# China Everbright Bank (601818.SHG)

Canonical: https://gigainvestors.com/s/601818.SHG

Analysis as of: 2026-10-16T07:34:26.003Z. Financial observations: FY2015–FY2025.

Listing currency: CNY. Reporting currency: CNY.

## Verdict

Not a wonderful business

Quality tests for Buy: not passed (profit record: pass; earnings resilience is evidence only). Published buy qualification: no.

Share price: CNY 3.07 per share; close as of 2026-10-15.

Estimated value: low CNY 8.39 per share, central CNY 9.22 per share, high CNY 10.25 per share. Buy at or below the central value CNY 9.22 per share. Valuation as of 2026-10-16T07:34:26.003Z; scenarios are not confidence intervals.

Expected annual return: 30.0% at the stated quote. About 30.0% a year at today's price (required return 10.0%). required return 10.0% a year (10% floor; CN 10-year bond 1.7% + 4 points).

## Checklist

### understandable: pass

- Financial history: 10 years

- Profitable years in the last ten: 10

- Required profitable years: 9

- Return on common equity variation (informational): 0.23×

Chart: Net income; fiscal year observations.

- FY2016: CNY 29B

- FY2017: CNY 30B

- FY2018: CNY 32B

- FY2019: CNY 36B

- FY2020: CNY 36B

- FY2021: CNY 39B

- FY2022: CNY 40B

- FY2023: CNY 41B

- FY2024: CNY 42B

- FY2025: CNY 39B

### moat: fail

- Tangible common book per share

- Parent-total proxy for preferred equity and common earnings

- median return on common equity below threshold

- Bank / P&C ROTE, median of available years: 8.0%

- Required median return: 12.0%

- Return uses tangible common equity: Yes

- Bank ROTE, second-lowest year: 7.2%

- Years with reported combined ratio: 0

Chart: Return on tangible common equity; fiscal year observations.

- FY2016: 13.4%

- FY2017: 11.0%

- FY2018: 10.1%

- FY2019: 9.4%

- FY2020: 7.9%

- FY2021: 8.1%

- FY2022: 8.0%

- FY2023: 7.5%

- FY2024: 7.2%

- FY2025: 6.5%

### economics: pass

- Tangible common book per share

- Parent-total proxy for preferred equity and common earnings

- Book value per share + reinvested dividends, annualized return: 14.0%

- Book return interval: 10 years

- Starting book value per share: CNY 4.22

- Ending book value per share: CNY 8.94

Chart: Annual book + dividend return; fiscal year observations.

- FY2016: 20.7%

- FY2017: 28.2%

- FY2018: 18.7%

- FY2019: 20.7%

- FY2020: 24.1%

- FY2021: -14.9%

- FY2022: 12.1%

- FY2023: 11.9%

- FY2024: 13.7%

- FY2025: 10.8%

### management: fail

- Tangible common book per share

- Parent-total proxy for preferred equity and common earnings

- ordinary share count growth exceeds 2% annually in both the full and five-year windows

- Diluted shares, 10-year annual growth: 3.4%

- Diluted shares, 5-year annual growth: 4.6%

- Share growth excluding flagged crisis recapitalisations: 3.4%

- Five-year share growth excluding flagged crisis recapitalisations: 4.6%

- Flagged crisis recapitalisations: 0

- Book created / earnings retained after dividends and buybacks: 5.95×

- Book value created per share: CNY 4.72

- Earnings retained per share after dividends and buybacks: CNY 0.79

Chart: Shares (first year = 100); fiscal year observations.

- FY2015: 100

- FY2016: 99

- FY2017: 105

- FY2018: 113

- FY2019: 115

- FY2020: 112

- FY2021: 145

- FY2022: 140

- FY2023: 140

- FY2024: 141

- FY2025: 140

### accounting: pass

- Financial accounting warning count: 0

- Known restatement years: 0

## Holders

## Price story

Down 26% since Jun 2025 · net income -6.9%

Story as of 2026-10-16T10:00:00.577Z; price observation 2026-10-15.

The price assumes profits shrink 20% a year forever

### Net income · FY2025

net income -6.9%; source https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/; observed 2026-10-16.

- FY2016: CNY 29B 

- FY2017: CNY 30B 

- FY2018: CNY 32B 

- FY2019: CNY 36B 

- FY2020: CNY 36B 

- FY2021: CNY 39B 

- FY2022: CNY 40B 

- FY2023: CNY 41B 

- FY2024: CNY 42B 

- FY2025: CNY 39B 

## Owner memo

Memo as of 2026-10-16T08:06:05.509Z.

### How it makes money

Operates in regional banking; annual sales are CNY 126.3 billion.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:34:26.003Z); FY2025: revenue 126311000000.

### Why customers stay

It earns 8% on shareholders’ money, excluding intangible assets.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:34:26.003Z); 10-year return on tangible equity observations [[2016,0.1341236527604663],[2017,0.1104861832613157],[2018,0.10098701331276533],[2019,0.09399764901156382],[2020,0.07915739689157864],[2021,0.08069333522837717],[2022,0.07950700725573999],[2023,0.07460923067918689],[2024,0.07171790315950251],[2025,0.0648828045360811]]; median 0.08010017124205858. ROIC follows the displayed moat series; financial companies use return on tangible equity.

### Where the cash goes

Paid dividends in 10 of 10 years; bought back CNY 1.2 billion of shares.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:34:26.003Z); Dividend observations: [[2016,21288000000],[2017,24752000000],[2018,29094000000],[2019,9902000000],[2020,13453000000],[2021,16166000000],[2022,15690000000],[2023,16070000000],[2024,43549000000],[2025,42674000000]]. Zero only counted when supported by a complete cash-flow statement.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:34:26.003Z); FY2025: cash repurchases 1161824805.785 CNY.

### Are managers owners

Insiders own 58% of the company.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16); 601818.SHG SharesStats.PercentInsiders = 57.95 percentage points; cache date 2026-10-16.

### What the price says

The price assumes profits shrink 20% a year forever.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:34:26.003Z); Price 3.07; FX 1; original perpetual distributable cash 0.922435994463521; discount 0.1; growth -0.20046775063958341. Same book-value model and 4× ceiling; no ten-year operating fade applies. Closing-price date 2026-10-15.

## Monthly share-price history (CNY per share)

- 2016-10: CNY 3.81 per share

- 2016-11: CNY 4.09 per share

- 2016-12: CNY 3.91 per share

- 2017-01: CNY 4.08 per share

- 2017-02: CNY 4.14 per share

- 2017-03: CNY 4.11 per share

- 2017-04: CNY 3.86 per share

- 2017-05: CNY 3.99 per share

- 2017-06: CNY 4.05 per share

- 2017-07: CNY 4.23 per share

- 2017-08: CNY 4.20 per share

- 2017-09: CNY 4.05 per share

- 2017-10: CNY 4.04 per share

- 2017-11: CNY 4.18 per share

- 2017-12: CNY 4.05 per share

- 2018-01: CNY 4.67 per share

- 2018-02: CNY 4.31 per share

- 2018-03: CNY 4.08 per share

- 2018-04: CNY 4.04 per share

- 2018-05: CNY 3.97 per share

- 2018-06: CNY 3.66 per share

- 2018-07: CNY 3.67 per share

- 2018-08: CNY 3.73 per share

- 2018-09: CNY 3.91 per share

- 2018-10: CNY 4.01 per share

- 2018-11: CNY 3.85 per share

- 2018-12: CNY 3.70 per share

- 2019-01: CNY 4.09 per share

- 2019-02: CNY 4.23 per share

- 2019-03: CNY 4.10 per share

- 2019-04: CNY 4.09 per share

- 2019-05: CNY 3.84 per share

- 2019-06: CNY 3.81 per share

- 2019-07: CNY 3.93 per share

- 2019-08: CNY 3.76 per share

- 2019-09: CNY 3.94 per share

- 2019-10: CNY 4.34 per share

- 2019-11: CNY 4.13 per share

- 2019-12: CNY 4.41 per share

- 2020-01: CNY 4.02 per share

- 2020-02: CNY 3.78 per share

- 2020-03: CNY 3.61 per share

- 2020-04: CNY 3.73 per share

- 2020-05: CNY 3.81 per share

- 2020-06: CNY 3.58 per share

- 2020-07: CNY 3.78 per share

- 2020-08: CNY 3.84 per share

- 2020-09: CNY 3.65 per share

- 2020-10: CNY 3.92 per share

- 2020-11: CNY 4.34 per share

- 2020-12: CNY 3.99 per share

- 2021-01: CNY 4.05 per share

- 2021-02: CNY 4.10 per share

- 2021-03: CNY 4.08 per share

- 2021-04: CNY 3.78 per share

- 2021-05: CNY 3.83 per share

- 2021-06: CNY 3.78 per share

- 2021-07: CNY 3.30 per share

- 2021-08: CNY 3.35 per share

- 2021-09: CNY 3.39 per share

- 2021-10: CNY 3.44 per share

- 2021-11: CNY 3.35 per share

- 2021-12: CNY 3.32 per share

- 2022-01: CNY 3.34 per share

- 2022-02: CNY 3.34 per share

- 2022-03: CNY 3.30 per share

- 2022-04: CNY 3.19 per share

- 2022-05: CNY 3.12 per share

- 2022-06: CNY 3.01 per share

- 2022-07: CNY 2.90 per share

- 2022-08: CNY 2.87 per share

- 2022-09: CNY 2.82 per share

- 2022-10: CNY 2.72 per share

- 2022-11: CNY 2.99 per share

- 2022-12: CNY 3.07 per share

- 2023-01: CNY 3.07 per share

- 2023-02: CNY 2.98 per share

- 2023-03: CNY 3.01 per share

- 2023-04: CNY 3.20 per share

- 2023-05: CNY 3.15 per share

- 2023-06: CNY 3.07 per share

- 2023-07: CNY 3.12 per share

- 2023-08: CNY 3.01 per share

- 2023-09: CNY 3.07 per share

- 2023-10: CNY 2.97 per share

- 2023-11: CNY 2.89 per share

- 2023-12: CNY 2.90 per share

- 2024-01: CNY 3.15 per share

- 2024-02: CNY 3.22 per share

- 2024-03: CNY 3.12 per share

- 2024-04: CNY 3.15 per share

- 2024-05: CNY 3.24 per share

- 2024-06: CNY 3.17 per share

- 2024-07: CNY 3.16 per share

- 2024-08: CNY 3.06 per share

- 2024-09: CNY 3.60 per share

- 2024-10: CNY 3.45 per share

- 2024-11: CNY 3.60 per share

- 2024-12: CNY 3.87 per share

- 2025-01: CNY 3.87 per share

- 2025-02: CNY 3.76 per share

- 2025-03: CNY 3.78 per share

- 2025-04: CNY 3.78 per share

- 2025-05: CNY 3.97 per share

- 2025-06: CNY 4.15 per share

- 2025-07: CNY 4.05 per share

- 2025-08: CNY 3.78 per share

- 2025-09: CNY 3.36 per share

- 2025-10: CNY 3.34 per share

- 2025-11: CNY 3.61 per share

- 2025-12: CNY 3.49 per share

- 2026-01: CNY 3.32 per share

- 2026-02: CNY 3.24 per share

- 2026-03: CNY 3.21 per share

- 2026-04: CNY 3.12 per share

- 2026-05: CNY 3.10 per share

- 2026-06: CNY 2.89 per share

- 2026-07: CNY 3.17 per share

- 2026-08: CNY 2.97 per share

- 2026-09: CNY 3.04 per share

- 2026-10: CNY 3.08 per share

## Annual estimated value (CNY per share)

- FY2016: low CNY 11.70 per share, central CNY 14.62 per share, high CNY 19.49 per share

- FY2017: low CNY 12.58 per share, central CNY 15.73 per share, high CNY 20.97 per share

- FY2018: low CNY 12.09 per share, central CNY 15.11 per share, high CNY 20.14 per share

- FY2019: low CNY 12.13 per share, central CNY 15.16 per share, high CNY 20.22 per share

- FY2020: low CNY 11.40 per share, central CNY 14.25 per share, high CNY 19.00 per share

- FY2021: low CNY 7.46 per share, central CNY 9.32 per share, high CNY 12.43 per share

- FY2022: low CNY 6.76 per share, central CNY 8.45 per share, high CNY 11.26 per share

- FY2023: low CNY 6.71 per share, central CNY 8.39 per share, high CNY 11.19 per share

- FY2024: low CNY 6.32 per share, central CNY 7.62 per share, high CNY 9.60 per share

- FY2025: low CNY 7.31 per share, central CNY 8.04 per share, high CNY 8.93 per share

Historical values use today's bond yield for every fiscal year

Historical values use today's FX rate into trading currency for every fiscal year

Historical values use current restated fundamentals and current commodity classification; they are not point-in-time estimates

Prior published observations retained from 2026-10-15T06:40:11.862Z where newer inputs omit a numeric field or fiscal period.

## Sources

Estimates depend on assumptions and are not guarantees or investment advice. Underlying data remains subject to its source licenses; public reading does not grant bulk redistribution rights.

China Everbright Bank

601818 · SHG

CSI 300

Not a wonderful business

2 quality tests fail. A lower price would not fix the business.

Share price: CNY 3.07
Buy up to: CNY 9.22
Expected / yr: 30.0% at today's price (10.0% at central value)

The business

How it makes money
Why customers stay
Where the cash goes
Are managers owners
What the price says

1. Is this a good business?

Evidence only; not required for Buy

Profits were positive in 10 years (at least 9 needed).

Net income

10y median: CNY 37B
Worst year: CNY 29B
Latest · 2025: CNY 39B

Earned a median 8% on tangible equity (minimum 12%).

Return on tangible common equity

10y median: 8.0%
Worst year: 6.5%
Latest · 2025: 6.5%

Book value plus dividends grew 14% a year (minimum 7%).

Annual book + dividend return

10y median: 16.2%
Worst year: -14.9%
Latest · 2025: 10.8%

Ordinary share growth was 3.4% over the full period and 4.6% over five years (either must be at most 2% a year).

Shares (first year = 100)

11y median: 115
Worst year: 145
Latest · 2025: 140

0 accounting warnings were found (none allowed).

accounting warnings: 0
Passing bar: ≤ 0

Profit record · pass 0 loss years in 10 (at most 2), three-year average earnings per share 0.6 CNY.

2. Is the price low enough?

PriceEstimated rangeBuy price

2016-10 · Price CNY 3.81 · Value 14.62 · Buy at or below 14.62; 2016-11 · Price CNY 4.09 · Value 14.62 · Buy at or below 14.62; 2016-12 · Price CNY 3.91 · Value 14.62 · Buy at or below 14.62; 2017-01 · Price CNY 4.08 · Value 14.62 · Buy at or below 14.62; 2017-02 · Price CNY 4.14 · Value 15.73 · Buy at or below 15.73; 2017-03 · Price CNY 4.11 · Value 15.73 · Buy at or below 15.73; 2017-04 · Price CNY 3.86 · Value 15.73 · Buy at or below 15.73; 2017-05 · Price CNY 3.99 · Value 15.73 · Buy at or below 15.73; 2017-06 · Price CNY 4.05 · Value 15.73 · Buy at or below 15.73; 2017-07 · Price CNY 4.23 · Value 15.73 · Buy at or below 15.73; 2017-08 · Price CNY 4.20 · Value 15.73 · Buy at or below 15.73; 2017-09 · Price CNY 4.05 · Value 15.73 · Buy at or below 15.73; 2017-10 · Price CNY 4.04 · Value 15.73 · Buy at or below 15.73; 2017-11 · Price CNY 4.18 · Value 15.73 · Buy at or below 15.73; 2017-12 · Price CNY 4.05 · Value 15.73 · Buy at or below 15.73; 2018-01 · Price CNY 4.67 · Value 15.73 · Buy at or below 15.73; 2018-02 · Price CNY 4.31 · Value 15.11 · Buy at or below 15.11; 2018-03 · Price CNY 4.08 · Value 15.11 · Buy at or below 15.11; 2018-04 · Price CNY 4.04 · Value 15.11 · Buy at or below 15.11; 2018-05 · Price CNY 3.97 · Value 15.11 · Buy at or below 15.11; 2018-06 · Price CNY 3.66 · Value 15.11 · Buy at or below 15.11; 2018-07 · Price CNY 3.67 · Value 15.11 · Buy at or below 15.11; 2018-08 · Price CNY 3.73 · Value 15.11 · Buy at or below 15.11; 2018-09 · Price CNY 3.91 · Value 15.11 · Buy at or below 15.11; 2018-10 · Price CNY 4.01 · Value 15.11 · Buy at or below 15.11; 2018-11 · Price CNY 3.85 · Value 15.11 · Buy at or below 15.11; 2018-12 · Price CNY 3.70 · Value 15.11 · Buy at or below 15.11; 2019-01 · Price CNY 4.09 · Value 15.11 · Buy at or below 15.11; 2019-02 · Price CNY 4.23 · Value 15.16 · Buy at or below 15.16; 2019-03 · Price CNY 4.10 · Value 15.16 · Buy at or below 15.16; 2019-04 · Price CNY 4.09 · Value 15.16 · Buy at or below 15.16; 2019-05 · Price CNY 3.84 · Value 15.16 · Buy at or below 15.16; 2019-06 · Price CNY 3.81 · Value 15.16 · Buy at or below 15.16; 2019-07 · Price CNY 3.93 · Value 15.16 · Buy at or below 15.16; 2019-08 · Price CNY 3.76 · Value 15.16 · Buy at or below 15.16; 2019-09 · Price CNY 3.94 · Value 15.16 · Buy at or below 15.16; 2019-10 · Price CNY 4.34 · Value 15.16 · Buy at or below 15.16; 2019-11 · Price CNY 4.13 · Value 15.16 · Buy at or below 15.16; 2019-12 · Price CNY 4.41 · Value 15.16 · Buy at or below 15.16; 2020-01 · Price CNY 4.02 · Value 15.16 · Buy at or below 15.16; 2020-02 · Price CNY 3.78 · Value 14.25 · Buy at or below 14.25; 2020-03 · Price CNY 3.61 · Value 14.25 · Buy at or below 14.25; 2020-04 · Price CNY 3.73 · Value 14.25 · Buy at or below 14.25; 2020-05 · Price CNY 3.81 · Value 14.25 · Buy at or below 14.25; 2020-06 · Price CNY 3.58 · Value 14.25 · Buy at or below 14.25; 2020-07 · Price CNY 3.78 · Value 14.25 · Buy at or below 14.25; 2020-08 · Price CNY 3.84 · Value 14.25 · Buy at or below 14.25; 2020-09 · Price CNY 3.65 · Value 14.25 · Buy at or below 14.25; 2020-10 · Price CNY 3.92 · Value 14.25 · Buy at or below 14.25; 2020-11 · Price CNY 4.34 · Value 14.25 · Buy at or below 14.25; 2020-12 · Price CNY 3.99 · Value 14.25 · Buy at or below 14.25; 2021-01 · Price CNY 4.05 · Value 14.25 · Buy at or below 14.25; 2021-02 · Price CNY 4.10 · Value 9.32 · Buy at or below 9.32; 2021-03 · Price CNY 4.08 · Value 9.32 · Buy at or below 9.32; 2021-04 · Price CNY 3.78 · Value 9.32 · Buy at or below 9.32; 2021-05 · Price CNY 3.83 · Value 9.32 · Buy at or below 9.32; 2021-06 · Price CNY 3.78 · Value 9.32 · Buy at or below 9.32; 2021-07 · Price CNY 3.30 · Value 9.32 · Buy at or below 9.32; 2021-08 · Price CNY 3.35 · Value 9.32 · Buy at or below 9.32; 2021-09 · Price CNY 3.39 · Value 9.32 · Buy at or below 9.32; 2021-10 · Price CNY 3.44 · Value 9.32 · Buy at or below 9.32; 2021-11 · Price CNY 3.35 · Value 9.32 · Buy at or below 9.32; 2021-12 · Price CNY 3.32 · Value 9.32 · Buy at or below 9.32; 2022-01 · Price CNY 3.34 · Value 9.32 · Buy at or below 9.32; 2022-02 · Price CNY 3.34 · Value 8.45 · Buy at or below 8.45; 2022-03 · Price CNY 3.30 · Value 8.45 · Buy at or below 8.45; 2022-04 · Price CNY 3.19 · Value 8.45 · Buy at or below 8.45; 2022-05 · Price CNY 3.12 · Value 8.45 · Buy at or below 8.45; 2022-06 · Price CNY 3.01 · Value 8.45 · Buy at or below 8.45; 2022-07 · Price CNY 2.90 · Value 8.45 · Buy at or below 8.45; 2022-08 · Price CNY 2.87 · Value 8.45 · Buy at or below 8.45; 2022-09 · Price CNY 2.82 · Value 8.45 · Buy at or below 8.45; 2022-10 · Price CNY 2.72 · Value 8.45 · Buy at or below 8.45; 2022-11 · Price CNY 2.99 · Value 8.45 · Buy at or below 8.45; 2022-12 · Price CNY 3.07 · Value 8.45 · Buy at or below 8.45; 2023-01 · Price CNY 3.07 · Value 8.45 · Buy at or below 8.45; 2023-02 · Price CNY 2.98 · Value 8.39 · Buy at or below 8.39; 2023-03 · Price CNY 3.01 · Value 8.39 · Buy at or below 8.39; 2023-04 · Price CNY 3.20 · Value 8.39 · Buy at or below 8.39; 2023-05 · Price CNY 3.15 · Value 8.39 · Buy at or below 8.39; 2023-06 · Price CNY 3.07 · Value 8.39 · Buy at or below 8.39; 2023-07 · Price CNY 3.12 · Value 8.39 · Buy at or below 8.39; 2023-08 · Price CNY 3.01 · Value 8.39 · Buy at or below 8.39; 2023-09 · Price CNY 3.07 · Value 8.39 · Buy at or below 8.39; 2023-10 · Price CNY 2.97 · Value 8.39 · Buy at or below 8.39; 2023-11 · Price CNY 2.89 · Value 8.39 · Buy at or below 8.39; 2023-12 · Price CNY 2.90 · Value 8.39 · Buy at or below 8.39; 2024-01 · Price CNY 3.15 · Value 8.39 · Buy at or below 8.39; 2024-02 · Price CNY 3.22 · Value 7.62 · Buy at or below 7.62; 2024-03 · Price CNY 3.12 · Value 7.62 · Buy at or below 7.62; 2024-04 · Price CNY 3.15 · Value 7.62 · Buy at or below 7.62; 2024-05 · Price CNY 3.24 · Value 7.62 · Buy at or below 7.62; 2024-06 · Price CNY 3.17 · Value 7.62 · Buy at or below 7.62; 2024-07 · Price CNY 3.16 · Value 7.62 · Buy at or below 7.62; 2024-08 · Price CNY 3.06 · Value 7.62 · Buy at or below 7.62; 2024-09 · Price CNY 3.60 · Value 7.62 · Buy at or below 7.62; 2024-10 · Price CNY 3.45 · Value 7.62 · Buy at or below 7.62; 2024-11 · Price CNY 3.60 · Value 7.62 · Buy at or below 7.62; 2024-12 · Price CNY 3.87 · Value 7.62 · Buy at or below 7.62; 2025-01 · Price CNY 3.87 · Value 7.62 · Buy at or below 7.62; 2025-02 · Price CNY 3.76 · Value 8.04 · Buy at or below 8.04; 2025-03 · Price CNY 3.78 · Value 8.04 · Buy at or below 8.04; 2025-04 · Price CNY 3.78 · Value 8.04 · Buy at or below 8.04; 2025-05 · Price CNY 3.97 · Value 8.04 · Buy at or below 8.04; 2025-06 · Price CNY 4.15 · Value 8.04 · Buy at or below 8.04; 2025-07 · Price CNY 4.05 · Value 8.04 · Buy at or below 8.04; 2025-08 · Price CNY 3.78 · Value 8.04 · Buy at or below 8.04; 2025-09 · Price CNY 3.36 · Value 8.04 · Buy at or below 8.04; 2025-10 · Price CNY 3.34 · Value 8.04 · Buy at or below 8.04; 2025-11 · Price CNY 3.61 · Value 8.04 · Buy at or below 8.04; 2025-12 · Price CNY 3.49 · Value 8.04 · Buy at or below 8.04; 2026-01 · Price CNY 3.32 · Value 8.04 · Buy at or below 8.04; 2026-02 · Price CNY 3.24 · Value 9.22 · Buy at or below 9.22; 2026-03 · Price CNY 3.21 · Value 9.22 · Buy at or below 9.22; 2026-04 · Price CNY 3.12 · Value 9.22 · Buy at or below 9.22; 2026-05 · Price CNY 3.10 · Value 9.22 · Buy at or below 9.22; 2026-06 · Price CNY 2.89 · Value 9.22 · Buy at or below 9.22; 2026-07 · Price CNY 3.17 · Value 9.22 · Buy at or below 9.22; 2026-08 · Price CNY 2.97 · Value 9.22 · Buy at or below 9.22; 2026-09 · Price CNY 3.04 · Value 9.22 · Buy at or below 9.22; 2026-10 · Price CNY 3.08 · Value 9.22 · Buy at or below 9.22; 2026-10 · Price CNY 3.07 · Value 9.22 · Buy at or below 9.22

CNY per share · annual estimates

Price & return math
Value range	CNY 8.39 – CNY 10.25
Buy at or below	Central value CNY 9.22
Discount to value	1 − 3.07 / 9.22 = 66.7%
Return / year	About 30.0% a year at today's price (required return 10.0%)
Cash-flow inputs	Book CNY 10.26/share; ROE 9.0%; first payout CNY 0.92/share, growing 0.0% perpetually (4× book payout cap applied).
Required return	10.0% / year, earned by construction at the central value

Net incomeCNY 39B

Net income

Book / shareCNY 8.94

Book / share

Dividend / shareCNY 0.64

Dividend / share

Return on tangible equity6.5%

Return on tangible equity

Diluted shares67B

Diluted shares

Prices 15 Oct 2026 · FY2025