By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's customer deposits reached CNY 3,512,460 mil in 2016-12-31, up 17.3% compared to the previous year....
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's customer deposits reached CNY 3,512,460 mil in 2016-12-31, up 17.3% compared to the previous year....
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's non-performing loans reached 1.84% of total loans at the end of 2019-06-30, down from 2.08% co...
| Profit Statement | 2016 | 2017 | 2018 | |
| Net Interest Income | CNY mil | 108,120 | 106,912 | 111,844 |
| Net Fee Income | CNY mil | 40,692 | 45,580 | 39,009 |
| Other Income | CNY mil | 13,087 | 18,994 | 27,778 |
| Total Revenues | CNY mil | 161,899 | 171,486 | 178,631 |
| Operating Profit | CNY mil | 119,955 | 127,668 | 130,707 |
| Provisions | CNY mil | 46,845 | 52,799 | 58,383 |
| Net Profit | CNY mil | 53,099 | 54,258 | 55,914 |
| Balance Sheet | 2016 | 2017 | 2018 | |
| Interbank Loans | CNY mil | 356,116 | 191,161 | 248,108 |
| Customer Loans | CNY mil | 2,674,560 | 3,103,850 | 3,455,490 |
| Total Assets | CNY mil | 5,857,260 | 6,137,240 | 6,289,610 |
| Shareholders' Equity | CNY mil | 372,934 | 430,985 | 478,380 |
| Interbank Borrowing | CNY mil | 1,679,920 | 1,819,950 | 1,591,870 |
| Customer Deposits | CNY mil | 3,512,460 | 3,548,380 | 3,867,880 |
| Ratios | 2016 | 2017 | 2018 | |
| ROE | % | 15.4 | 13.5 | 12.3 |
| ROA | % | 0.974 | 0.905 | 0.900 |
| Costs (As % Of Assets) | % | 0.770 | 0.731 | 0.771 |
| Costs (As % Of Income) | % | 25.9 | 25.6 | 26.8 |
| Capital Adequacy Ratio | % | 11.7 | 12.0 | 13.7 |
| Net Interest Margin | % | 1.98 | 1.78 | 1.80 |
| Loans (As % Of Deposits) | % | 76.1 | 87.5 | 89.3 |
| NPLs (As % Of Loans) | % | 1.92 | 2.17 | 1.93 |
| Provisions (As % Of NPLs) | % | 166 | 131 | 153 |
| Valuation | 2016 | 2017 | 2018 | |
| Price/Earnings (P/E) | 7.36 | 8.17 | 5.85 | |
| Price/Book Value (P/BV) | 1.05 | 1.03 | 0.684 | |
| Earnings Per Share (EPS) | CNY | 1.91 | 1.90 | 1.90 |
| Book Value Per Share | CNY | 13.4 | 15.1 | 16.3 |
Get all company financials in excel:
| summary | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
| income statement | ||||||||||||||||||||||
| Net Interest Income | CNY mil | 73,362 | 85,177 | 98,183 | 113,009 | 108,120 | ||||||||||||||||
| Total Revenues | CNY mil | 82,981 | 97,573 | 121,839 | 146,202 | 161,899 | ||||||||||||||||
| Operating Profit | CNY mil | 52,567 | 64,155 | 84,602 | 104,514 | 119,955 | ||||||||||||||||
| Net Profit | CNY mil | 34,186 | 40,922 | 47,026 | 50,604 | 53,099 | ||||||||||||||||
| balance sheet | ||||||||||||||||||||||
| Interbank Loans | CNY mil | 663,802 | 556,083 | 360,444 | 359,412 | 356,116 | ||||||||||||||||
| Customer Loans | CNY mil | 1,508,810 | 1,725,740 | 1,974,610 | 2,171,410 | 2,674,560 | ||||||||||||||||
| Debt Securities | CNY mil | 336,269 | 339,949 | 388,454 | 1,912,050 | 2,144,640 | ||||||||||||||||
| Total Assets | CNY mil | 3,145,710 | 3,680,120 | 4,195,920 | 5,044,350 | 5,857,260 | ||||||||||||||||
| Shareholders' Equity | CNY mil | 179,659 | 207,227 | 263,285 | 318,600 | 372,934 | ||||||||||||||||
| Interbank Borrowing | CNY mil | 675,225 | 869,274 | 914,187 | 1,285,600 | 1,679,920 | ||||||||||||||||
| Customer Deposits | CNY mil | 2,134,360 | 2,419,700 | 2,724,000 | 2,954,150 | 3,512,460 | ||||||||||||||||
| ratios | ||||||||||||||||||||||
| ROE | % | 20.8 | 21.2 | 20.0 | 17.4 | 15.4 | ||||||||||||||||
| ROA | % | 1.17 | 1.20 | 1.19 | 1.10 | 0.974 | ||||||||||||||||
| Costs (As % Of Assets) | % | 1.04 | 0.979 | 0.946 | 0.902 | 0.770 | ||||||||||||||||
| Costs (As % Of Income) | % | 36.7 | 34.2 | 30.6 | 28.5 | 25.9 | ||||||||||||||||
| Capital Adequacy Ratio | % | ... | ... | ... | ... | ... | ... | 12.5 | 11.0 | 11.3 | 12.3 | 11.7 | ||||||||||
| Net Interest Margin | % | 2.52 | 2.50 | 2.49 | 2.45 | 1.98 | ||||||||||||||||
| Interest Income (As % Of Revenues) | % | 88.4 | 87.3 | 80.6 | 77.3 | 66.8 | ||||||||||||||||
| Fee Income (As % Of Revenues) | % | ... | 10.5 | 14.2 | 17.5 | 19.0 | 25.1 | |||||||||||||||
| Equity (As % Of Assets) | % | 5.71 | 5.63 | 6.27 | 6.32 | 6.37 | ||||||||||||||||
| Loans (As % Of Deposits) | % | 70.7 | 71.3 | 72.5 | 73.5 | 76.1 | ||||||||||||||||
| Loans (As % Assets) | % | 48.0 | 46.9 | 47.1 | 43.0 | 45.7 | ||||||||||||||||
| NPLs (As % Of Loans) | % | ... | 0.595 | 0.760 | 1.08 | 1.60 | 1.92 | |||||||||||||||
| Provisions (As % Of NPLs) | % | ... | 389 | 311 | 245 | 207 | 166 | |||||||||||||||
| valuation | ||||||||||||||||||||||
| Market Capitalisation (End Of Period) | USD mil | ... | 23,873 | 22,686 | 37,745 | 43,971 | 45,194 | |||||||||||||||
| Number Of Shares (Average) | mil | 26,674 | 26,674 | 26,675 | 26,674 | 27,779 | ||||||||||||||||
| Share Price (End Of Period) | CNY | ... | 6.94 | 6.59 | 11.0 | 12.8 | 12.6 | |||||||||||||||
| Earnings Per Share (EPS) | CNY | 1.28 | 1.53 | 1.76 | 1.90 | 1.91 | ||||||||||||||||
| Book Value Per Share | CNY | 6.74 | 7.77 | 9.87 | 11.9 | 13.4 | ||||||||||||||||
| Price/Earnings (P/E) | ... | 6.73 | 5.51 | 7.78 | 8.04 | 7.36 | ||||||||||||||||
| Price/Book Value (P/BV) | ... | 1.28 | 1.09 | 1.39 | 1.28 | 1.05 | ||||||||||||||||
| Earnings Per Share Growth | % | ... | 25.3 | 19.7 | 14.9 | 7.61 | 0.756 | |||||||||||||||
| Book Value Per Share Growth | % | ... | 20.1 | 15.3 | 27.0 | 21.0 | 12.4 |
| income statement | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
| income statement | ||||||||||||||||||||||
| Interest Income | CNY mil | 150,243 | 177,804 | 212,015 | 228,254 | 214,814 | ||||||||||||||||
| Interest Cost | CNY mil | 76,881 | 92,627 | 113,832 | 115,245 | 106,694 | ||||||||||||||||
| Net Interest Income | CNY mil | 73,362 | 85,177 | 98,183 | 113,009 | 108,120 | ||||||||||||||||
| Net Fee Income | CNY mil | ... | 8,746 | 13,904 | 21,346 | 27,798 | 40,692 | |||||||||||||||
| Other Income | CNY mil | ... | 873 | -1,508 | 2,310 | 5,395 | 13,087 | |||||||||||||||
| Total Revenues | CNY mil | 82,981 | 97,573 | 121,839 | 146,202 | 161,899 | ||||||||||||||||
| Operating Cost | CNY mil | 30,414 | 33,418 | 37,237 | 41,688 | 41,944 | ||||||||||||||||
| Operating Profit | CNY mil | 52,567 | 64,155 | 84,602 | 104,514 | 119,955 | ||||||||||||||||
| Provisions | CNY mil | 7,587 | 10,419 | 21,919 | 37,070 | 46,845 | ||||||||||||||||
| Extra and Other Cost | CNY mil | 226 | -113 | 653 | 567 | 3,135 | ||||||||||||||||
| Pre-Tax Profit | CNY mil | 44,754 | 53,849 | 62,030 | 66,877 | 69,975 | ||||||||||||||||
| Tax | CNY mil | 10,443 | 12,649 | 14,670 | 15,880 | 16,297 | ||||||||||||||||
| Minorities | CNY mil | 125 | 278 | 334 | 393 | 579 | ||||||||||||||||
| Net Profit | CNY mil | 34,186 | 40,922 | 47,026 | 50,604 | 53,099 | ||||||||||||||||
| growth rates | ||||||||||||||||||||||
| Net Interest Income Growth | % | ... | 19.4 | 16.1 | 15.3 | 15.1 | -4.33 | |||||||||||||||
| Net Fee Income Growth | % | ... | ... | ... | 30.2 | 59.0 | 53.5 | 30.2 | 46.4 | |||||||||||||
| Total Revenue Growth | % | ... | 21.9 | 17.6 | 24.9 | 20.0 | 10.7 | |||||||||||||||
| Operating Cost Growth | % | ... | 23.3 | 9.88 | 11.4 | 12.0 | 0.614 | |||||||||||||||
| Operating Profit Growth | % | ... | 21.1 | 22.0 | 31.9 | 23.5 | 14.8 | |||||||||||||||
| Pre-Tax Profit Growth | % | ... | 24.9 | 20.3 | 15.2 | 7.81 | 4.63 | |||||||||||||||
| Net Profit Growth | % | ... | 25.3 | 19.7 | 14.9 | 7.61 | 4.93 | |||||||||||||||
| market share | ||||||||||||||||||||||
| Market Share in Revenues | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2.62 | 2.73 | 2.90 | 3.14 | 3.45 | ... | |||
| Market Share in Net Profit | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2.26 | ... | ... | ... | ... | ... | ... | |||||
| Market Share in Employees | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
| balance sheet | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
| balance sheet | ||||||||||||||||||||||
| Cash | CNY mil | 427,563 | 476,342 | 506,067 | 481,157 | 517,230 | ||||||||||||||||
| Interbank Loans | CNY mil | 663,802 | 556,083 | 360,444 | 359,412 | 356,116 | ||||||||||||||||
| Customer Loans | CNY mil | 1,508,810 | 1,725,740 | 1,974,610 | 2,171,410 | 2,674,560 | ||||||||||||||||
| Retail Loans | CNY mil | ... | 309,184 | 394,038 | 464,782 | 587,304 | 970,199 | |||||||||||||||
| Mortgage Loans | CNY mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 258,185 | 186,575 | 210,011 | 260,568 | 458,215 | |||||
| Consumer Loans | CNY mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 50,999 | 207,463 | 254,771 | 326,736 | 511,984 | |||||
| Corporate Loans | CNY mil | ... | 1,235,370 | 1,373,460 | 1,563,600 | 1,658,210 | 1,792,610 | |||||||||||||||
| Debt Securities | CNY mil | 336,269 | 339,949 | 388,454 | 1,912,050 | 2,144,640 | ||||||||||||||||
| Fixed Assets | CNY mil | 10,101 | 10,735 | 13,929 | 19,062 | 21,956 | ||||||||||||||||
| Total Assets | CNY mil | 3,145,710 | 3,680,120 | 4,195,920 | 5,044,350 | 5,857,260 | ||||||||||||||||
| Shareholders' Equity | CNY mil | 179,659 | 207,227 | 263,285 | 318,600 | 372,934 | ||||||||||||||||
| Of Which Minority Interest | CNY mil | 2,162 | 2,852 | 3,116 | 3,430 | 4,987 | ||||||||||||||||
| Liabilities | CNY mil | 2,966,050 | 3,472,900 | 3,932,640 | 4,725,750 | 5,484,330 | ||||||||||||||||
| Interbank Borrowing | CNY mil | 675,225 | 869,274 | 914,187 | 1,285,600 | 1,679,920 | ||||||||||||||||
| Customer Deposits | CNY mil | 2,134,360 | 2,419,700 | 2,724,000 | 2,954,150 | 3,512,460 | ||||||||||||||||
| Sight Deposits | CNY mil | ... | ... | ... | ... | 1,071,630 | 1,197,600 | 1,331,360 | 1,406,080 | 1,376,150 | ||||||||||||
| Term Deposits | CNY mil | ... | ... | ... | ... | 1,062,740 | 1,222,100 | 1,392,640 | 1,548,070 | 2,136,310 | ||||||||||||
| asset quality | ||||||||||||||||||||||
| Non-Performing Loans | CNY mil | ... | 9,193 | 13,431 | 21,910 | 35,872 | 53,102 | |||||||||||||||
| Gross Loans | CNY mil | 1,544,550 | 1,767,490 | 2,028,380 | 2,245,520 | 2,762,810 | ||||||||||||||||
| Total Provisions | CNY mil | 35,747 | 41,749 | 53,766 | 74,105 | 88,249 | ||||||||||||||||
| growth rates | ||||||||||||||||||||||
| Customer Loan Growth | % | ... | 15.9 | 14.4 | 14.4 | 9.97 | 23.2 | |||||||||||||||
| Retail Loan Growth | % | ... | ... | 18.3 | 27.4 | 18.0 | 26.4 | 65.2 | ||||||||||||||
| Mortgage Loan Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 14.4 | -27.7 | 12.6 | 24.1 | 75.9 | ||||
| Consumer Loan Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 43.2 | 307 | 22.8 | 28.2 | 56.7 | ||||
| Corporate Loan Growth | % | ... | ... | 15.4 | 11.2 | 13.8 | 6.05 | 8.10 | ||||||||||||||
| Total Asset Growth | % | ... | 17.2 | 17.0 | 14.0 | 20.2 | 16.1 | |||||||||||||||
| Shareholders' Equity Growth | % | ... | 20.1 | 15.3 | 27.1 | 21.0 | 17.1 | |||||||||||||||
| Customer Deposit Growth | % | ... | 15.3 | 13.4 | 12.6 | 8.45 | 18.9 | |||||||||||||||
| market share | ||||||||||||||||||||||
| Market Share in Customer Loans | % | ... | ... | ... | ... | ... | 2.24 | 2.17 | 2.19 | 2.07 | 2.29 | |||||||||||
| Market Share in Total Assets | % | ... | ... | ... | ... | ... | 2.35 | 2.41 | 2.44 | 2.53 | 2.54 | |||||||||||
| Market Share in Customer Deposits | % | ... | ... | ... | ... | ... | 2.26 | 5.81 | 6.02 | 5.19 | 4.95 |
| ratios | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
| ratios | ||||||||||||||||||||||
| ROE | % | 20.8 | 21.2 | 20.0 | 17.4 | 15.4 | ||||||||||||||||
| ROA | % | 1.17 | 1.20 | 1.19 | 1.10 | 0.974 | ||||||||||||||||
| Costs (As % Of Assets) | % | 1.04 | 0.979 | 0.946 | 0.902 | 0.770 | ||||||||||||||||
| Costs (As % Of Income) | % | 36.7 | 34.2 | 30.6 | 28.5 | 25.9 | ||||||||||||||||
| Capital Adequacy Ratio | % | ... | ... | ... | ... | ... | ... | 12.5 | 11.0 | 11.3 | 12.3 | 11.7 | ||||||||||
| Tier 1 Ratio | % | ... | ... | ... | ... | ... | ... | ... | ... | 8.97 | 8.58 | 8.61 | 9.45 | 9.30 | ||||||||
| Net Interest Margin | % | 2.52 | 2.50 | 2.49 | 2.45 | 1.98 | ||||||||||||||||
| Interest Spread | % | ... | 2.36 | 2.33 | 2.31 | 2.28 | 1.85 | |||||||||||||||
| Asset Yield | % | 5.15 | 5.21 | 5.38 | 4.94 | 3.94 | ||||||||||||||||
| Cost Of Liabilities | % | ... | 2.80 | 2.88 | 3.07 | 2.66 | 2.09 | |||||||||||||||
| Interest Income (As % Of Revenues) | % | 88.4 | 87.3 | 80.6 | 77.3 | 66.8 | ||||||||||||||||
| Fee Income (As % Of Revenues) | % | ... | 10.5 | 14.2 | 17.5 | 19.0 | 25.1 | |||||||||||||||
| Other Income (As % Of Revenues) | % | ... | 1.05 | -1.55 | 1.90 | 3.69 | 8.08 | |||||||||||||||
| Equity (As % Of Assets) | % | 5.71 | 5.63 | 6.27 | 6.32 | 6.37 | ||||||||||||||||
| Loans (As % Of Deposits) | % | 70.7 | 71.3 | 72.5 | 73.5 | 76.1 | ||||||||||||||||
| Loans (As % Assets) | % | 48.0 | 46.9 | 47.1 | 43.0 | 45.7 | ||||||||||||||||
| NPLs (As % Of Loans) | % | ... | 0.595 | 0.760 | 1.08 | 1.60 | 1.92 | |||||||||||||||
| Provisions (As % Of NPLs) | % | ... | 389 | 311 | 245 | 207 | 166 | |||||||||||||||
| Provisions (As % Of Loans) | % | 2.37 | 2.42 | 2.72 | 3.41 | 3.30 | ||||||||||||||||
| Cost of Provisions (As % Of Loans) | % | 0.540 | 0.644 | 1.18 | 1.79 | 1.93 |
| other data | Unit | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
| other data | ||||||||||||||||||||||
| Employees | 35,784 | 38,976 | 43,654 | 48,427 | 52,832 | |||||||||||||||||
| Sight (As % Of Customer Deposits) | % | ... | ... | ... | ... | 50.2 | 49.5 | 48.9 | 47.6 | 39.2 | ||||||||||||
| On-balance Sheet Loans | RMB mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,725,740 | 1,974,610 | 2,171,410 | 2,674,560 |
Get all company financials in excel:
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's non-performing loans reached 1.84% of total loans at the end of 2019-06-30, down from 2.08% compared to the previous year. Historically, the NPL ratio hit an all time high of 2.35% in 2017-09-30 and an all time low of 0.403% in ...
By Helgi Library - October 23, 2019
Shanghai Pudong Development Bank stock traded at JPY 1,645 per share at the end of second quarter of 2019 implying a market capitalization of USD 3,477 mil. Over the last five years, the stock has depreciated by 36.4 implying an annual average growth of -8.65...
By Helgi Library - October 23, 2019
Shanghai Pudong Development Bank stock traded at JPY 1,645 per share at the end of second quarter of 2019 implying a market capitalization of USD 3,477 mil. Over the last five years, the stock has depreciated by 36.4 implying an annual average growth of -8.65...
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's capital adequacy ratio reached 13.1% at the end of second quarter of 2019, down from 13.5% when compared to the previous quarter. Historically, the bank’s capital ratio hit an all time high of 13.7% in 4Q2018 and an all time low of ...
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's capital adequacy ratio reached 13.1% at the end of second quarter of 2019, down from 13.5% when compared to the previous quarter. Historically, the bank’s capital ratio hit an all time high of 13.7% in 4Q2018 and an all time low of ...
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's loans reached CNY 3,714,900 mil in the second quarter of 2019, up from CNY 3,617,530 mil when compared to the previous quarter and up from CNY 3,345,640 mil when compared to the same period of last year. Historically...
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's loans reached CNY 3,714,900 mil in the second quarter of 2019, up from CNY 3,617,530 mil when compared to the previous quarter and up from CNY 3,345,640 mil when compared to the same period of last year. Historically...
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's net interest margin amounted to 1.99% in the second quarter of 2019, up from 1.96% when compared to the previous quarter. Historically, the bank’s net interest margin reached an all time high of 2.68% in 4Q2011 and an all t...
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank's net interest margin amounted to 1.99% in the second quarter of 2019, up from 1.96% when compared to the previous quarter. Historically, the bank’s net interest margin reached an all time high of 2.68% in 4Q2011 and an all t...
By Helgi Library - October 11, 2019
Shanghai Pudong Development Bank stock traded at CNY 11.7 per share at the end second quarter of 2019 implying a market capitalization of USD 43,897 mil. Since the end of 2Q2014, the stock has appreciated by 84.6 % implying an annual average growth of 13.0 %. In absol...
Shanghai Pudong Development Bank has been growing its revenues and asset by 17.7% and 17.0% a year on average in the last 10 years. Its loans and deposits have grown by 17.6% and 15.1% a year during that time and loans to deposits ratio reached 89.3% at the end of 2018. The company achieved an average return on equity of 18.5% in the last decade with net profit growing 16.1% a year on average. In terms of operating efficiency, its cost to income ratio reached 26.8% in 2018, compared to 32.9% average in the last decade.
Equity represented 7.61% of total assets or 13.8% of loans at the end of 2018. Shanghai Pudong Development Bank's non-performing loans were 1.93% of total loans while provisions covered some 153% of NPLs at the end of 2018.
Shanghai Pudong Development Bank stock traded at CNY 9.80 per share at the end of 2018 resulting in a market capitalization of USD 36,737 mil. Over the previous five years, stock price rose by 48.6% or 8.25% a year on average. That’s compared to an average ROE of 15.7% the bank generated for its shareholders. This closing price put stock at a 12-month trailing price to earnings (PE) of 5.85x and price to book value (PBV) of 0.684x in 2018.
Helgi Library 
