无锡银行600908资产负债表 |
4404 ℃ |
|
当前股价：5.76，市值：126
亿，动态市盈率PE：5.52，
合理估值PE：15，未来三年预期收益率：193.11%。 其中，历史营业增长率：12.75%，净利增长率：23.94%； 未来三年预估净利增长率：6.92% （24E:6.90%, 25E:6.99%, 26E:6.87%）。 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 现金及存放中央银行款项(万) | 1159929.1 | 1165567.2 | 1192375.4 | 1278320.7 | 1314679.6 | 1482854 | 1642616.3 | 1553039.4 | 1502598.93 | 1608028.9 |
| 存放同业款项(万) | 336136.6 | 340111.1 | 249757.4 | 270743.9 | 277370.2 | 844480.4 | 362548.7 | 524773.3 | 1027560.7 | 1799228.96 |
| 拆出资金(万) | 142471.4 | 135089.4 | 9626 | 40481.9 | 39080.2 | 145000 | - | 20811 | 191948.08 | - |
| 交易性金融资产(万) | 845403.3 | 869823.8 | 879547.7 | 950177.1 | 1236516 | 377076.7 | 102030.3 | 117627.9 | 108786.62 | 43336.62 |
| 衍生金融工具资产(万) | 3735.6 | 4813 | 634.4 | 1274.5 | - | - | - | - | - | - |
| 买入返售金融资产(万) | 270115.3 | 159995.4 | 246294.3 | 64883.2 | 60313.4 | 257238.5 | 296060 | 99200 | 110000 | 91821.65 |
| 应收利息(万) | - | - | - | - | - | 100925.6 | 69055.3 | 62498.7 | 65479.49 | 55133.29 |
| 发放贷款及垫款(万) | 14303753.2 | 12860919.4 | 11799250.1 | 9985169.5 | 8506668.6 | 7534252.5 | 6607368.9 | 6025716.9 | 5550540.43 | 5046385.18 |
| 可供出售金融资产(万) | - | - | - | - | - | 1189940.7 | 2140130.1 | 2026313.9 | 884300.96 | 467501.31 |
| 持有至到期投资(万) | 4522964 | 4301293.1 | 3676138.4 | 3364265.5 | 3258054.4 | 3080174.7 | 1905885.9 | 1058654.1 | 1695662.06 | 1286383.03 |
| 长期股权投资(万) | 209662.4 | 190141.5 | 175127.3 | 161190.6 | 73310.7 | 59912.6 | 56274.5 | 45016.1 | 41400.17 | 37979.86 |
| 应收投资款项(万) | - | - | - | - | - | 394609.1 | 533591.3 | 935040.4 | 362216.13 | - |
| 固定资产合计(万) | 89000.2 | 87967 | 93903 | 95725.1 | 93274.9 | 94441.2 | 95493.3 | 98886.5 | 98156.55 | 92025.37 |
| 无形资产(万) | 22225.8 | 25696.9 | 22610.4 | 22524.7 | 21811.4 | 20345.2 | 21121.2 | 21821.8 | 21002.7 | 20050.01 |
| 递延税款借项(万) | 155730.1 | 143754.7 | 127598.2 | 105670.4 | 85085.7 | 60409.2 | 47251 | 34817.7 | 27806.6 | 18278.83 |
| 投资性房地产(万) | 231.5 | 260.3 | 492.7 | 847.7 | 1005 | 1162.3 | 1319.5 | 1476.7 | 1633.92 | 1791.16 |
| 其他资产(万) | 7843 | 10668.7 | 14377.9 | 18391.1 | 19699.3 | 16503.3 | 8164 | 6243.8 | 8161.15 | 11552.22 |
| 资产总计(万) | 23495616.5 | 21160340.1 | 20176986.3 | 18001829.1 | 16191212.4 | 15439454.3 | 13712491 | 12463266.6 | 11549064.46 | 10446309.36 |
| 向中央银行借款(万) | 676824.3 | 647046.7 | 960602.6 | 797567.6 | 293242.8 | 148000 | 30000 | 20000 | 20000 | - |
| 同业存入及拆入(万) | 46108.1 | 304334.3 | 105771.2 | 142417.7 | 61552 | 226103.1 | 205802.9 | 150691.9 | 511745.82 | 914827.59 |
| 其中:同业存放款项(万) | 42481 | 45061.1 | 52538.3 | 42346.4 | 46434 | 217180.9 | 205802.9 | 50691.9 | 511745.82 | 864827.59 |
| 拆入资金(万) | 3627.1 | 259273.2 | 53232.9 | 100071.3 | 15118 | 8922.2 | - | 100000 | - | 50000 |
| 衍生金融工具负债(万) | - | 84.1 | 126.6 | - | 28.5 | - | - | - | - | - |
| 卖出回购金融资产款(万) | 100012.3 | 80004.8 | 397963 | 9501.7 | 271357.1 | 200299 | 692513.6 | 729854.2 | 687602.13 | 245810.7 |
| 客户存款(吸收存款)(万) | 19984188.2 | 17713917.5 | 16181108 | 14529274.9 | 13135812.1 | 11580823.9 | 10682656.1 | 9546137 | 8721288.9 | 7837597.09 |
| 应付职工薪酬(万) | 16310.2 | 14337 | 11545.8 | 8502.3 | 6389 | 4317.9 | 3527.1 | 3203.1 | 2210.81 | 2057.69 |
| 应交税费(万) | 5534.3 | 18536.6 | 22436.7 | 22266.9 | 22084 | 22424.3 | 15209.1 | 9931.1 | 10030.5 | 11129.68 |
| 应付利息(万) | - | - | - | - | - | 397981.8 | 340025 | 345034.6 | 284015.83 | 190948.22 |
| 应付账款(万) | - | - | - | - | - | - | - | - | - | - |
| 应付债券(万) | 506286.9 | 393810.1 | 877434.6 | 951484.6 | 1185417.1 | 1643141.3 | 695675.9 | 668714.4 | 428703.18 | 351328.42 |
| 递延所得税负债(万) | 2059.2 | 1608.5 | 2196.7 | - | 3438.3 | 1453 | - | 3179.1 | 7455.36 | 1232.35 |
| 预计负债(万) | 8250.6 | 8486 | 5256 | 6649.9 | 12595.6 | - | - | - | - | - |
| 其他负债(万) | 22814.3 | 20958.2 | 14333.7 | 127134.6 | 26271.1 | 122014.2 | 111886.3 | 99250.5 | 144223.12 | 237689.46 |
| 负债合计(万) | 21375665.2 | 19208329.2 | 18584570.2 | 16594800.2 | 15018187.6 | 14346558.5 | 12777296 | 11575995.9 | 10817275.64 | 9792621.19 |
| 股本(万) | 215119.6 | 215111.5 | 186167.6 | 184830 | 184825.9 | 184819.7 | 184811.5 | 184811.5 | 166330.33 | 166330.33 |
| 其他权益工具(万) | 248926.9 | 259632.2 | 259634.2 | 211238.5 | 61347.9 | 61356.3 | - | - | - | - |
| 资本公积(万) | 273638.3 | 273594.5 | 102732.5 | 95596.3 | 95588.8 | 95545.2 | 95487.3 | 97489.1 | 37038.43 | 37030.15 |
| 其他综合收益(万) | 18382.3 | 7499.7 | 5276.9 | -2461.9 | 12363.3 | 4480.3 | -11944.5 | 9699.3 | 21503.03 | 3697.04 |
| 盈余公积(万) | 667483 | 667483 | 607719.3 | 561499.9 | 522474.6 | 485058.6 | 451575.9 | 421664.1 | 360561.93 | 309335.45 |
| 未分配利润(万) | 336024.5 | 212783.1 | 155686.6 | 115724.9 | 82874.6 | 73262.9 | 47237.4 | 25317.3 | 15190.4 | 21671.06 |
| 一般风险准备(万) | 346026.7 | 302141.6 | 262299.1 | 231486.2 | 205469.4 | 180525.3 | 158203.5 | 138262.3 | 120214.62 | 103249.74 |
| 归属于母公司股东的权益(万) | 2105601.3 | 1938245.6 | 1579516.2 | 1397913.9 | 1164944.5 | 1085048.3 | 925371.1 | 877243.6 | 720838.75 | 641313.77 |
| 少数股东权益(万) | 14350 | 13765.3 | 12899.9 | 9115 | 8080.3 | 7847.5 | 9823.9 | 10027.1 | 10950.07 | 12374.4 |
| 股东权益合计(万) | 2119951.3 | 1952010.9 | 1592416.1 | 1407028.9 | 1173024.8 | 1092895.8 | 935195 | 887270.7 | 731788.81 | 653688.17 |
| 负债及股东权益总计(万) | 23495616.5 | 21160340.1 | 20176986.3 | 18001829.1 | 16191212.4 | 15439454.3 | 13712491 | 12463266.6 | 11549064.46 | 10446309.36 |