江苏银行600919核心经营数据 |
5875 ℃ |
|
当前股价：9.36，市值：1718
亿，动态市盈率PE：5.48，
合理估值PE：15，未来三年预期收益率：311.73%。 其中，历史营业增长率：16.92%，净利增长率：32.26%； 未来三年预估净利增长率：10.91% （24E:9.78%, 25E:11.04%, 26E:11.91%）。 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 股本(亿) | 183.51 | 147.7 | 147.7 | 147.7 | 115.45 | 115.44 | 115.44 | 115.44 | 103.9 | 103.9 |
| 净资产(亿) | 2591.16 | 2154.31 | 1980.56 | 1820.79 | 1364.36 | 1245.05 | 1128.28 | 842.07 | 655.35 | 560.65 |
| 总负债(亿) | 31442.46 | 27648.63 | 24208.19 | 21558.14 | 19286.22 | 18013.18 | 16577.23 | 15140.85 | 12247.99 | 9822.44 |
| 客户存款(亿) | 19149.48 | 16586.78 | 14788.12 | 13298.7 | 12055.62 | 10933.28 | 10078.33 | 9074.12 | 7764.28 | 6812.97 |
| 客户存款占比(%) | 60.9 | 59.99 | 61.09 | 61.69 | 62.51 | 60.7 | 60.8 | 59.93 | 63.39 | 69.36 |
| 同业存入(亿) | 4447.91 | 2981.31 | 2491.19 | 1767.02 | 1779.99 | 1812.15 | 2563.02 | 3472.94 | 3028.29 | 2075.63 |
| 同业存入占比(%) | 14.15 | 10.78 | 10.29 | 8.2 | 9.23 | 10.06 | 15.46 | 22.94 | 24.72 | 21.13 |
| 借款总额(亿) | 8706.13 | 8711.95 | 7290.1 | 6754.7 | 5659.52 | 5171.33 | 3863.15 | 2589.33 | 1243.64 | 771.48 |
| 借款总额占比(%) | 27.69 | 31.51 | 30.11 | 31.33 | 29.34 | 28.71 | 23.3 | 17.1 | 10.15 | 7.85 |
| 经营负债(亿) | 500.14 | 254.52 | 251.19 | 174.43 | 142.74 | 347.19 | 309.63 | 250.85 | 191.08 | 152.01 |
| 经营负债占比(%) | 1.59 | 0.92 | 1.04 | 0.81 | 0.74 | 1.93 | 1.87 | 1.66 | 1.56 | 1.55 |
| 总资产(亿) | 34033.62 | 29802.95 | 26188.74 | 23378.93 | 20650.58 | 19258.23 | 17705.51 | 15982.92 | 12903.33 | 10383.09 |
| 货币资金(亿) | 1343.1 | 1137.81 | 1056.71 | 902.69 | 660.18 | 462.9 | 830.91 | 862.48 | 597.47 | 1011.46 |
| 货币资金占比(%) | 3.95 | 3.82 | 4.03 | 3.86 | 3.2 | 2.4 | 4.69 | 5.4 | 4.63 | 9.74 |
| 客户贷款(亿) | 18017.97 | 16041.89 | 14057.09 | 12065.49 | 10443.23 | 8892.09 | 7472.89 | 6493.8 | 5617.83 | 4885.12 |
| 客户贷款占比(%) | 52.94 | 53.83 | 53.68 | 51.61 | 50.57 | 46.17 | 42.21 | 40.63 | 43.54 | 47.05 |
| 买入返售(亿) | 70.24 | 46.2 | 80.04 | 64.65 | 61.6 | 84.86 | 140.05 | 100 | 761.82 | 499.34 |
| 买入返售占比(%) | 0.21 | 0.16 | 0.31 | 0.28 | 0.3 | 0.44 | 0.79 | 0.63 | 5.9 | 4.81 |
| 应收投资(亿) | - | - | - | - | - | 2334.67 | 3031.73 | 1886.06 | 1392.67 | 814.12 |
| 应收投资占比(%) | - | - | - | - | - | 12.12 | 17.12 | 11.8 | 10.79 | 7.84 |
| 其他投资(亿) | 9768.51 | 8969.22 | 8005.46 | 7550.44 | 7085.56 | 5680.58 | 4542.71 | 5022.12 | 3227.01 | 1801.52 |
| 其他投资占比(%) | 28.7 | 30.1 | 30.57 | 32.3 | 34.31 | 29.5 | 25.66 | 31.42 | 25.01 | 17.35 |
| 经营资产(亿) | 314.17 | 275.48 | 223.52 | 207.62 | 117.49 | 88.76 | 75.55 | 63.95 | 56.34 | 73 |
| 经营资产占比(%) | 0.92 | 0.92 | 0.85 | 0.89 | 0.57 | 0.46 | 0.43 | 0.4 | 0.44 | 0.7 |
| 营业收入(亿) | 742.93 | 705.7 | 637.71 | 520.26 | 449.74 | 352.24 | 338.39 | 313.59 | 280.47 | 253.26 |
| 营业收入增长率(%) | 5.28 | 10.66 | 22.58 | 15.68 | 27.68 | 4.09 | 7.91 | 11.81 | 10.74 | 13.44 |
| 净利息收入(亿) | 526.45 | 522.64 | 454.8 | 369.87 | 255.37 | 254.47 | 278.15 | 252.45 | 239.71 | 223.39 |
| 净利息收入占比(%) | 70.86 | 74.06 | 71.32 | 71.09 | 56.78 | 72.24 | 82.2 | 80.5 | 85.47 | 88.2 |
| 手续费及佣金净收入(亿) | 42.76 | 62.52 | 74.9 | 53.57 | 60.23 | 52.22 | 57.79 | 58.22 | 38.99 | 28.02 |
| 手续费及佣金净收入占比(%) | 5.76 | 8.86 | 11.75 | 10.3 | 13.39 | 14.83 | 17.08 | 18.56 | 13.9 | 11.06 |
| 业务及管理费用(亿) | 178.26 | 173.07 | 143.07 | 122.05 | 115.31 | 101.04 | 97.46 | 91.61 | 82.37 | 74.88 |
| 成本收入比(%) | 23.99 | 24.52 | 22.44 | 23.46 | 25.64 | 28.68 | 28.8 | 29.21 | 29.37 | 29.57 |
| 资产减值损失(亿) | 1.63 | - | - | - | - | 102.6 | 99.23 | 77.79 | 57.73 | 46.72 |
| 资产减值损失占比(%) | 0.22 | - | - | - | - | 29.13 | 29.33 | 24.81 | 20.58 | 18.45 |
| 净利润(亿) | 300.13 | 263.52 | 204.09 | 156.2 | 149.6 | 132.63 | 120.16 | 106.37 | 95.05 | 86.99 |
| 净利润增长率(%) | 13.89 | 29.12 | 30.66 | 4.41 | 12.8 | 10.37 | 12.96 | 11.91 | 9.26 | 6.1 |
| 资产收益率ROA(%) | 0.94 | 0.94 | 0.82 | 0.71 | 0.75 | 0.72 | 0.71 | 0.74 | 0.82 | 0.97 |
| 净资产收益率ROE(%) | 12.65 | 12.75 | 10.74 | 9.81 | 11.47 | 11.18 | 12.2 | 14.21 | 15.63 | 16.74 |