Ranking based on 13 research report(s) 
										Average Ranking 2.00 
									 | 
								
									 Strong Buy (1) 
										0 
									 | 
								
									 Buy (2) 
										13 
									 | 
								
									 Hold (3) 
										0 
									 | 
								
									 Sell (4) 
										0 
									 | 
								
									 Strong Sell (5) 
										0 
									 | 
							
| Financial Year | 12/2024 | EPS | 90.00 RMB (cts) | |
| Net Profit | 164,684.00 RMB (MIL) | DPS | 47.00 RMB (cts) | 
| Financial Year | Profit / (Loss) (RMB (MIL))  | 
								EPS/ ((LPS)(RMB (cts))  | 
								DPS (RMB (cts))  | 
								Net Asset Value per Share (RMB)  | 
								Highest (RMB (MIL))  | 
								Lowest (RMB (MIL))  | 
							
| 2025 | 157,408.00 | 86.00 | 44.59 | -- | 166,319.00 | 144,126.00 | 
| 2026 | 162,558.00 | 88.80 | 46.35 | -- | 171,384.00 | 131,724.00 | 
| 2027 | 166,998.00 | 91.20 | 48.00 | -- | 192,132.00 | 143,600.00 | 
| Profit Estimation | Profit / (Loss) (RMB (MIL))  | 
									EPS*/ (LPS) (RMB (cts))  | 
									DPS * (RMB (cts))  | 
									Broker | Ranking | Target Price* (HKD)  | 
																Update Date | |
| 2025 | 159,487.00 | 87.00 | 44.00 | UBS | Buy | 10.30 | 31/10/2025 | |
| 2025 | 144,126.00 | 79.00 | 40.77 | MORGAN STANLEY | Overweight | 10.25 | 20/10/2025 | |
| 2025 | 159,062.00 | 87.00 | 43.00 | FIRST SHANGHAI SEC | Buy | 9.11 | 02/09/2025 | |
| 2025 | 155,286.00 | 85.00 | -- | CITIC SEC | Buy | 9.00 | 29/09/2025 | |
| 2025 | 158,454.00 | 87.00 | 33.20 | HUATAI FIN HLDGS HK | ADD | 8.80 | 27/08/2025 | |
| 2025 | 158,576.00 | 87.00 | 50.00 | CLSA | OutPerform | 8.60 | 27/08/2025 | |
| 2025 | 152,864.00 | 83.50 | 42.00 | BOCI | Buy | 8.59 | 28/08/2025 | |
| 2025 | 152,638.00 | 83.00 | 47.00 | HSBC | Buy | 8.50 | 13/09/2025 | |
| 2025 | 157,408.00 | 86.00 | 44.70 | BANK OF AMERICA | Buy | 8.50 | 31/10/2025 | |
| 2025 | 150,809.00 | 82.40 | 45.45 | CITIGROUP | Buy | 8.20 | 27/08/2025 | |
| 2025 | 166,319.00 | 91.00 | 47.00 | JP MORGAN | Overweight | 8.00 | 15/06/2025 | |
| 2025 | 156,619.00 | 86.00 | 44.48 | DBS | Buy | 8.00 | 28/08/2025 | |
| 2025 | 159,364.00 | 87.00 | 45.50 | CCBI | OutPerform | 7.10 | 21/05/2025 | |
| 2026 | 164,878.00 | 90.00 | 45.00 | UBS | -- | -- | 31/10/2025 | |
| 2026 | 166,333.00 | 91.00 | 46.78 | MORGAN STANLEY | -- | -- | 20/10/2025 | |
| 2026 | 170,412.00 | 93.00 | 47.00 | FIRST SHANGHAI SEC | -- | -- | 02/09/2025 | |
| 2026 | 168,857.00 | 92.00 | -- | CITIC SEC | -- | -- | 29/09/2025 | |
| 2026 | 161,660.00 | 88.00 | 34.01 | HUATAI FIN HLDGS HK | -- | -- | 27/08/2025 | |
| 2026 | 158,344.00 | 87.00 | 50.00 | CLSA | -- | -- | 27/08/2025 | |
| 2026 | 131,724.00 | 72.00 | 36.00 | BOCI | -- | -- | 28/08/2025 | |
| 2026 | 156,328.00 | 85.00 | 47.00 | HSBC | -- | -- | 13/09/2025 | |
| 2026 | 162,558.00 | 88.80 | 46.20 | BANK OF AMERICA | -- | -- | 31/10/2025 | |
| 2026 | 153,809.00 | 84.00 | 46.13 | CITIGROUP | -- | -- | 27/08/2025 | |
| 2026 | 158,075.00 | 86.00 | 44.48 | DBS | -- | -- | 28/08/2025 | |
| 2026 | 171,384.00 | 94.00 | 49.00 | JP MORGAN | -- | -- | 15/06/2025 | |
| 2026 | 163,042.00 | 89.00 | 46.50 | CCBI | -- | -- | 21/05/2025 | |
| 2027 | 179,750.00 | 98.00 | 49.00 | UBS | -- | -- | 31/10/2025 | |
| 2027 | 186,399.00 | 102.00 | 52.80 | MORGAN STANLEY | -- | -- | 20/10/2025 | |
| 2027 | 175,678.00 | 96.00 | 48.00 | FIRST SHANGHAI SEC | -- | -- | 02/09/2025 | |
| 2027 | 162,108.00 | 89.00 | -- | CITIC SEC | -- | -- | 29/09/2025 | |
| 2027 | 168,537.00 | 92.00 | 34.76 | HUATAI FIN HLDGS HK | -- | -- | 27/08/2025 | |
| 2027 | 157,207.00 | 86.00 | 40.00 | CLSA | -- | -- | 27/08/2025 | |
| 2027 | 143,600.00 | 78.50 | 40.00 | BOCI | -- | -- | 28/08/2025 | |
| 2027 | 163,333.00 | 89.00 | 49.00 | HSBC | -- | -- | 13/09/2025 | |
| 2027 | 165,459.00 | 90.40 | 47.00 | BANK OF AMERICA | -- | -- | 31/10/2025 | |
| 2027 | 145,395.00 | 79.40 | 43.41 | CITIGROUP | -- | -- | 27/08/2025 | |
| 2027 | 192,132.00 | 105.00 | 55.00 | JP MORGAN | -- | -- | 15/06/2025 | |
| 2027 | 171,791.00 | 94.00 | 49.00 | CCBI | -- | -- | 21/05/2025 | |
| Remarks: | Average rating ranges from 1 to 5. The lower the figure, the higher the rating and the vice versa. | 
| *EPS, DPS and Estimated Price would be adjusted upon Consolidation, Split and Bonus Issue | |
| Real time quote last updated: 04/11/2025 10:46 | |
| Real-time basic market prices of Hong Kong securities are provided by HKEx; a Designated Website authorized by the HKEx Group to provide the Service | |