China Minsheng Banking Corp., Ltd.

SHSE-600016

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Interest Income On Loans						274,815	286,593	277,679	262,937	267,126	262,009
Interest Income, Total						274,815	286,593	277,679	262,937	267,126	262,009
Interest On Deposits						152,781	151,369	151,904	155,474	164,695	162,330
Interest Expense, Total						152,781	151,369	151,904	155,474	164,695	162,330
Net Interest Income						122,034	135,224	125,775	107,463	102,431	99,679
Income From Trading Activities	—	—	—	—		—	—	3,110	4,690	4,748	4,748
Gain (Loss) on Sale of Assets	—	—	—	—		—	—	—	—	—	—
Gain (Loss) on Sale of Invest. & Securities						—	—	7,346	4,357	8,529	8,703
Total Other Non Interest Income						58,407	49,225	31,625	25,214	24,276	22,442
Non Interest Income, Total						58,407	49,225	42,081	34,261	37,553	35,893
Revenues Before Provison For Loan Losses						180,441	184,449	167,856	141,724	139,984	135,572
Provision For Loan Losses						62,807	92,988	77,398	48,762	45,707	44,048
Total Revenues						117,634	91,461	90,458	92,962	94,277	91,524
Total Revenues % Chg.						9%	-22.2%	-1.1%	2.8%	1.4%	-0.6%
Salaries And Other Employee Benefits	—	—	—	—		—	—	31,015	31,455	32,176	32,176
Occupancy Expense	—	—	—	—		—	—	6,508	6,808	7,381	7,381
Selling General & Admin Expenses, Total						48,244	50,686	14,011	14,971	13,870	13,305
Total Other Non Interest Expense						4,458	4,086	3,324	2,558	3,492	2,654
Non Operating (Income) Expenses	—	—		—	—	194	485	—	—	—	-79
Non Interest Expense, Total						52,896	55,257	54,858	55,792	56,919	55,437
EBT, Excl. Unusual Items						64,738	36,204	35,600	37,170	37,358	36,087
Other Unusual Items			—		—	—	502	—	—	—	—
EBT, Incl. Unusual Items						64,738	36,706	35,600	37,170	37,358	36,087
Income Tax Expense						9,814	1,604	747	1,393	1,372	1,364
Earnings From Continuing Operations						54,924	35,102	34,853	35,777	35,986	34,723
Minority Interest						-1,105	-793	-472	-508	-163	-203
Net Income						53,819	34,309	34,381	35,269	35,823	34,520
Preferred Dividend and Other Adjustments	—	—	—			558	3,337	3,328	4,106	4,316	4,316
Net Income to Common Incl Extra Items						53,261	30,972	31,053	31,163	31,507	30,204
Net Income to Common Excl. Extra Items						53,261	30,972	31,053	31,163	31,507	30,204
Total Shares Outstanding						43,782.4	43,782.4	43,782.4	43,782.4	43,782.4	43,782
Weighted Avg. Shares Outstanding						43,782	43,782	43,782	43,782	43,782	43,782
Weighted Avg. Shares Outstanding Dil						43,782	43,782	43,782	43,782	43,782	43,782
EPS						1.2	0.7	0.7	0.7	0.7	0.7
EPS Diluted						1.2	0.7	0.7	0.7	0.7	0.7
Effective Tax Rate						15.2%	4.4%	2.1%	3.7%	3.7%	3.8%