Loading...

We've got a brand new version of Simply Wall St! Try it out

Shanghai Pudong Development Bank

XSSC:600000
Snowflake Description

Very undervalued with flawless balance sheet and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
600000
XSSC
CN¥345B
Market Cap
  1. Home
  2. CN
  3. Banks
Company description

Shanghai Pudong Development Bank Co., Ltd. The last earnings update was 37 days ago. More info.


Add to Portfolio Compare Print
600000 Share Price and Events
7 Day Returns
-1.8%
XSSC:600000
-0.7%
CN Banks
-0.1%
CN Market
1 Year Returns
7.8%
XSSC:600000
15.3%
CN Banks
14.1%
CN Market
600000 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Shanghai Pudong Development Bank (600000) -1.8% -9.3% 0.5% 7.8% -10.9% 28.8%
CN Banks -0.7% -4.4% 2.5% 15.3% 11.9% 48.8%
CN Market -0.1% -2.8% -3.6% 14.1% -18.3% 7.6%
1 Year Return vs Industry and Market
  • 600000 underperformed the Banks industry which returned 15.3% over the past year.
  • 600000 underperformed the Market in China which returned 14.1% over the past year.
Price Volatility
600000
Industry
5yr Volatility vs Market

Value

 Is Shanghai Pudong Development Bank undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Shanghai Pudong Development Bank to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Shanghai Pudong Development Bank.

XSSC:600000 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model Excess Returns Model
Stable EPS Weighted future Return on Equity estimates from 6 analysts.
= Stable Book Value * Return on Equity
= CN¥19.23 * 12.2%
CN¥2.34
Book Value of Equity per Share Weighted future Book Value estimates from 6 analysts. CN¥19.23
Discount Rate (Cost of Equity) See below 11.2%
Perpetual Growth Rate 10-Year CN Government Bond Rate 3.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for XSSC:600000
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year CN Govt Bond Rate 3.2%
Equity Risk Premium S&P Global 6.3%
Banks Unlevered Beta Simply Wall St/ S&P Global 0.61
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.613 (1 + (1- 25%) (437.63%))
1.266
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.27
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 3.2% + (1.266 * 6.33%)
11.22%

Discounted Cash Flow Calculation for XSSC:600000 using Excess Returns Model Model

The calculations below outline how an intrinsic value for Shanghai Pudong Development Bank is arrived at using the Excess Return Model. This approach is used for finance firms where free cash flow is difficult to estimate.

In the Excess Return Model the value of a firm can be written as the sum of capital invested currently in the firm and the present value of excess returns that the firm expects to make in the future.

The model is sensitive to the Return on Equity of the company versus the Cost of Equity, how these are calculated is detailed below the main calculation.

Note the calculations below are per share.

See our documentation to learn about this calculation.

XSSC:600000 Value of Excess Returns
Calculation Result
Excess Returns = (Stable Return on equity – Cost of equity) (Book Value of Equity per share)
= (12.2% – 11.22%) * CN¥19.23)
CN¥0.18
Terminal Value of Excess Returns = Excess Returns / (Cost of Equity - Expected Growth Rate)
= CN¥0.18 / (11.22% - 3.2%)
CN¥2.25
Value of Equity = Book Value per share + Terminal Value of Excess Returns
= CN¥19.23 + CN¥2.25
CN¥21.48
XSSC:600000 Discount to Share Price
Calculation Result
Value per share (CNY) From above. CN¥21.48
Current discount Discount to share price of CN¥11.75
= -1 x (CN¥11.75 - CN¥21.48) / CN¥21.48
45.3%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Shanghai Pudong Development Bank is available for.
Intrinsic value
45%
Share price is CN¥11.75 vs Future cash flow value of CN¥21.48
Current Discount Checks
For Shanghai Pudong Development Bank to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Shanghai Pudong Development Bank's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Shanghai Pudong Development Bank's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Shanghai Pudong Development Bank's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Shanghai Pudong Development Bank's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
XSSC:600000 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in CNY CN¥1.99
SHSE:600000 Share Price ** SHSE (2019-12-04) in CNY CN¥11.75
China Banks Industry PE Ratio Median Figure of 25 Publicly-Listed Banks Companies 7.68x
China Market PE Ratio Median Figure of 2,996 Publicly-Listed Companies 29.88x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Shanghai Pudong Development Bank.

XSSC:600000 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SHSE:600000 Share Price ÷ EPS (both in CNY)

= 11.75 ÷ 1.99

5.89x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Shanghai Pudong Development Bank is good value based on earnings compared to the CN Banks industry average.
  • Shanghai Pudong Development Bank is good value based on earnings compared to the China market.
Price based on expected Growth
Does Shanghai Pudong Development Bank's expected growth come at a high price?
Raw Data
XSSC:600000 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 5.89x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 7 Analysts
7.2%per year
China Banks Industry PEG Ratio Median Figure of 13 Publicly-Listed Banks Companies 0.66x
China Market PEG Ratio Median Figure of 1,262 Publicly-Listed Companies 1.19x

*Line of best fit is calculated by linear regression .

XSSC:600000 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 5.89x ÷ 7.2%

0.82x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Shanghai Pudong Development Bank is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Shanghai Pudong Development Bank's assets?
Raw Data
XSSC:600000 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in CNY CN¥17.38
SHSE:600000 Share Price * SHSE (2019-12-04) in CNY CN¥11.75
China Banks Industry PB Ratio Median Figure of 25 Publicly-Listed Banks Companies 0.87x
China Market PB Ratio Median Figure of 3,603 Publicly-Listed Companies 2.2x
XSSC:600000 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SHSE:600000 Share Price ÷ Book Value per Share (both in CNY)

= 11.75 ÷ 17.38

0.68x

* Primary Listing of Shanghai Pudong Development Bank.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Shanghai Pudong Development Bank is good value based on assets compared to the CN Banks industry average.
X
Value checks
We assess Shanghai Pudong Development Bank's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Banks industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Banks industry average (and greater than 0)? (1 check)
  5. Shanghai Pudong Development Bank has a total score of 6/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Shanghai Pudong Development Bank expected to perform in the next 1 to 3 years based on estimates from 7 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
7.2%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Shanghai Pudong Development Bank expected to grow at an attractive rate?
  • Shanghai Pudong Development Bank's earnings growth is expected to exceed the low risk savings rate of 3.2%.
Growth vs Market Checks
  • Shanghai Pudong Development Bank's earnings growth is positive but not above the China market average.
  • Shanghai Pudong Development Bank's revenue growth is positive but not above the China market average.
Annual Growth Rates Comparison
Raw Data
XSSC:600000 Future Growth Rates Data Sources
Data Point Source Value (per year)
XSSC:600000 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 7 Analysts 7.2%
XSSC:600000 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 7 Analysts 10.9%
China Banks Industry Earnings Growth Rate Market Cap Weighted Average 10.7%
China Banks Industry Revenue Growth Rate Market Cap Weighted Average 11.8%
China Market Earnings Growth Rate Market Cap Weighted Average 20.8%
China Market Revenue Growth Rate Market Cap Weighted Average 15.6%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
XSSC:600000 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 7 Analyst Estimates (S&P Global) See Below
All numbers in CNY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
XSSC:600000 Future Estimates Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 216,425 68,641 6
2020-12-31 201,667 62,547 7
2019-12-31 192,412 59,503 4
2019-12-05
XSSC:600000 Past Financials Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income *
2019-09-30 119,467 -47,707 58,507
2019-06-30 115,911 -226,654 56,901
2019-03-31 115,384 -124,483 55,518
2018-12-31 110,610 -338,360 54,189
2018-09-30 110,299 -400,391 53,848
2018-06-30 111,061 12,479 52,937
2018-03-31 111,125 31,853 52,376
2017-12-31 112,846 -140,673 52,533
2017-09-30 113,558 -140,582 52,584
2017-06-30 112,890 -313,970 52,769
2017-03-31 111,753 -291,383 51,914
2016-12-31 111,675 -191,993 51,374

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Shanghai Pudong Development Bank's earnings are expected to grow by 7.2% yearly, however this is not considered high growth (20% yearly).
  • Shanghai Pudong Development Bank's revenue is expected to grow by 10.9% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
XSSC:600000 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 7 Analyst Estimates (S&P Global) See Below

All data from Shanghai Pudong Development Bank Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

XSSC:600000 Future Estimates Data
Date (Data in CNY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 2.33 2.57 2.18 5.00
2020-12-31 2.12 2.30 1.96 6.00
2019-12-31 2.02 2.09 1.96 6.00
2019-12-05
XSSC:600000 Past Financials Data
Date (Data in CNY Millions) EPS *
2019-09-30 1.99
2019-06-30 1.94
2019-03-31 1.92
2018-12-31 1.85
2018-09-30 1.83
2018-06-30 1.82
2018-03-31 1.81
2017-12-31 1.84
2017-09-30 1.86
2017-06-30 1.87
2017-03-31 1.86
2016-12-31 1.85

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Shanghai Pudong Development Bank is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Shanghai Pudong Development Bank's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the China market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the China market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Shanghai Pudong Development Bank has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Shanghai Pudong Development Bank performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Shanghai Pudong Development Bank's growth in the last year to its industry (Banks).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Shanghai Pudong Development Bank's year on year earnings growth rate has been positive over the past 5 years.
  • Shanghai Pudong Development Bank's 1-year earnings growth exceeds its 5-year average (8.7% vs 3.6%)
  • Shanghai Pudong Development Bank's earnings growth has not exceeded the CN Banks industry average in the past year (8.7% vs 10.4%).
Earnings and Revenue History
Shanghai Pudong Development Bank's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Shanghai Pudong Development Bank Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

XSSC:600000 Past Revenue, Cash Flow and Net Income Data
Date (Data in CNY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 119,467.00 58,507.00 44,963.00
2019-06-30 115,911.00 56,901.00 44,385.00
2019-03-31 115,384.00 55,518.00 45,624.00
2018-12-31 110,610.00 54,189.00 43,094.00
2018-09-30 110,299.00 53,848.00 41,786.00
2018-06-30 111,061.00 52,937.00 41,516.00
2018-03-31 111,125.00 52,376.00 41,186.00
2017-12-31 112,846.00 52,533.00 41,047.00
2017-09-30 113,558.00 52,584.00 40,662.00
2017-06-30 112,890.00 52,769.00 39,746.00
2017-03-31 111,753.00 51,914.00 38,831.00
2016-12-31 111,675.00 51,374.00 37,238.00
2016-09-30 113,516.00 53,224.00 35,776.00
2016-06-30 113,006.00 52,571.00 34,587.00
2016-03-31 112,983.00 52,432.00 33,498.00
2015-12-31 107,755.00 49,704.00 32,034.00
2015-09-30 103,945.00 49,389.00 29,704.00
2015-06-30 102,061.00 48,273.00 29,104.00
2015-03-31 99,504.00 47,510.00 27,710.00
2014-12-31 98,988.00 47,026.00 28,260.00
2014-09-30 95,353.00 45,903.00 26,836.00
2014-06-30 92,247.00 44,192.00 26,041.00
2014-03-31 90,164.00 42,729.00 26,010.00
2013-12-31 86,956.00 40,922.00 25,637.00
2013-09-30 83,486.00 37,878.00 26,012.00
2013-06-30 80,109.00 36,379.00 25,049.00
2013-03-31 76,961.00 35,195.00 23,916.00
2012-12-31 75,267.00 34,186.00 23,630.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Shanghai Pudong Development Bank has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Shanghai Pudong Development Bank used its assets more efficiently than the CN Banks industry average last year based on Return on Assets.
  • Unable to establish if Shanghai Pudong Development Bank improved its use of capital last year versus 3 years ago (Return on Capital Employed) due to insufficient past data.
X
Past performance checks
We assess Shanghai Pudong Development Bank's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Banks industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Shanghai Pudong Development Bank has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Shanghai Pudong Development Bank's financial position? (This company is analysed differently as a bank or financial institution)

This company is a bank or financial institution.

Fundamentally a bank's business is based upon borrowing and lending money, for this reason they typically have high levels of debt and we analyse them differently.
Net Worth
Balance sheet
This treemap shows a more detailed breakdown of Shanghai Pudong Development Bank's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Shanghai Pudong Development Bank Company Filings, last reported 2 months ago.

XSSC:600000 Past Debt and Equity Data
Date (Data in CNY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 547,163.00 1,509,334.00 1,246,126.00
2019-06-30 499,670.00 1,489,796.00 785,153.00
2019-03-31 495,580.00 1,270,660.00 1,118,163.00
2018-12-31 478,380.00 1,374,392.00 787,332.00
2018-09-30 462,034.00 2,196,474.00 1,369,437.00
2018-06-30 447,419.00 1,113,419.00 795,467.00
2018-03-31 434,813.00 1,186,292.00 1,314,718.00
2017-12-31 430,985.00 1,225,363.00 314,888.00
2017-09-30 422,700.00 1,040,199.00 940,458.00
2017-06-30 392,174.00 1,040,370.00 430,736.00
2017-03-31 385,271.00 1,016,093.00 981,895.00
2016-12-31 372,934.00 1,018,028.00 583,086.00
2016-09-30 364,606.00 925,252.00 985,918.00
2016-06-30 350,275.00 863,129.00 447,754.00
2016-03-31 348,350.00 851,403.00 868,573.00
2015-12-31 318,600.00 649,664.00 527,634.00
2015-09-30 303,620.00 454,187.00 869,935.00
2015-06-30 288,996.00 393,685.00 368,234.00
2015-03-31 288,724.00 417,039.00 764,871.00
2014-12-31 263,285.00 302,314.00 456,271.00
2014-09-30 234,499.00 217,634.00 745,972.00
2014-06-30 221,319.00 224,817.00 597,301.00
2014-03-31 219,637.00 161,736.00 558,470.00
2013-12-31 207,227.00 217,962.00 602,215.00
2013-09-30 198,401.00 158,714.00 540,439.00
2013-06-30 189,026.00 174,609.00 569,164.00
2013-03-31 189,078.00 201,736.00 674,820.00
2012-12-31 179,659.00 187,665.00 621,707.00
BANK ANALYSIS

This company is a bank or financial institution, which is analysed accordingly below.

Below we check the amount of loans the bank has, how many of those are bad, and its ability to cover any bad loans.
  • Shanghai Pudong Development Bank has an acceptable proportion of non-loan assets held.
  • Shanghai Pudong Development Bank's liabilities are made up of primarily low risk sources of funding.
  • Loans at Shanghai Pudong Development Bank are broadly funded by customer deposits.
  • Shanghai Pudong Development Bank's level of assets compared to its equity is moderate (i.e. an appropriate level of borrowing to fund lending).
  • Shanghai Pudong Development Bank has a sufficient allowance for bad loans.
  • Shanghai Pudong Development Bank has an acceptable level of bad loans (less than 2%).
X
Financial health checks
We assess Shanghai Pudong Development Bank's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Shanghai Pudong Development Bank has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Shanghai Pudong Development Bank's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
2.98%
Current annual income from Shanghai Pudong Development Bank dividends. Estimated to be 3.5% next year.
If you bought CN¥2,000 of Shanghai Pudong Development Bank shares you are expected to receive CN¥60 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Shanghai Pudong Development Bank's pays a higher dividend yield than the bottom 25% of dividend payers in China (0.48%).
  • Shanghai Pudong Development Bank's dividend is above the markets top 25% of dividend payers in China (1.98%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
XSSC:600000 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 7 Analyst Estimates (S&P Global) See Below
China Banks Industry Average Dividend Yield Market Cap Weighted Average of 24 Stocks 3.1%
China Market Average Dividend Yield Market Cap Weighted Average of 2577 Stocks 1.9%
China Minimum Threshold Dividend Yield 10th Percentile 0.2%
China Bottom 25% Dividend Yield 25th Percentile 0.5%
China Top 25% Dividend Yield 75th Percentile 2%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

XSSC:600000 Future Dividends Estimate Data
Date (Data in CN¥) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 0.42 5.00
2020-12-31 0.41 6.00
2019-12-31 0.36 1.00
2019-12-05
XSSC:600000 Past Annualized Dividends Data
Date (Data in CN¥) Dividend per share (annual) Avg. Yield (%)
2019-06-03 0.350 2.953
2018-07-05 0.100 0.940
2017-05-18 0.154 1.259
2016-04-07 0.360 2.895
2015-06-17 0.529 4.514
2014-06-16 0.462 5.463
2013-03-14 0.385 5.809
2013-03-13 0.385 5.314
2012-06-18 0.210 3.611
2011-05-30 0.086 1.347
2010-04-30 0.062 0.840
2010-04-08 0.062 0.705
2010-04-07 0.062 0.662
2009-04-10 0.068 0.786

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Shanghai Pudong Development Bank's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (5.7x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (5.2x coverage).
X
Income/ dividend checks
We assess Shanghai Pudong Development Bank's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.2%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Shanghai Pudong Development Bank afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Shanghai Pudong Development Bank has a total score of 5/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Shanghai Pudong Development Bank's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Weidong Pan
COMPENSATION CN¥0
AGE 53
TENURE AS CEO 0.1 years
CEO Bio

Mr. Weidong Pan, serves as Vice President and Chief Financial Officer at Shanghai Pudong Development Bank Co., Ltd. Since 2016 and serves as its Executive Director and has been its Acting President since November 2019. He previously served as the Deputy manager of business department of Ningbo Securities Company, General Manager at financial resources department of SPDB Ningbo Branch, President of SPDB Beilun Sub-branch, Vice President of Ningbo Branch, General Manager at SPDB’s product development department, President and Party Secretary of SPDB Kunming Branch, chief of the financial institution division of Shanghai Financial Services Office (temporary post from May 2005 to March 2008), Party Committee Member and Deputy General Manager of Shanghai International Group, Party Secretary and Chairman of Shanghai International Trust Limited. He currently serves as Party Secretary and Chairman of Shanghai International Trust Limited. He holder of master’s degree and Senior Economist.

CEO Compensation
  • Weidong's compensation has increased by more than 20% in the past year whilst earnings grew less than 20%.
  • Weidong's remuneration is higher than average for companies of similar size in China.
Management Team Tenure

Average tenure and age of the Shanghai Pudong Development Bank management team in years:

2.5
Average Tenure
51.5
Average Age
  • The tenure for the Shanghai Pudong Development Bank management team is about average.
Management Team

Guofu Gao

TITLE
Chairman of the Board
AGE
63

Weidong Pan

TITLE
Acting President
AGE
53
TENURE
0.1 yrs

Bingwen Cui

TITLE
VP & Head of Corporate Banking Department
AGE
50
TENURE
3.7 yrs

Wei Xie

TITLE
VP & Secretary of the Board
AGE
48
TENURE
2.5 yrs

Peidong Pan

TITLE
Head of Finance & Accounting Department

Alex Dai

TITLE
IR Officer
Board of Directors Tenure

Average tenure and age of the Shanghai Pudong Development Bank board of directors in years:

3.2
Average Tenure
57.5
Average Age
  • The tenure for the Shanghai Pudong Development Bank board of directors is about average.
Board of Directors

Weidong Pan

TITLE
Acting President
AGE
53
TENURE
11.1 yrs

Zhe Wang

TITLE
Independent Director
AGE
59
TENURE
3.7 yrs

Guofu Gao

TITLE
Chairman of the Board
AGE
63
TENURE
2.7 yrs

Ming Zhang

TITLE
Independent Director
AGE
61
TENURE
3.7 yrs

Zhigang Yuan

TITLE
Independent Director
AGE
61
TENURE
3.7 yrs

Jianping Sun

TITLE
Chairman of the Board of Supervisors
AGE
62
TENURE
3.7 yrs

Zheng’an Chen

TITLE
Vice Chairman of the Board of Supervisors
COMPENSATION
CN¥644K
AGE
56
TENURE
2.8 yrs

Fan Fu

TITLE
Non-Executive Director
AGE
55
TENURE
2.7 yrs

Xin Dong

TITLE
Director
AGE
53
TENURE
1.3 yrs

Xia Bing

TITLE
Director
AGE
46
TENURE
1.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (CN¥) Value (CN¥)
X
Management checks
We assess Shanghai Pudong Development Bank's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Shanghai Pudong Development Bank has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Shanghai Pudong Development Bank Co., Ltd. provides commercial banking products and services in the People’s Republic of China. The company offers various personal banking services, including savings and account management products; wealth management services comprising open-ended funds, special investments, SPDB structured deposits, security investment custody accounts, individual FX trading, collective security investments, and insurance products distribution; cards; lending services, such as deposit/treasury bond pledged loans and car mortgages; online payment and consumption services; and messaging services. It also provides corporate banking services consisting of corporate cash management solutions, ebanking solutions, supply chain financing solutions, asset custody solutions, occupational pension products, and trade finance services; and investment banking and offshore banking services, as well as services to small and medium enterprises, and multi-national companies. In addition, the company offers treasury and market products, including foreign exchange risk management, interest rate risk management, structural, fixed income, and commodity exchange products. As of June 30, 2019, it operated through a network of 41 branches and 1,627 outlets. Shanghai Pudong Development Bank Co., Ltd. was founded in 1992 and is headquartered in Shanghai, the People’s Republic of China.

Details
Name: Shanghai Pudong Development Bank Co., Ltd.
600000
Exchange: XSSC
Founded: 1992
CN¥344,886,944,664
29,352,080,397
Website: http://www.spdb.com.cn
Address: Shanghai Pudong Development Bank Co., Ltd.
No. 12, Zhongshang Dong Yi Road,
Shanghai,
200002,
China
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SHSE 600000 Domestic Shares Shanghai Stock Exchange CN CNY 17. Nov 1999
XSSC 600000 Domestic Shares Shanghai Stock Exchange - Shanghai - Hong Kong Stock Connect CN CNY 17. Nov 1999
Number of employees
Current staff
Staff numbers
55,973
Shanghai Pudong Development Bank employees.
Industry
Diversified Banks
Banks
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/12/05 15:11
End of day share price update: 2019/12/04 00:00
Last estimates confirmation: 2019/12/04
Last earnings filing: 2019/10/29
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.