支撑信贷投放。23 年常熟银行总资产、贷 款总额分别同比+16.2%、+15.0%，增速较前三季度分别+0.6pct、-1.7pct。信 分析师 余金鑫 贷增速在同业中实际不弱，有所放缓或源于银行主动调整信贷投放速度，公司提 执 ...