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

Basic

  • Market Cap

    CN¥195.78B

  • 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

    —

  • ROE

    9.74%

  • ROCE

    —

  • ROIC

    0.84%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥7.2

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥3.24

  • Earnings (Dil)

    CN¥1.05

  • FCF

    CN¥4.42

  • Book Value

    CN¥24.38

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

    -1.98%

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    -4.99%

  • 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

    -5.31%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
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

267,488.0

297,767.0

294,985.0

300,693.0

299,520.0

299,923.0

Interest Income, Total

267,488.0

297,767.0

294,985.0

300,693.0

299,520.0

299,923.0

Interest On Deposits

155,644.0

153,244.0

156,404.0

164,735.0

165,851.0

177,301.0

Interest Expense, Total

155,644.0

153,244.0

156,404.0

164,735.0

165,851.0

177,301.0

Net Interest Income

111,844.0

144,523.0

138,581.0

135,958.0

133,669.0

122,622.0

Gain (Loss) on Sale of Assets

51.0

1,470.0

-8.0

26.0

84.0

112.0

Gain (Loss) on Sale of Invest. & Securities

379.0

-144.0

1,937.0

1,752.0

3,576.0

11,251.0

Income (Loss) on Equity Invest.

164.0

171.0

146.0

223.0

230.0

252.0

Total Other Non Interest Income

57,912.0

44,183.0

55,008.0

52,167.0

50,412.0

42,258.0

Non Interest Income, Total

58,506.0

45,680.0

57,083.0

54,168.0

54,302.0

53,873.0

Revenues Before Provison For Loan Losses

170,350.0

190,203.0

195,664.0

190,126.0

187,971.0

176,495.0

Provision For Loan Losses

60,417.0

74,708.0

79,547.0

78,331.0

75,952.0

79,240.0

Total Revenues

109,933.0

115,495.0

116,117.0

111,795.0

112,019.0

97,255.0

Total Revenues % Chg.

-2.6%

5.1%

0.5%

-3.7%

0.2%

-14.0%

Selling General & Admin Expenses, Total

42,541.0

43,052.0

46,702.0

49,978.0

52,607.0

51,939.0

Total Other Non Interest Expense

2,564.0

3,064.0

3,399.0

3,468.0

3,790.0

4,022.0

Non Operating (Income) Expenses

—

—

—

—

—

-76.0

Non Interest Expense, Total

45,105.0

46,116.0

50,101.0

53,446.0

56,397.0

55,885.0

EBT, Excl. Unusual Items

64,828.0

69,379.0

66,016.0

58,349.0

55,622.0

41,370.0

Other Unusual Items

456.0

438.0

666.0

722.0

527.0

1,118.0

EBT, Incl. Unusual Items

65,284.0

69,817.0

66,682.0

59,071.0

56,149.0

42,488.0

Income Tax Expense

8,769.0

10,311.0

7,689.0

5,305.0

4,152.0

3,019.0

Earnings From Continuing Operations

56,515.0

59,506.0

58,993.0

53,766.0

51,997.0

39,469.0

Minority Interest

-601.0

-595.0

-668.0

-763.0

-826.0

-774.0

Net Income

55,914.0

58,911.0

58,325.0

53,003.0

51,171.0

38,695.0

Preferred Dividend and Other Adjustments

1,725.0

1,725.0

3,081.0

5,353.0

5,353.0

5,353.0

Net Income to Common Incl Extra Items

54,189.0

57,186.0

55,244.0

47,650.0

45,818.0

33,342.0

Net Income to Common Excl. Extra Items

54,189.0

57,186.0

55,244.0

47,650.0

45,818.0

33,342.0

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

29,352.0

29,352.0

29,352.0

29,352.0

29,352.0

30,038.4

Weighted Avg. Shares Outstanding Dil

29,352.0

29,906.0

32,674.0

32,812.0

32,931.0

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

1.0