Shanghai Pudong Development Bank Co., Ltd. Website

Shanghai Pudong Development Bank Co., Ltd.

SHSE-600000

Basic

  • Market Cap

    CN¥259.47B

  • EV

  • Shares Out

    29.35B

  • Revenue

    CN¥96.04B

  • Employees

    63,582

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    43.25%

  • Net

    39.87%

  • FCF

    -189.08%

Returns (5Yr Avg)

  • ROA

    0.69%

  • ROTA

    8.76%

  • ROE

    8.62%

  • ROCE

  • ROIC

    0.75%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥8.29

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    CN¥846.74B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    -6.74%

  • Rev 5Yr

    -3.5%

  • Rev 10Yr

  • Dil EPS 3Yr

    -16.49%

  • Dil EPS 5Yr

    -11.66%

  • Dil EPS 10Yr

    -4.29%

  • Rev Fwd 2Yr

    -0.53%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    18.14%

  • EPS LT Growth Est

    5.89%

Dividends

  • Yield

  • Payout

    28.81%

  • DPS

    CN¥0.32

  • DPS Growth 3Yr

    -12.55%

  • DPS Growth 5Yr

    -1.72%

  • DPS Growth 10Yr

    -3.57%

  • DPS Growth Fwd 2Yr

    7.71%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Interest Income On Loans

297,767

294,985

300,693

299,520

297,598

296,130

Interest Income, Total

297,767

294,985

300,693

299,520

297,598

296,130

Interest On Deposits

153,244

156,404

164,735

165,851

179,163

179,626

Interest Expense, Total

153,244

156,404

164,735

165,851

179,163

179,626

Net Interest Income

144,523

138,581

135,958

133,669

118,435

116,504

Gain (Loss) on Sale of Assets

1,470

-8

26

84

72

9

Gain (Loss) on Sale of Invest. & Securities

-144

1,937

1,752

3,576

6,297

9,806

Income (Loss) on Equity Invest.

171

146

223

230

223

213

Total Other Non Interest Income

44,183

55,008

52,167

50,412

47,670

43,053

Non Interest Income, Total

45,680

57,083

54,168

54,302

54,262

53,081

Revenues Before Provison For Loan Losses

190,203

195,664

190,126

187,971

172,697

169,585

Provision For Loan Losses

74,708

79,547

78,331

75,952

76,754

73,546

Total Revenues

115,495

116,117

111,795

112,019

95,943

96,039

Total Revenues % Chg.

5.1%

0.5%

-3.7%

0.2%

-14.4%

-11.8%

Selling General & Admin Expenses, Total

43,052

46,702

49,978

52,607

51,424

51,035

Total Other Non Interest Expense

3,064

3,399

3,468

3,790

4,520

4,522

Non Operating (Income) Expenses

-12

Non Interest Expense, Total

46,116

50,101

53,446

56,397

55,944

55,545

EBT, Excl. Unusual Items

69,379

66,016

58,349

55,622

39,999

40,494

Other Unusual Items

438

666

722

527

693

1,042

EBT, Incl. Unusual Items

69,817

66,682

59,071

56,149

40,692

41,536

Income Tax Expense

10,311

7,689

5,305

4,152

3,263

2,597

Earnings From Continuing Operations

59,506

58,993

53,766

51,997

37,429

38,939

Minority Interest

-595

-668

-763

-826

-727

-647

Net Income

58,911

58,325

53,003

51,171

36,702

38,292

Preferred Dividend and Other Adjustments

1,725

3,081

5,353

5,353

5,353

6,074.5

Net Income to Common Incl Extra Items

57,186

55,244

47,650

45,818

31,349

32,217.5

Net Income to Common Excl. Extra Items

57,186

55,244

47,650

45,818

31,349

32,217.5

Total Shares Outstanding

29,352.1

29,352.1

29,352.2

29,352.2

29,352.2

29,352.2

Weighted Avg. Shares Outstanding

29,352

29,352

29,352

29,352

29,352

28,916

Weighted Avg. Shares Outstanding Dil

29,906

32,674

32,812

32,931

33,039

32,646.9

EPS

1.9

1.9

1.6

1.6

1.1

1.1

EPS Diluted

1.9

1.7

1.5

1.4

1

1

Effective Tax Rate

14.8%

11.5%

9%

7.4%

8%

6.3%