China Everbright Bank Company Limited

SHSE-601818

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						210,044	221,475	229,334	241,309	250,809	245,309
Interest Income, Total						210,044	221,475	229,334	241,309	250,809	245,309
Interest On Deposits						108,126	110,778	117,179	127,654	143,329	144,451
Interest Expense, Total						108,126	110,778	117,179	127,654	143,329	144,451
Net Interest Income						101,918	110,697	112,155	113,655	107,480	100,858
Income From Trading Activities	—	—	—	—	—	—	—	—	—	—	1,685
Gain (Loss) on Sale of Assets						-25	-23	94	—	—	2
Gain (Loss) on Sale of Invest. & Securities						65	599	-127	866	-971	8,033
Income (Loss) on Equity Invest.	—	—	—	—	—	—	-5	-90	-63	36	24
Total Other Non Interest Income						30,721	31,125	40,676	37,074	38,876	28,242
Non Interest Income, Total						30,761	31,696	40,553	37,877	37,941	37,986
Revenues Before Provison For Loan Losses						132,679	142,393	152,708	151,532	145,421	138,844
Provision For Loan Losses						48,965	56,733	54,772	50,600	52,075	45,735
Total Revenues						83,714	85,660	97,936	100,932	93,346	93,109
Total Revenues % Chg.						12.6%	2.3%	14.3%	3.1%	-7.5%	-8.1%
Selling General & Admin Expenses, Total						36,218	37,651	42,805	42,279	41,042	41,711
Total Other Non Interest Expense						2,326	2,273	2,512	2,758	2,735	1,404
Non Operating (Income) Expenses	—	—	—		—	—	—	223	20	46	21
Non Interest Expense, Total						38,544	39,924	45,540	45,057	43,823	43,136
EBT, Excl. Unusual Items						45,170	45,736	52,396	55,875	49,523	49,973
Asset Writedown	—	—	—	—	—	—	-199	-23	-9	-30	-30
Other Unusual Items				—		-7	-11	568	100	264	216
EBT, Incl. Unusual Items						45,163	45,526	52,941	55,966	49,757	50,159
Income Tax Expense						7,722	7,598	9,302	10,926	8,681	8,692
Earnings From Continuing Operations						37,441	37,928	43,639	45,040	41,076	41,467
Minority Interest						-87	-93	-232	-233	-284	-260
Net Income						37,354	37,835	43,407	44,807	40,792	41,207
Preferred Dividend and Other Adjustments	—	—				1,450	2,219	4,800	4,811	4,811	2,081
Net Income to Common Incl Extra Items						35,904	35,616	38,607	39,996	35,981	39,126
Net Income to Common Excl. Extra Items						35,904	35,616	38,607	39,996	35,981	39,126
Total Shares Outstanding						52,489.3	54,031.9	54,031.9	54,032	59,085.6	72,662.1
Weighted Avg. Shares Outstanding						52,489	52,746	54,032	54,032	57,822	62,831
Weighted Avg. Shares Outstanding Dil						59,753	60,059	60,468	60,849	59,306	63,419.6
EPS						0.7	0.7	0.7	0.7	0.6	0.6
EPS Diluted						0.6	0.6	0.7	0.7	0.6	0.6
Effective Tax Rate						17.1%	16.7%	17.6%	19.5%	17.4%	17.3%