Shanghai Pudong Development Bank Co., Ltd. (600000)

Basic

  • Market Cap

    CN¥208.69B

  • EV

  • Shares Out

    29.35B

  • Revenue

    CN¥97.26B

  • Employees

    64,731

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    43.69%

  • Net

    39.79%

  • FCF

    151.18%

Returns (5Yr Avg)

  • ROA

  • ROTA

    9.9%

  • ROE

    9.74%

  • ROCE

  • ROIC

    0.84%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥6.53

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    CN¥726.49B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    -4.25%

  • Rev 5Yr

    -2.49%

  • Rev 10Yr

  • Dil EPS 3Yr

    -13.94%

  • Dil EPS 5Yr

    -10.27%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    -3.19%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    -15.47%

  • EPS LT Growth Est

    -8.78%

Dividends

  • Yield

  • Payout

    28.83%

  • DPS

    CN¥0.32

  • DPS Growth 3Yr

    -18.9%

  • DPS Growth 5Yr

    26.19%

  • DPS Growth 10Yr

    -1.82%

  • DPS Growth Fwd 2Yr

    -8.61%

Select a metric from the list below to chart it

Dec '13

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

LTM

Interest Income On Loans

267,488

297,767

294,985

300,693

299,520

299,923

Interest Income, Total

267,488

297,767

294,985

300,693

299,520

299,923

Interest On Deposits

155,644

153,244

156,404

164,735

165,851

177,301

Interest Expense, Total

155,644

153,244

156,404

164,735

165,851

177,301

Net Interest Income

111,844

144,523

138,581

135,958

133,669

122,622

Gain (Loss) on Sale of Assets

51

1,470

-8

26

84

112

Gain (Loss) on Sale of Invest. & Securities

379

-144

1,937

1,752

3,576

11,251

Income (Loss) on Equity Invest.

164

171

146

223

230

252

Total Other Non Interest Income

57,912

44,183

55,008

52,167

50,412

42,258

Non Interest Income, Total

58,506

45,680

57,083

54,168

54,302

53,873

Revenues Before Provison For Loan Losses

170,350

190,203

195,664

190,126

187,971

176,495

Provision For Loan Losses

60,417

74,708

79,547

78,331

75,952

79,240

Total Revenues

109,933

115,495

116,117

111,795

112,019

97,255

Total Revenues % Chg.

-2.6%

5.1%

0.5%

-3.7%

0.2%

-14%

Selling General & Admin Expenses, Total

42,541

43,052

46,702

49,978

52,607

51,939

Total Other Non Interest Expense

2,564

3,064

3,399

3,468

3,790

4,022

Non Operating (Income) Expenses

-76

Non Interest Expense, Total

45,105

46,116

50,101

53,446

56,397

55,885

EBT, Excl. Unusual Items

64,828

69,379

66,016

58,349

55,622

41,370

Other Unusual Items

456

438

666

722

527

1,118

EBT, Incl. Unusual Items

65,284

69,817

66,682

59,071

56,149

42,488

Income Tax Expense

8,769

10,311

7,689

5,305

4,152

3,019

Earnings From Continuing Operations

56,515

59,506

58,993

53,766

51,997

39,469

Minority Interest

-601

-595

-668

-763

-826

-774

Net Income

55,914

58,911

58,325

53,003

51,171

38,695

Preferred Dividend and Other Adjustments

1,725

1,725

3,081

5,353

5,353

5,353

Net Income to Common Incl Extra Items

54,189

57,186

55,244

47,650

45,818

33,342

Net Income to Common Excl. Extra Items

54,189

57,186

55,244

47,650

45,818

33,342

Total Shares Outstanding

29,352.1

29,352.1

29,352.1

29,352.2

29,352.2

29,352.2

Weighted Avg. Shares Outstanding

29,352

29,352

29,352

29,352

29,352

30,038.4

Weighted Avg. Shares Outstanding Dil

29,352

29,906

32,674

32,812

32,931

33,239.2

EPS

1.8

1.9

1.9

1.6

1.6

1.1

EPS Diluted

1.8

1.9

1.7

1.5

1.4

1