Stock Code

Estimation Overview

Last Financial Year Result Financial Year 12/2024 EPS RMB 66.28 cts Net Profit RMB 3,734.43 MIL DPS RMB 66.28 cts Financial Year Net Profit / Loss RMB (MIL) EPS RMB (cts) DPS RMB (cts) NAV RMB Broker Name Rating Price HK$ Report Date 12/2025 4,245.00 75.30 75.30 - BOCI Buy 12.70 2025.03.26 12/2026 4,669.00 82.90 82.90 - BOCI - 12.70 2025.03.26 12/2027 5,055.00 89.70 89.70 - BOCI - 12.70 2025.03.26 12/2025 4,095.00 70.00 71.97 - MACQUARIE - 9.98 2025.01.06 12/2026 4,537.00 80.00 79.35 - MACQUARIE - 9.98 2025.01.06 12/2025 4,207.00 74.70 74.70 - CLSA Hold 12.70 2025.03.26 12/2026 4,397.00 78.50 78.00 - CLSA - 12.70 2025.03.26 12/2027 4,607.00 82.20 81.80 - CLSA - 12.70 2025.03.26 12/2025 4,239.00 75.00 - - HAITONG OutPerform 12.60 2025.03.27 12/2026 4,694.00 83.00 - - HAITONG - 12.60 2025.03.27 12/2027 5,154.00 91.00 - - HAITONG - 12.60 2025.03.27 12/2025 4,078.00 72.00 82.00 - CHINA MERCHANTS Hold 12.70 2025.03.25 12/2026 4,538.00 81.00 91.00 - CHINA MERCHANTS - 12.70 2025.03.25 12/2027 5,082.00 90.00 102.00 - CHINA MERCHANTS - 12.70 2025.03.25 12/2025 4,063.00 72.00 72.00 - UBS Buy 12.70 2025.03.25 12/2026 4,533.00 80.00 80.00 - UBS - 12.70 2025.03.25 12/2027 5,019.00 89.00 89.00 - UBS - 12.70 2025.03.25 12/2025 4,141.00 73.50 73.50 - BANK OF AMERICA Buy 12.56 2025.04.03 12/2026 4,462.00 79.20 79.20 - BANK OF AMERICA - 12.56 2025.04.03 12/2027 4,806.00 85.30 85.30 - BANK OF AMERICA - 12.56 2025.04.03 12/2025 3,924.00 70.00 68.94 - MORGAN STANLEY Overweight 12.88 2025.03.24 12/2026 4,253.00 75.00 74.88 - MORGAN STANLEY - 12.88 2025.03.24 12/2025 4,331.70 77.00 77.00 - GOLDMAN SACHS Buy 12.70 2025.03.25 12/2026 4,937.50 88.00 88.00 - GOLDMAN SACHS - 12.70 2025.03.25 12/2025 4,361.00 77.00 77.00 - HSBC Buy 13.92 2025.05.12 12/2026 4,880.00 87.00 87.00 - HSBC - 13.92 2025.05.12 12/2027 5,387.00 96.00 96.00 - HSBC - 13.92 2025.05.12 12/2025 3,983.00 71.00 71.00 - CICC - 9.98 2025.01.05 12/2026 4,419.00 78.00 78.00 - CICC - 9.98 2025.01.05 12/2025 4,064.00 72.00 71.56 - DBS VICKERS Buy 12.84 2025.03.25 12/2026 4,358.00 77.00 77.52 - DBS VICKERS - 12.84 2025.03.25 12/2025 4,030.00 71.50 71.50 - DAIWA UnderPerform 12.84 2025.03.25 12/2026 4,343.00 77.10 77.10 - DAIWA - 12.84 2025.03.25 12/2027 4,570.00 81.10 81.10 - DAIWA - 12.84 2025.03.25 12/2025 4,085.00 73.00 73.00 - CCBI OutPerform 12.84 2025.03.25 12/2026 4,451.00 79.00 79.00 - CCBI - 12.84 2025.03.25 12/2027 4,786.00 85.00 85.00 - CCBI - 12.84 2025.03.25 12/2025 4,122.00 73.00 73.11 - HUATAI FIN HLDGS HK Buy 12.84 2025.03.24 12/2026 4,496.00 80.00 79.75 - HUATAI FIN HLDGS HK - 12.84 2025.03.24 12/2027 4,794.00 85.00 85.08 - HUATAI FIN HLDGS HK - 12.84 2025.03.24

Estimation Overview

Last Financial Year Result Financial Year 12/2024 EPS RMB 66.28 cts Net Profit RMB 3,734.43 MIL DPS RMB 66.28 cts Previous Close HK$ 13.420 Financial Year Net Profit / Loss RMB (MIL) Change (%) EPS RMB (cts) Estimated PE Ratio (x) Broker Name Report Date 12/2025 4,245.00 13.67% 75.30 16.37 x BOCI 2025.03.26 12/2026 4,669.00 9.99% 82.90 14.87 x BOCI 2025.03.26 12/2027 5,055.00 8.27% 89.70 13.74 x BOCI 2025.03.26 12/2025 4,095.00 9.66% 70.00 17.61 x MACQUARIE 2025.01.06 12/2026 4,537.00 10.79% 80.00 15.41 x MACQUARIE 2025.01.06 12/2025 4,207.00 12.65% 74.70 16.50 x CLSA 2025.03.26 12/2026 4,397.00 4.52% 78.50 15.70 x CLSA 2025.03.26 12/2027 4,607.00 4.78% 82.20 15.00 x CLSA 2025.03.26 12/2025 4,239.00 13.51% 75.00 16.44 x HAITONG 2025.03.27 12/2026 4,694.00 10.73% 83.00 14.85 x HAITONG 2025.03.27 12/2027 5,154.00 9.80% 91.00 13.55 x HAITONG 2025.03.27 12/2025 4,078.00 9.20% 72.00 17.12 x CHINA MERCHANTS 2025.03.25 12/2026 4,538.00 11.28% 81.00 15.22 x CHINA MERCHANTS 2025.03.25 12/2027 5,082.00 11.99% 90.00 13.70 x CHINA MERCHANTS 2025.03.25 12/2025 4,063.00 8.80% 72.00 17.12 x UBS 2025.03.25 12/2026 4,533.00 11.57% 80.00 15.41 x UBS 2025.03.25 12/2027 5,019.00 10.72% 89.00 13.85 x UBS 2025.03.25 12/2025 4,141.00 10.89% 73.50 16.77 x BANK OF AMERICA 2025.04.03 12/2026 4,462.00 7.75% 79.20 15.56 x BANK OF AMERICA 2025.04.03 12/2027 4,806.00 7.71% 85.30 14.45 x BANK OF AMERICA 2025.04.03 12/2025 3,924.00 5.08% 70.00 17.61 x MORGAN STANLEY 2025.03.24 12/2026 4,253.00 8.38% 75.00 16.44 x MORGAN STANLEY 2025.03.24 12/2025 4,331.70 15.99% 77.00 16.01 x GOLDMAN SACHS 2025.03.25 12/2026 4,937.50 13.99% 88.00 14.01 x GOLDMAN SACHS 2025.03.25 12/2025 4,361.00 16.78% 77.00 16.01 x HSBC 2025.05.12 12/2026 4,880.00 11.90% 87.00 14.17 x HSBC 2025.05.12 12/2027 5,387.00 10.39% 96.00 12.84 x HSBC 2025.05.12 12/2025 3,983.00 6.66% 71.00 17.36 x CICC 2025.01.05 12/2026 4,419.00 10.95% 78.00 15.80 x CICC 2025.01.05 12/2025 4,064.00 8.83% 72.00 17.12 x DBS VICKERS 2025.03.25 12/2026 4,358.00 7.23% 77.00 16.01 x DBS VICKERS 2025.03.25 12/2025 4,030.00 7.91% 71.50 17.24 x DAIWA 2025.03.25 12/2026 4,343.00 7.77% 77.10 15.99 x DAIWA 2025.03.25 12/2027 4,570.00 5.23% 81.10 15.20 x DAIWA 2025.03.25 12/2025 4,085.00 9.39% 73.00 16.89 x CCBI 2025.03.25 12/2026 4,451.00 8.96% 79.00 15.60 x CCBI 2025.03.25 12/2027 4,786.00 7.53% 85.00 14.50 x CCBI 2025.03.25 12/2025 4,122.00 10.38% 73.00 16.89 x HUATAI FIN HLDGS HK 2025.03.24 12/2026 4,496.00 9.07% 80.00 15.41 x HUATAI FIN HLDGS HK 2025.03.24 12/2027 4,794.00 6.63% 85.00 14.50 x HUATAI FIN HLDGS HK 2025.03.24

Remarks :
1.	Changes are calculated by the following year estimation figures and the last company financial year result. If the result is not yet announced, it will be calculated by the research reports estimation figures only.
2.	Estimated PE Ratio is based on the broker's research reports EPS and the stock's previous closing price.

	TINGYI (CAYMAN ISLANDS) HOLDING CORP. Stock Code : 00322 Internet Address : http://www.masterkong.com.cn

Estimation Consensus Financial Year Net Profit / Loss RMB (MIL) EPS RMB (cts) DPS RMB (cts) NAV RMB Highest RMB (MIL) Lowest RMB (MIL) 12/2025 4,095.00 73.00 73.06 - 4,361.00 3,924.00 12/2026 4,496.00 80.00 79.28 - 4,937.50 4,253.00 12/2027 4,912.50 87.15 85.30 - 5,387.00 4,570.00 Rating Overview Rating / Strong Buy / ( 1 ) Buy / ( 2 ) Hold / ( 3 ) Sell / ( 4 ) Strong Sell / ( 5 ) Average Rating Total Broker Reports (13) 0 10 2 1 0 2.308 Remarks : Average rating ranges from 1 to 5. The lowest is the figure, the higher the rating and the vice versa.

Copyright ET Net Limited. All rights reserved. Use of this site signifies your agreement to the terms of use. DISCLAIMER: ET Net Limited and Hong Kong Exchanges and Clearing Limited endeavour to ensure the accuracy and reliability of the information provided, but do not guarantee its accuracy and reliability and accept no liability (whether in tort or contract or otherwise) for any loss or damage arising from any inaccuracies or omissions.