| Amendments to IFRS 9 and IFRS 7 | Amendments to the Classification and Measurement of Financial Instruments2 |
| Amendments to IFRS 9 and IFRS 7 Amendments to IFRS 10 and IAS 28 | Contracts Referencing Nature-dependent Electricity2Sale or Contribution of Assets between an Investor and its Associate or Joint Venture1 |
| Amendments to IFRS Accounting Standards | Annual Improvements to IFRS Accounting Standards - Volume 112 |
| IFRS 18 | Presentation and Disclosure in Financial Statements3 |
| Amendments to IAS 21 | Translation to a Hyperinflationary Presentation Currency3 |
| Years ended 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Impact on consolidated statement of profit or loss for the period | ||
| Decrease in net investment gains - net realised losses from trading of non-financial items | 36,160 | (86,959) |
| Decrease in other income and gains - income from commodity sales | (7,866,286) | (7,860,243) |
| Decrease in other operating expenses - cost of commodity sales | 7,830,126 | 7,947,202 |
| Net impact on profits for the period | - | - |
| Financial assets at FVTPL | These assets are subsequently measured at fair value. Net gains and losses, including any interest or dividend income, are recognised in profit or loss. |
| Financial assets at amortised cost | These assets are subsequently measured at amortised cost using the effective interest method. The amortised cost is reduced by impairment losses. Interest income, foreign exchange gains and losses and impairment are recognised in profit or loss. Any gain or loss on derecognition is recognised in profit or loss. |
| Debt instruments at FVOCI | These assets are subsequently measured at fair value. Interest income calculated using the effective interest method, foreign exchange gains and losses and impairment are recognised in profit or loss. Other net gains and losses are recognised in OCI. On derecognition, gains and losses accumulated in OCI are reclassified to profit or loss. |
| Equity investments at FVOCI | These assets are subsequently measured at fair value. Dividends are recognised as income in profit or loss unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognised in OCI and are never reclassified to profit or loss. |
| Types of assets | Estimated useful lives | Estimated residual values | Depreciation rates |
|---|---|---|---|
| Buildings | 30 - 40 years | 3% | 2.43% - 3.23% |
| Motor vehicles | 5 - 8 years | 3% | 12.13% - 19.40% |
| Electronic equipment | 5 years | 3% | 19.40% |
| Furniture and fixtures | 5 years | 3% | 19.40% |
| Estimated useful lives | Estimated residual values | Depreciation rates | |
|---|---|---|---|
| Investment property | 30 - 40 years | 3% | 2.43% - 3.23% |
| Types of assets | Estimated useful lives |
|---|---|
| Enterprise distribution channel customer relationships | 5 years |
| Trading seat fee | Indefinite |
| Land-use rights | 40 - 50 years |
| Trade names | Indefinite |
| Software and others | 2 - 14 years |
| Tax type | Tax basis | Tax rate |
| Value-added tax (VAT) | Output VAT is calculated on product sales | 3% - 13% |
| and taxable services revenue. The basis for | ||
| VAT payable is to deduct input VAT from | ||
| the output VAT for the period. | ||
| City maintenance and | 1% - 7% | |
| construction tax | Based on VAT payable | |
| Education surcharge | Based on VAT payable | 2% - 3% |
| Local Education surcharge | Based on VAT payable | 1% - 2% |
| Income tax | Based on taxable profits | 25%(i) |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Income from securities brokerage and advisory business | 12,683,437 | 8,549,351 |
| Income from asset management business | 1,801,663 | 4,810,453 |
| Income from underwriting and sponsorship business | 2,733,445 | 1,891,474 |
| Income from futures brokerage business | 1,712,244 | 1,561,096 |
| Income from financial advisory business | 425,052 | 252,241 |
| Other commission income | 208,805 | 194,721 |
| Total | 19,564,646 | 17,259,336 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Interest income from margin financing and securities | ||
| lending | 7,800,222 | 6,773,051 |
| Interest income from financial institutions | 3,519,679 | 4,417,006 |
| Interest income from debt instruments at amortised cost | 1,361,320 | 1,455,189 |
| Interest income from securities-backed lendings | 138,318 | 146,181 |
| Interest income from debt instruments at fair value through | ||
| other comprehensive income | 753,562 | 479,387 |
| Interest income from other financial assets held under resale | ||
| agreements | 323,900 | 274,953 |
| Others | 16,369 | 15,227 |
| Total | 13,913,370 | 13,560,994 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| (Restated) | ||
| Dividend income and interest income from financial | ||
| instruments at fair value through profit or loss | 7,526,066 | 8,976,586 |
| Net realised gains from disposal of subsidiaries | 304 | 6,335,547 |
| Net realised (losses)/gains from disposal of derivative | ||
| financial instruments | (16,701,663) | 2,249,924 |
| Net realised gains from disposal of financial instruments at | ||
| fair value through profit or loss | 25,650,536 | 1,690,391 |
| Net realised (losses)/gains from disposal of debt instruments | ||
| at fair value through other comprehensive income | (77,941) | 101,101 |
| Dividend income from financial instruments at fair value | ||
| through other comprehensive income | 427,529 | 8,800 |
| Unrealised fair value changes of derivative financial | ||
| instruments | (5,297,090) | (988,058) |
| Unrealised fair value changes of financial instruments at | ||
| fair value through profit or loss | 2,147,976 | (3,873,533) |
| Other investment gains/(losses) | 153,008 | (86,959) |
| Total | 13,828,725 | 14,413,799 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| (Restated) | ||
| Income from commodity sales | 325,428 | - |
| Government grants(i) | 130,129 | 193,172 |
| Rental income | 34,881 | 23,335 |
| Gains on disposal of property and equipment | 6,463 | 3,930 |
| Foreign exchange (losses)/gain | (1,051,664) | 750,297 |
| Others | 467,626 | 133,418 |
| Total | (87,137) | 1,104,152 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Expenses for securities brokerage and advisory business | 3,936,668 | 2,512,392 |
| Expenses for futures brokerage business | 1,166,471 | 1,084,258 |
| Expenses for asset management business | 3,951 | 664,112 |
| Expenses for underwriting and sponsorship business | 58,843 | 46,564 |
| Expenses for financial advisory business | 512 | 330 |
| Other commission expenses | 1,489 | 3,321 |
| Total | 5,167,934 | 4,310,977 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Interest expenses on long-term bonds | 4,090,404 | 4,752,586 |
| Interest expenses on financial assets sold under repurchase | ||
| agreements | 2,771,562 | 3,411,098 |
| Interest expenses on placements from banks and other | ||
| financial institutions | 487,375 | 777,410 |
| Interest expenses on short-term debt instruments issued | 901,669 | 525,412 |
| Interest expenses of accounts payable to brokerage clients | 426,051 | 830,502 |
| Interest expenses on short-term bank loans | 444,449 | 220,685 |
| Interest expenses on lease liabilities | 33,263 | 50,632 |
| Interest expenses on long-term bank loans | 8,852 | 34,669 |
| Others | 354,206 | 253,430 |
| Total | 9,517,831 | 10,856,424 |
| Year ended 31 December | |||
| Note | 2025 | 2024 | |
| Salaries, bonuses and allowances | 7,736,275 | 8,025,434 | |
| Contribution to pension schemes | 936,316 | 899,117 | |
| Share-based payment expense | 63 | 5,094 | 101,204 |
| Other social welfare | 1,093,517 | 1,048,866 | |
| Total | 9,771,202 | 10,074,621 | |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Amortisation of land-use rights and other intangible assets | 379,042 | 556,849 |
| Depreciation of property and equipment | 955,135 | 1,073,402 |
| - Right-of-use assets | 482,156 | 547,296 |
| - Other property and equipment | 472,979 | 526,106 |
| Amortisation of leasehold improvements and long-term | ||
| deferred expenses | 118,184 | 136,768 |
| Depreciation of investment properties | 8,741 | 7,592 |
| Total | 1,461,102 | 1,774,611 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| City maintenance and construction tax | 97,672 | 67,642 |
| Education surcharges | 71,518 | 49,472 |
| Others | 49,283 | 62,303 |
| Total | 218,473 | 179,417 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| (Restated) | ||
| IT expenses | 2,179,558 | 2,025,726 |
| Stock exchange fees | 458,970 | 366,592 |
| Postal and communication expenses | 329,177 | 326,875 |
| Cost of commodity sales | 321,501 | - |
| Travel expenses | 300,460 | 318,539 |
| Marketing, advertising and promotion expenses | 273,878 | 423,647 |
| Consulting fees | 135,181 | 490,561 |
| Securities investor protection funds | 121,297 | 106,242 |
| Products distribution expenses | 119,650 | 54,924 |
| Utilities | 62,680 | 65,681 |
| Rental expenses | 48,502 | 31,234 |
| Litigation and regulatory matters | 18,563 | 176,067 |
| Auditors' remuneration | 9,123 | 12,578 |
| Others | 1,063,064 | 1,498,909 |
| Total | 5,441,604 | 5,897,575 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Reversal of impairment losses against cash and bank balances | (261) | (190) |
| (Reversal of) /provision for impairment losses against cash | ||
| held on behalf of brokerage clients | (2) | 15 |
| Provision for impairment losses against margin accounts | ||
| receivable | 605,598 | 242,700 |
| (Reversal of) /provision for impairment losses against other | ||
| receivables and interest receivable | (12,676) | 4,453 |
| Reversal of impairment losses against debt instruments at | ||
| amortised cost | (2,416) | (125) |
| Provision for /(reversal of) impairment losses against financial | ||
| assets at fair value through other comprehensive income | 4,617 | (32,659) |
| Provision for /(reversal of) impairment losses against financial | ||
| assets held under resale agreements | 7,506 | (36,155) |
| (Reversal of) /provision for impairment losses against accounts | ||
| receivable | (8,652) | 68,230 |
| Total | 593,714 | 246,269 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Current income tax | ||
| - Mainland China | 2,143,820 | 882,656 |
| - Hong Kong | 415,177 | 73,273 |
| - Income taxes under Pillar Two Rules | 62,359 | - |
| - Overseas | 31,053 | 309,284 |
| 2,652,409 | 1,265,213 | |
| Adjustment in respect of prior years | ||
| - Mainland China | 22,761 | (27,219) |
| Deferred tax | (643,285) | (1,404,528) |
| Total | 2,031,885 | (166,534) |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Profit before income tax | 18,404,639 | 15,352,340 |
| Notional tax calculated using the PRC statutory tax rate | 4,601,160 | 3,838,085 |
| Tax effect of non-deductible expenses | 167,653 | 190,172 |
| Tax effect of non-taxable income | (2,254,345) | (2,522,090) |
| Tax effect of deductible temporary differences or unused | ||
| tax losses not recognised | 6,819 | 9,214 |
| Effect of using the deductible tax losses for which no | ||
| deferred tax asset was recognised in previous period | - | (5,054) |
| Effect of different tax rates of the subsidiaries | (324,192) | (1,420,405) |
| Adjustment in respect of prior years | 22,761 | (27,219) |
| Effect of Pillar Two Rules | 62,359 | - |
| Others (Note) | (250,330) | (229,237) |
| Income tax expense for the year | 2,031,885 | (166,534) |
| Year ended 31 December 2025 | |||||
| Salaries, | |||||
| allowances and | Contribution | ||||
| benefits | to pension | Annuity | |||
| Name | Directors' fees | in kind | schemes | plan | Total |
| Executive directors | |||||
| Zhang Wei(10) | - | 814 | 48 | 178 | 1,040 |
| Zhou Yi | - | 1,440 | 48 | 155 | 1,643 |
| Yin lihong(3) | - | 122 | 8 | - | 130 |
| Wang Ying(2) | - | 428 | 28 | 157 | 613 |
| Non-executive directors | |||||
| Ding Feng(1) | - | - | - | - | - |
| Chen Zhongyang(1)(11) | - | - | - | - | - |
| Ke Xiang(1) | - | - | - | - | - |
| Zhang Jin Xin(1)(11) | - | - | - | - | - |
| Liu Changchun(1)(4) | - | - | - | - | - |
| Jin Yongfu(1)(5) | - | - | - | - | - |
| Independent | |||||
| non-executive directors | |||||
| Wang Jianwen | 240 | - | - | - | 240 |
| Wang Quansheng | 240 | - | - | - | 240 |
| Peng Bing | 240 | - | - | - | 240 |
| Wang Bing | 240 | - | - | - | 240 |
| Lo Kin Wing Terry(7) | 240 | - | - | - | 240 |
| Supervisors(9) | |||||
| Gu Chengzhong | - | 912 | 48 | 162 | 1,122 |
| Lv Wei(1) | - | - | - | - | - |
| Yu Lanying(1) | - | - | - | - | - |
| Zhang Xiaohong(1) | - | - | - | - | - |
| Zhou Hongrong(1) | - | - | - | - | - |
| Wang Ying(2) | - | 395 | 20 | - | 415 |
| Wang Juan | - | 543 | 48 | 76 | 667 |
| Yu Wei(6) | - | 446 | 48 | 80 | 574 |
| Total | 1,200 | 5,100 | 296 | 808 | 7,404 |
| Year ended 31 December 2024 | |||||
| Salaries, | |||||
| allowances and | Contribution | ||||
| benefits | to pension | Annuity | |||
| Name | Directors' fees | in kind | schemes | plan | Total |
| Executive directors | |||||
| Zhang Wei(10) | - | 812 | 47 | 219 | 1,078 |
| Zhou Yi | - | 1,440 | 47 | 151 | 1,638 |
| Yin Lihong(3) | - | 731 | 47 | 153 | 931 |
| Non-executive directors | |||||
| Ding Feng(1) | - | - | - | - | - |
| Chen Zhongyang(1)(11) | - | - | - | - | - |
| Ke Xiang(1) | - | - | - | - | - |
| Zhang Jin Xin(1)(11) | - | - | - | - | - |
| Liu Changchun(1)(4) | - | - | - | - | - |
| Independent | |||||
| non-executive directors | |||||
| Wang Jianwen | 240 | - | - | - | 240 |
| Wang Quansheng | 240 | - | - | - | 240 |
| Peng Bing | 240 | - | - | - | 240 |
| Wang Bing | 240 | - | - | - | 240 |
| Tse Yung Hoi(8) | 120 | - | - | - | 120 |
| Lo Kin Wing Terry(7) | 140 | - | - | - | 140 |
| Supervisors(9) | |||||
| Gu Chengzhong | - | 1,094 | 47 | 158 | 1,299 |
| Li Chongqi(1)(8) | - | - | - | - | - |
| Lv Wei(1) | - | - | - | - | - |
| Yu Lanying(1)(11) | - | - | - | - | - |
| Zhang Xiaohong(1) | - | - | - | - | - |
| Zhou Hongrong(1) | - | - | - | - | - |
| Wang Ying(2) | - | 1,003 | 47 | 83 | 1,133 |
| Wang Juan | - | 652 | 47 | 73 | 772 |
| Total | 1,220 | 5,732 | 282 | 837 | 8,071 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Salaries and allowances | 12,617 | 12,768 |
| Discretionary bonuses | 29,293 | 37,928 |
| Employer's contribution to pension schemes | 267 | 262 |
| Share-based payments | 79 | 525 |
| Total | 42,256 | 51,483 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Number of | Number of | |
| individuals | individuals | |
| RMB7,000,001 to RMB8,000,000 | 2 | - |
| RMB8,000,001 to RMB9,000,000 | 2 | 2 |
| RMB9,000,001 to RMB10,000,000 | 1 | 1 |
| RMB10,000,001 to RMB11,000,000 | - | 1 |
| Over RMB11,000,000 | - | 1 |
| Total | 5 | 5 |
| Year ended 31 December 2025 | |||
| Before tax | Tax expense | Net of tax | |
| Net (losses)/gain from debt instruments | |||
| at FVOCI | (568,389) | 142,511 | (425,878) |
| Equity instruments at FVOCI: | |||
| - Net movements in fair value reserve | |||
| (non-recycling) | 1,149,468 | (124,870) | 1,024,598 |
| Reserve from cash flow hedging | |||
| instruments | 44,844 | - | 44,844 |
| Share of other comprehensive income of | |||
| associates and joint ventures | (178,833) | - | (178,833) |
| Exchange differences on translation of | |||
| financial statements in foreign | |||
| currencies | (570,295) | - | (570,295) |
| Total | (123,205) | 17,641 | (105,564) |
| Year ended 31 December 2024 | |||
| Before tax | Tax expense | Net of tax | |
| Net gain from debt instruments at FVOCI | 58,221 | (12,120) | 46,101 |
| Equity instruments at FVOCI: | |||
| - Net movements in fair value reserve | |||
| (non-recycling) | (15) | 97 | 82 |
| Reserve from cash flow hedging | |||
| instruments | (83,916) | - | (83,916) |
| Share of other comprehensive income of | |||
| associates and joint ventures | 367,987 | - | 367,987 |
| Exchange differences on translation of | |||
| financial statements in foreign | |||
| currencies | 267,501 | - | 267,501 |
| Total | 609,778 | (12,023) | 597,755 |
| Year ended 31 December | |||
| Notes | 2025 | 2024 | |
| Consolidated net profit attributable to ordinary | |||
| shareholders of the Company (in RMB | |||
| thousands) | 19(1)(a) | 15,587,076 | 14,635,336 |
| Weighted average number of ordinary shares | |||
| (in thousands) | 19(1)(b) | 9,021,752 | 9,009,279 |
| Basic earnings per share attributable to ordinary | |||
| shareholders (in RMB per share) | 1.73 | 1.62 | |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Consolidated net profit attributable to equity shareholders | ||
| of the Company | 16,383,497 | 15,351,162 |
| Dividends declared under Restricted Share Incentive | ||
| Scheme of A Shares | (551) | (7,960) |
| Profit attributable to perpetual subordinated bonds holders | ||
| of the Company (i) | (795,870) | (707,866) |
| Consolidated net profit attributable to ordinary shareholders | ||
| of the Company (Adjusted) | 15,587,076 | 14,635,336 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Number of ordinary shares as at 1 January | 9,027,302 | 9,074,663 |
| Decrease in weighted average number of ordinary shares | (5,550) | (65,384) |
| Weighted average number of ordinary shares | 9,021,752 | 9,009,279 |
| Year ended 31 December | |||
| Notes | 2025 | 2024 | |
| Consolidated net profit attributable to ordinary | |||
| shareholders of the Company (diluted) | 19(2)(a) | 15,587,627 | 14,638,263 |
| Weighted average number of ordinary shares | |||
| outstanding(diluted) (in thousands) | 19(2)(b) | 9,022,455 | 9,016,227 |
| Diluted earnings per share attributable to | |||
| ordinary shareholders (in Renminbi per share) | 1.73 | 1.62 | |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Consolidated net profit attributable to ordinary | ||
| shareholders of the Company (Adjusted) | 15,587,076 | 14,635,336 |
| Diluted adjustments: | ||
| Effect of dividends declared under Restricted Stock | ||
| Incentive Scheme of A Shares(i) | 551 | 7,960 |
| Assumed vesting of shares granted to employees of | ||
| a subsidiary(ii) | - | (5,033) |
| Consolidated net profit attributable to ordinary shareholders | ||
| of the Company (diluted) | 15,587,627 | 14,638,263 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Weighted average number of ordinary shares | ||
| at 31 December | 9,021,752 | 9,009,279 |
| Diluted adjustments: | ||
| Effect of Restricted Stock Incentive Scheme of A shares | 703 | 6,948 |
| Weighted average number of ordinary shares(diluted) | 9,022,455 | 9,016,227 |
| Motor | Electronic | Furniture | Construction | Right-of-use | |||
| Buildings | vehicles | equipment | and fixtures | in progress | assets | Total | |
| Cost | |||||||
| As at 1 January 2025 | 4,851,019 | 154,475 | 2,149,778 | 428,367 | 1,275,114 | 2,350,883 | 11,209,636 |
| Additions | 3,311 | 32,175 | 231,214 | 15,980 | 489,626 | 543,344 | |
| Transfer during the year | 1,906 | 701 | 722 | 355 | (40,114) | - | (36,430) |
| Acquisition of a subsidiary | - | 1,075 | - | 11,373 | - | 128 | 12,576 |
| Transfer in from investment | |||||||
| properties (Note 21) | 10,711 | - | - | - | - | - | 10,711 |
| Disposals | - | (29,337) | (85,367) | (137,066) | - | (754,644) | (1,006,414) |
| Transfer to investment properties | (18,686) | - | - | - | (2,426) | - | (21,112) |
| As at 31 December 2025 | 4,848,261 | 159,089 | 2,296,347 | 319,009 | 1,722,200 | 2,139,711 | 11,484,617 |
| Accumulated depreciation | |||||||
| As at 1 January 2025 | (1,532,929) | (110,600) | (1,404,835) | (318,980) | - | (1,352,880) | (4,720,224) |
| Charge for the year | (140,539) | (12,236) | (271,886) | (48,318) | - | (482,156) | (955,135) |
| Transfer in from investment | |||||||
| properties (Note 21) | (5,933) | - | - | - | - | - | (5,933) |
| Disposals | - | 28,482 | 80,757 | 120,012 | - | 705,269 | |
| Transfer to investment | |||||||
| properties (Note 21) | 11,706 | - | - | - | - | - | 11,706 |
| As at 31 December 2025 | (1,667,695) | (94,354) | (1,595,964) | (247,286) | - | (1,129,767) | (4,735,066) |
| Carrying amount | |||||||
| As at 31 December 2025 | 3,180,566 | 64,735 | 700,383 | 71,723 | 1,722,200 | 1,009,944 | 6,749,551 |
| Motor | Electronic | Furniture | Construction | Right-of-use | |||
| Buildings | vehicles | equipment | and fixtures | in progress | assets | Total | |
| Cost | |||||||
| As at 1 January 2024 | 4,848,570 | 156,796 | 2,118,972 | 487,843 | 565,790 | 2,618,734 | 10,796,705 |
| Additions | 286 | 686 | 182,403 | 41,811 | 764,068 | 358,395 | 1,347,649 |
| Transfer during the year | - | - | 518 | 4,259 | (54,744) | - | (49,967) |
| Transfer in from investment | |||||||
| properties (Note 21) | 2,163 | - | - | - | - | - | 2,163 |
| Disposals | - | (1,790) | (65,211) | (4,524) | - | (289,773) | (361,298) |
| Disposal of subsidiaries | - | - | (82,966) | (100,278) | - | (328,811) | (512,055) |
| Reclassified as held for sale | - | (1,217) | (3,938) | (744) | - | (7,662) | (13,561) |
| As at 31 December 2024 | 4,851,019 | 154,475 | 2,149,778 | 428,367 | 1,275,114 | 2,350,883 | 11,209,636 |
| Accumulated depreciation | |||||||
| As at 1 January 2024 | (1,392,980) | (102,062) | (1,219,878) | (311,593) | - | (1,250,482) | (4,276,995) |
| Charge for the year | (138,159) | (10,752) | (312,865) | (64,330) | - | (547,296) | (1,073,402) |
| Transfer in from investment | |||||||
| properties (Note 21) | (1,790) | - | - | - | - | - | (1,790) |
| Disposals | - | 1,375 | 56,517 | 1,412 | - | 277,395 | 336,699 |
| Disposal of subsidiaries | - | - | 68,203 | 54,999 | - | 164,956 | 288,158 |
| Reclassified as held for sale | - | 839 | 3,188 | 532 | - | 2,547 | 7,106 |
| As at 31 December 2024 | (1,532,929) | (110,600) | (1,404,835) | (318,980) | - | (1,352,880) | (4,720,224) |
| Carrying amount | |||||||
| As at 31 December 2024 | 3,318,090 | 43,875 | 744,943 | 109,387 | 1,275,114 | 998,003 | 6,489,412 |
| As at 31 December | ||
| 2025 | 2024 | |
| Cost | ||
| As at 1 January | 340,234 | 262,472 |
| Transfer in from property and equipment (Note 20) | 21,112 | - |
| Transfer in from other current assets | - | 79,925 |
| Transfer to property and equipment (Note 20) | (10,711) | (2,163) |
| As at 31 December | 350,635 | 340,234 |
| Accumulated depreciation | ||
| As at 1 January | (127,443) | (121,641) |
| Charge for the year | (8,741) | (7,592) |
| Transfer in from property and equipment (Note 20) | (11,706) | - |
| Transfer to property and equipment (Note 20) | 5,933 | 1,790 |
| As at 31 December | (141,957) | (127,443) |
| Impairment | ||
| As at 1 January | (30,660) | (4,547) |
| Transfer in from other current assets | - | (26,113) |
| As at 31 December | (30,660) | (30,660) |
| Carrying amount | 178,018 | 182,131 |
| Cost | |
| As at 1 January 2025 | 51,342 |
| Acquisition through business combination (Note 24) | 201,433 |
| Effect of movements in exchange rates | (3,068) |
| As at 31 December 2025 | 249,707 |
| Impairment losses | |
| As at 1 January 2025 | - |
| Impairment losses | - |
| As at 31 December 2025 | - |
| Carrying amounts | |
| As at 1 January 2025 | 51,342 |
| As at 31 December 2025 | 249,707 |
| Cost | |
| As at 1 January 2024 | 3,419,332 |
| Disposal of subsidiaries | (3,367,990) |
| As at 31 December 2024 | 51,342 |
| Impairment losses | |
| As at 1 January 2024 | - |
| Impairment losses | - |
| As at 31 December 2024 | - |
| Carrying amounts | |
| As at 1 January 2024 | 3,419,332 |
| As at 31 December 2024 | 51,342 |
| As at 31 December | ||
| 2025 | 2024 | |
| Investment banking | 51,090 | 51,090 |
| Futures brokerage | 252 | 252 |
| Overseas business | 198,365 | - |
| Total | 249,707 | 51,342 |
| Enterprise | ||||||
| Existing | distribution | |||||
| relationships | channel | |||||
| Land- | with broker- | customer | Software and | |||
| use rights | dealers | relationships | Trade names | others | Total | |
| Cost | ||||||
| As at 1 January 2025 | 1,768,330 | - | - | - | 2,718,476 | 4,486,806 |
| Additions | - | - | - | - | 348,426 | 348,426 |
| Acquisition of a subsidiary | - | - | 57,659 | 111,200 | - | 168,859 |
| Disposal | - | - | - | - | (85) | (85) |
| Exchange differences | - | - | (942) | (1,757) | (3,345) | (6,044) |
| As at 31 December 2025 | 1,768,330 | 56,717 | 109,443 | 3,063,472 | 4,997,962 | |
| Accumulated amortisation | ||||||
| As at 1 January 2025 | (241,860) | - | - | - | (2,209,047) | (2,450,907) |
| Charge for the year | (41,772) | - | (8,572) | - | (363,209) | (413,553) |
| Disposals | - | - | - | - | 85 | 85 |
| Exchange differences | - | - | 282 | - | 1,138 | 1,420 |
| As at 31 December 2025 | (283,632) | - | (8,290) | - | (2,571,033) | (2,862,955) |
| Carrying amount | ||||||
| As at 31 December 2025 | 1,484,698 | - | 48,427 | 109,443 | 492,439 | 2,135,007 |
| Existing | distribution | |||||
| relationships | channel | |||||
| Land- | with broker- | customer | Software and | |||
| use rights | dealers | relationships | Trade names | others | Total | |
| Cost | ||||||
| As at 1 January 2024 | 1,768,330 | 4,011,405 | 195,859 | 355,792 | 4,696,188 | 11,027,574 |
| Additions | - | - | - | - | 601,230 | 601,230 |
| Disposals | - | - | - | - | (1,228) | (1,228) |
| Disposal of subsidiaries | - | (4,102,171) | (201,988) | (364,190) | (2,631,825) | (7,300,174) |
| Reclassified as held for sale | - | - | - | - | (6,122) | (6,122) |
| Exchange differences | - | 90,766 | 6,129 | 8,398 | 60,233 | 165,526 |
| As at 31 December 2024 | 1,768,330 | - | - | - | 2,718,476 | 4,486,806 |
| Accumulated amortisation | ||||||
| As at 1 January 2024 | (200,089) | - | - | (203,590) | (3,108,635) | (3,512,314) |
| Charge for the year | (41,771) | - | - | (2,950) | (546,639) | (591,360) |
| Disposals | - | - | - | - | 1,228 | 1,228 |
| Disposal of subsidiaries | - | - | - | 211,481 | 1,479,708 | 1,691,189 |
| Reclassified as held for sale | - | - | - | - | 5,297 | 5,297 |
| Exchange differences | - | - | - | (4,941) | (40,006) | (44,947) |
| As at 31 December 2024 | (241,860) | - | - | - | (2,209,047) | (2,450,907) |
| Carrying amount | ||||||
| As at 31 December 2024 | 1,526,470 | - | - | - | 509,429 | 2,035,899 |
| Place and date of | |||||||
| Incorporation / | Issued and fully | Equity interest held by the Company | Auditor(1) | ||||
| Name of company | establishment and business | paid-up capital | as at 31 December | Principal activity | GAAP | ||
| 2025 | 2024 | 2025 | 2024 | ||||
| PRC | RMB | Investment | Deloitte PRC | Deloitte PRC | |||
| Huatai United Securities Co., Ltd.(4) | 5 September 1997 | 997,480,000 | 100.00% | 100.00% | banking | PRC GAAP | PRC GAAP |
| PRC | RMB | Futures | Deloitte PRC | Deloitte PRC | |||
| Huatai Futures Co., Ltd.(4) | 10 July 1995 | 3,939,000,000 | 100.00% | 100.00% | brokerage | PRC GAAP | PRC GAAP |
| PRC | RMB | Equity | Deloitte PRC | Deloitte PRC | |||
| Huatai Purple Gold Investment Co., Ltd.(4) | 12 August 2008 | 5,200,000,000 | 100.00% | 100.00% | investment | PRC GAAP | PRC GAAP |
| Hong Kong | HKD | Securities | Deloitte | Deloitte | |||
| Huatai Financial Holdings (Hong Kong) Limited(2) | 23 November 2006 | 8,800,000,000 | 100.00% | 100.00% | and futures brokerage | HKFRSs | HKFRSs |
| Hong Kong | HKD | Holding | Deloitte | Deloitte | |||
| Huatai International Financial Holdings Co., Ltd. | 5 April 2017 | 10,200,000,002 | 100.00% | 100.00% | company | HKFRSs | HKFRSs |
| PRC | RMB | Alternative | Deloitte PRC | Deloitte PRC | |||
| Huatai Innovative Investment Co., Ltd.(4) | 21 November 2013 | 2,600,000,000 | 100.00% | 100.00% | investment | PRC GAAP | PRC GAAP |
| PRC | RMB | Asset | Deloitte PRC | Deloitte PRC | |||
| Huatai Securities (Shanghai) Assets Management Co., Ltd.(4) | 16 October 2014 | 2,600,000,000 | 100.00% | 100.00% | management | PRC GAAP | PRC GAAP |
| PRC | RMB | Equity | Deloitte PRC | Deloitte PRC | |||
| Beijing Huatai Ruihe Medical Industry Investment (Limited Partnership) (2)(3)(5) | 1 June 2015 | - | 45.00% | 45.00% | investment | PRC GAAP | PRC GAAP |
| PRC | RMB | Equity | Deloitte PRC | Deloitte PRC | |||
| Yili Suxin Investment Fund (Limited Partnership) (2)(3)(5) | 19 February 2016 | 1,348,088,000 | 24.73% | 24.73% | investment | PRC GAAP | PRC GAAP |
| PRC | RMB | Spread trading and | Deloitte PRC | Deloitte PRC | |||
| Huatai Great Wall Capital Management Co., Ltd.(2)(4) | 6 December 2013 | 650,000,000 | 100.00% | 100.00% | commodity warrant trading | PRC GAAP | PRC GAAP |
| PRC | RMB | Investment | Deloitte PRC | Deloitte PRC | |||
| Huatai Great Wall Investment Management Co., Ltd.(2)(4) | 3 August 2017 | 550,000,000 | 100.00% | 100.00% | management | PRC GAAP | PRC GAAP |
| RMB'000 | |
| Cash | 286,103 |
| Payable to original shareholders of Egmont Honey | |
| Holdings Limited | 31,554 |
| Total acquisition cost | 317,657 |
| Less: share of fair value of identifiable net assets acquired | (116,224) |
| Goodwill | 201,433 |
| Assets acquired and | |
| liabilities recognised at | |
| the date of acquisition | |
| (provisional amounts) | |
| RMB'000 | |
| Cash and bank balances | 41,432 |
| Property and equipment | 12,448 |
| Right-of-use assets | 128 |
| Land-use rights and other intangible assets | 168,859 |
| Other assets | 219,084 |
| Other payables and accruals | (294,192) |
| Deferred tax liabilities | (31,535) |
| Total | 116,224 |
| As at 31 December | ||
| 2025 | 2024 | |
| Share of net assets | 22,285,733 | 21,446,915 |
| Registered | Proportion of owner ship interest | Principal | |||||||||
| Name of associate | place | Registered capital | Group's effective interest | Held by the Company | Held by a subsidiary | activity | |||||
| 31/12/2025 | 31/12/2024 | 2025/12/31 | 2024/12/31 | 2025/12/31 | 2024/12/31 | 2025/12/31 | 2024/12/31 | ||||
| Bank of Jiangsu(i) | Nanjing | 18,351,324 | 18,351,324 | 5.03% | 5.03% | 5.03% | 5.03% | - | - | Commercial | |
| banking | |||||||||||
| China Southern Asset | Shenzhen | 361,720 | 361,720 | 41.16% | 41.16% | 41.16% | 41.16% | - | - | Fund | |
| Management | management | ||||||||||
| Co., Ltd. | |||||||||||
| As at 30 | As at 31 | |
| September | December | |
| 2025 | 2024 | |
| Gross amounts of the associate | ||
| Assets | 4,927,496,856 | 3,951,814,000 |
| Liabilities | (4,581,228,628) | (3,638,475,403) |
| Net assets | 346,268,228 | 313,338,597 |
| Period ended 30 | Year ended 31 | |
| September | December | |
| 2025 | 2024 | |
| Revenue | 67,182,801 | 80,815,000 |
| Profit for the year | 31,894,651 | 33,258,161 |
| Other comprehensive income | (3,632,623) | 6,872,626 |
| Total comprehensive income | 28,262,028 | 40,130,787 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Dividend received from the associate | 197,989 | 716,787 |
| As at 31 December | ||
| 2025 | 2024 | |
| Carrying amount in the consolidated financial statements | 12,995,122 | 11,744,260 |
| As at 31 December | ||
| 2025 | 2024 | |
| Gross amounts of the associate | ||
| Assets | 17,922,163 | 17,598,335 |
| Liabilities | (6,391,218) | (4,923,657) |
| Net assets | 11,530,945 | 12,674,678 |
| Year ended 31 December | ||
| 2025 | 2024 | |
| Revenue | 8,767,422 | 7,522,605 |
| Profit for the year | 2,705,484 | 2,351,599 |
| Other comprehensive (expense)/income | (20,402) | 12,028 |
| Total comprehensive income | 2,685,082 | 2,363,627 |
| Other adjustment | - | 806,170 |
| Dividend received from the associate | 1,516,451 | - |
| Reconciled to the Group's interest in the associate: | ||
| Net assets of the associate attributable to the parent | ||
| company | 11,125,553 | 12,334,396 |
| The Group's effective interest | 41.16% | 41.16% |
| The Group's share of net assets of the associate | 4,579,278 | 5,076,837 |
| Carrying amount in the consolidated financial | ||
| statements | 4,579,278 | 5,076,837 |
| 2025 | 2024 | |
| Aggregate carrying amount of individually immaterial | ||
| associates in the consolidated financial statements | 4,711,333 | 4,625,818 |
| Aggregate amounts of the Group's share of those | ||
| associates' gains | 719,643 | (231,374) |
| Other comprehensive income | (1,570) | - |
| Total comprehensive income | 718,073 | (231,374) |
| As at 31 December | ||
| 2025 | 2024 | |
| Unlisted investment in a joint venture at fair value through | ||
| profit or loss (i) | 297,529 | 208,769 |
| Unlisted investment in joint ventures | 1,047,248 | 790,344 |
| Total | 1,344,777 | 999,113 |
| Proportion of ownership interest | ||||||
| Group's | ||||||
| Registered | Registered | effective | Held by | Held by | Principal | |
| Name of joint venture | place | capital | interest | the Company | a subsidiary | activity |
| Huatai Merchants (Jiangsu) | ||||||
| Capital Market Investment | ||||||
| Fund of Funds (Limited | Equity | |||||
| Partnership) (i) | Nanjing | 10,001,000 | 10.00% | - | 10.00% | investment |
| As at 31 December | ||
| 2025 | 2024 | |
| Debt securities | 42,560,006 | 40,859,525 |
| Less: impairment losses | (2,837) | (4,761) |
| Total | 42,557,169 | 40,854,764 |
| Analysed as: | ||
| Listed outside Hong Kong | 23,202,809 | 19,315,669 |
| Listed inside Hong Kong | 109,921 | 180,622 |
| Unlisted | 19,244,439 | 21,358,473 |
| Total | 42,557,169 | 40,854,764 |
| As at 31 December | ||
| 2025 | 2024 | |
| Debt securities | 1,961,258 | 6,939,588 |
| Less: impairment losses | (120) | (630) |
| Total | 1,961,138 | 6,938,958 |
| Analysed as: | ||
| Listed outside Hong Kong | 244,324 | 3,867,704 |
| Unlisted | 1,716,814 | 3,071,254 |
| Total | 1,961,138 | 6,938,958 |
| As at 31 December | ||
| 2025 | 2024 | |
| At the beginning of the year | 5,391 | 5,499 |
| Reversal for the year, net | (2,416) | (125) |
| Other changes | (18) | 17 |
| At the end of the year | 2,957 | 5,391 |
| As at 31 December | ||
| 2025 | 2024 | |
| Debt securities | 38,412,576 | 5,938,076 |
| Total | 38,412,576 | 5,938,076 |
| Analysed as: | ||
| Listed outside Hong Kong | 5,439,272 | 271,247 |
| Listed inside Hong Kong | 123,127 | 360,543 |
| Unlisted | 32,850,177 | 5,306,286 |
| Total | 38,412,576 | 5,938,076 |
| As at 31 December | ||
| 2025 | 2024 | |
| Debt securities | 6,403,360 | 4,197,477 |
| Total | 6,403,360 | 4,197,477 |
| Analysed as: | ||
| Listed outside Hong Kong | 561,136 | 845,668 |
| Unlisted | 5,842,224 | 3,351,809 |
| Total | 6,403,360 | 4,197,477 |
| As at 31 December | ||
| 2025 | 2024 | |
| Equity securities designated at financial assets at fair value | ||
| through other comprehensive income | ||
| - Listed equity securities | 14,517,414 | - |
| - Unlisted equity securities | 96,064 | 125,860 |
| Total | 14,613,478 | 125,860 |
| Analysed as: | ||
| Listed outside Hong Kong | 9,177,694 | - |
| Listed in Hong Kong | 5,339,720 | - |
| Unlisted | 96,064 | 125,860 |
| Total | 14,613,478 | 125,860 |
| As at 31 December | ||
| 2025 | 2024 | |
| Equity securities | 1,121,103 | 200,110 |
| Less: impairment losses | (3,631) | (500) |
| Total | 1,117,472 | 199,610 |
| As at 31 December | ||
| 2025 | 2024 | |
| Debt securities | 12,465,779 | 12,308,144 |
| Equity securities | 4,645,831 | 3,339,156 |
| Less: impairment losses | (619,896) | (618,509) |
| Total | 16,491,714 | 15,028,791 |
| As at 31 December | |||
| 2025 | 2024 | ||
| Shanghai stock exchange | 901,035 | 200,110 | |
| Others | 220,068 | - | |
| Less: impairment losses | (3,631) | (500) | |
| Total | 1,117,472 | 199,610 | |
| As at 31 December | ||
| 2025 | 2024 | |
| Inter-bank market | 7,356,016 | 8,520,557 |
| Shenzhen stock exchange | 4,968,673 | 2,760,201 |
| Shanghai stock exchange | 3,451,518 | 787,717 |
| Others | 1,335,403 | 3,578,825 |
| Less: impairment losses | (619,896) | (618,509) |
| Total | 16,491,714 | 15,028,791 |
| As at 31 December | ||
| 2025 | 2024 | |
| At the beginning of the year | 619,009 | 653,126 |
| Charge/(reversal) for the year, net | 7,506 | (36,155) |
| Other | (2,988) | 2,038 |
| Total | 623,527 | 619,009 |
| As at 31 December | ||
| 2025 | 2024 | |
| Within 1 month | 675,473 | 823,232 |
| 1 to 3 months | 922,646 | 251,808 |
| 3 months to 1 year | 3,047,712 | 2,264,116 |
| Over 1 year | 1,121,103 | 200,110 |
| Less: impairment losses | (492,469) | (487,960) |
| Total | 5,274,465 | 3,051,306 |
| As at 31 December 2025 | ||||
| Lifetime ECL-not | Lifetime | |||
| 12-month ECL | credit impaired | ECL-credit impaired | Total | |
| Amortised cost | 5,294,500 | - | 472,434 | 5,766,934 |
| Impairment losses | (20,035) | - | (472,434) | (492,469) |
| Carrying amount | 5,274,465 | - | - | 5,274,465 |
| Collateral | 14,969,792 | - | - | 14,969,792 |
| As at 31 December 2024 | ||||
| Lifetime ECL-not | Lifetime | |||
| 12-month ECL | credit impaired | ECL-credit impaired | Total | |
| Amortised cost | 3,060,224 | - | 479,042 | 3,539,266 |
| Impairment losses | (8,918) | - | (479,042) | (487,960) |
| Carrying amount | 3,051,306 | - | - | 3,051,306 |
| Collateral | 8,030,573 | - | - | 8,030,573 |
| As at 31 December | ||
| 2025 | 2024 | |
| Equity securities | 4,938,291 | 4,387,352 |
| Mutual funds | 754,473 | 528,732 |
| Other debt instruments | 380,212 | 376,065 |
| Total | 6,072,976 | 5,292,149 |
| As at 31 December | ||
| 2025 | 2024 | |
| Listed outside Hong Kong | 494,486 | 493,753 |
| Unlisted | 5,578,490 | 4,798,396 |
| Total | 6,072,976 | 5,292,149 |
| As at 31 December | ||
| 2025 | 2024 | |
| Equity securities | 106,148,907 | 56,974,351 |
| Debt securities | 169,288,045 | 171,564,677 |
| Mutual funds | 87,362,596 | 60,547,525 |
| Private funds | 5,595,740 | 3,548,647 |
| Wealth management products | 4,287,024 | 3,280,955 |
| Other debt instruments | 187,041 | 329,453 |
| Total | 372,869,353 | 296,245,608 |
| As at 31 December | ||
| 2025 | 2024 | |
| Listed outside Hong Kong | 173,987,041 | 119,442,341 |
| Listed inside Hong Kong | 28,176,956 | 17,830,773 |
| Unlisted | 170,705,356 | 158,972,494 |
| Total | 372,869,353 | 296,245,608 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Deposits with stock exchanges | ||
| - Hong Kong Securities Clearing Company Limited | 22,620 | 16,684 |
| - China Securities Depository and Clearing Corporation Limited | 2,322,297 | 1,682,104 |
| - Hong Kong Stock Exchange | 88,033 | 71,420 |
| - Hong Kong Exchanges and Clearing Limited | 146,292 | 44,028 |
| 2,579,242 | 1,814,236 | |
| Deposits with futures and commodity exchanges | ||
| - China Financial Futures Exchange | 19,035,587 | 10,401,127 |
| - Shanghai Futures Exchange | 7,906,399 | 4,385,920 |
| - Dalian Commodity Exchange | 2,807,295 | 3,098,634 |
| - Zhengzhou Commodity Exchange | 2,456,620 | 2,698,887 |
| - Shanghai International Energy Exchange | 594,352 | 965,577 |
| - Other domestic commodity exchange | 1,942,996 | 537,815 |
| - Overseas commodity exchange | 8,710 | 52,110 |
| 34,751,959 | 22,140,070 | |
| Deposits with other institutions | ||
| - China Securities Finance Corporation Limited | 9,691 | 1,218 |
| - Shanghai Clearing House | 1,125,959 | 814,963 |
| - Shanghai Gold Exchange | - | 200 |
| - Others financial institutions | 10,924,776 | 8,680,611 |
| 12,060,426 | 9,496,992 | |
| Total | 49,391,627 | 33,451,298 |
| Deferred tax arising from: | Provision for impairment losses | Employee benefits payable | Changes in fair value of financial instruments measured at FVTPL | Changes in fair value of derivative financial instruments | Changes in fair value of financial instruments measured at FVOCI | Asset appraisal increments from non‑common control business combinations | Others | Total |
|---|---|---|---|---|---|---|---|---|
| As at 1 January 2025 | 765,016 | 1,785,665 | (713,194) | 172,836 | (48,429) | - | (846,516) | 1,115,378 |
| Recognised in profit or loss | 145,848 | 49,112 | (37,514) | 355,322 | - | 470 | 130,047 | 643,285 |
| Acquisition of subsidiaries | - | - | - | - | - | (29,061) | (2,474) | (31,535) |
| Recognised in reserves | (36) | - | - | - | 17,677 | - | - | 17,641 |
| As at 31 December 2025 | 910,828 | 1,834,777 | (750,708) | 528,158 | (30,752) | (28,591) | (718,943) | 1,744,769 |
| As at 1 January 2024 | 712,946 | 1,593,378 | (735,042) | (206,845) | (30,969) | (1,193,296) | (1,398,113) | (1,257,941) |
| Recognised in profit or loss | 46,919 | 255,301 | 20,766 | 379,681 | - | 11,359 | 690,502 | 1,404,528 |
| Disposal of subsidiaries | (286) | (49,267) | 321 | - | - | 1,181,937 | (138,990) | 993,715 |
| Reclassified as held for sale | - | (13,747) | 761 | - | - | - | 85 | (12,901) |
| Recognised in reserves | 5,437 | - | - | - | (17,460) | - | - | (12,023) |
| As at 31 December 2024 | 765,016 | 1,785,665 | (713,194) | 172,836 | (48,429) | - | (846,516) | 1,115,378 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Net deferred tax assets recognised in the consolidated statement of financial position | 2,413,051 | 1,591,926 |
| Net deferred tax liabilities recognised in the consolidated statement of financial position | (668,282) | (476,548) |
| Total | 1,744,769 | 1,115,378 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Leasehold improvements and long-term deferred expenses | 187,881 | 240,951 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| At the beginning of the year | 240,951 | 311,789 |
| Additions | 28,941 | 17,440 |
| Transfer in from property and equipment(Note 20) | 36,430 | 49,834 |
| Amortisation | (118,184) | (136,768) |
| Other decrease | (257) | (1,344) |
| At the end of the year | 187,881 | 240,951 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Accounts receivable of: | ||
| - Brokers, dealers and clearing house | 7,978,586 | 1,961,690 |
| - Fee and commission | 2,006,414 | 1,610,627 |
| - Return swap and OTC options | 1,138,553 | 872,561 |
| - Settlement | 542,425 | 395,144 |
| - Redemption of open-ended fund | 958,967 | 892,370 |
| - Subscription receivable | 11,370 | 1,540 |
| - Others | 93,114 | 33,525 |
| Less: impairment losses | (139,886) | (180,224) |
| Total | 12,589,543 | 5,587,233 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Within 1 month | 11,021,602 | 4,036,738 |
| 1 to 3 months | 122,879 | 125,483 |
| Over 3 months | 1,445,062 | 1,425,012 |
| Total | 12,589,543 | 5,587,233 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| At the beginning of the year | 180,224 | 115,458 |
| (Reversal)/charge for the year, net | (8,652) | 68,230 |
| Derecognition and transfer out | (21,970) | - |
| Other | (9,716) | (3,464) |
| At the end of the year | 139,886 | 180,224 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Inventory | 2,500,583 | 1,147,499 |
| Other receivables(1) | 387,095 | 210,805 |
| Prepayments | 348,508 | 427,547 |
| Deductable VAT | 330,633 | 221,388 |
| Dividends receivable | 327,631 | 292,700 |
| Interest receivable(2) | 17,589 | 8,390 |
| Others | 181,121 | 571,898 |
| Total | 4,093,160 | 2,880,227 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Other receivables | 1,099,876 | 933,170 |
| Less: impairment losses | (712,781) | (722,365) |
| Total | 387,095 | 210,805 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| At the beginning of the year | 722,365 | 718,194 |
| (Reversal)/charge for the year, net | (12,676) | 4,225 |
| Written-off | (1) | (37) |
| Other | 3,093 | (17) |
| Total | 712,781 | 722,365 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Interest receivable | 63,088 | 53,889 |
| Less: impairment losses | (45,499) | (45,499) |
| Total | 17,589 | 8,390 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| At the beginning of the year | 45,499 | 45,271 |
| Charge for the year, net | - | 228 |
| At the end of the year | 45,499 | 45,499 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Individuals | 158,754,247 | 115,911,970 |
| Institutions | 29,630,372 | 18,399,659 |
| Less: impairment losses | (2,369,794) | (1,765,624) |
| Total | 186,014,825 | 132,546,005 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| At the beginning of the year | 1,765,624 | 1,521,347 |
| Charge for the year, net | 605,598 | 242,700 |
| Other | (1,428) | 1,577 |
| At the end of the year | 2,369,794 | 1,765,624 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Fair value of collateral: | ||
| Equity securities | 503,380,244 | 329,724,873 |
| Funds | 21,331,802 | 16,087,915 |
| Cash | 13,940,272 | 9,636,977 |
| Debt securities | 741,046 | 1,247,809 |
| Total | 539,393,364 | 356,697,574 |
| As at 31 December 2025 | ||||
|---|---|---|---|---|
| 12-month ECL | Lifetime ECL-not credit impaired | Lifetime ECL-credit impaired | Total | |
| Amortised cost | 171,164,725 | 17,037,408 | 182,486 | 188,384,619 |
| Impairment losses | (1,370,785) | (829,764) | (169,245) | (2,369,794) |
| Carrying amount | 169,793,940 | 16,207,644 | 13,241 | 186,014,825 |
| Collateral | 489,344,976 | 50,025,977 | 22,411 | 539,393,364 |
| As at 31 December 2024 | ||||
|---|---|---|---|---|
| 12-month ECL | Lifetime ECL-not credit impaired | Lifetime ECL-credit impaired | Total | |
| Amortised cost | 122,541,806 | 11,575,523 | 194,300 | 134,311,629 |
| Impairment losses | (640,003) | (964,367) | (161,254) | (1,765,624) |
| Carrying amount | 121,901,803 | 10,611,156 | 33,046 | 132,546,005 |
| Collateral | 318,540,485 | 37,983,652 | 173,437 | 356,697,574 |
| As at 31 December 2025 | |||
|---|---|---|---|
| Notional amount | Fair value | ||
| Assets | Liabilities | ||
| Interest rate derivatives | 1,915,215,462 | 727,671 | (414,131) |
| Currency derivatives | 245,609,865 | 333,092 | (1,134,756) |
| Equity derivatives | 229,489,078 | 5,791,775 | (13,388,372) |
| Credit derivatives | 8,836,697 | 8,865 | (35,088) |
| Commodity derivatives and others | 413,131,528 | 5,586,868 | (5,417,113) |
| Total | 2,812,282,630 | 12,448,271 | (20,389,460) |
| Less: settlement | (1,011,241) | 2,164,988 | |
| Net position | 11,437,030 | (18,224,472) | |
| As at 31 December 2024 | |||
| Fair value | |||
| Notional amount | Assets | Liabilities | |
| Interest rate derivatives | 1,460,855,341 | 697,426 | (814,414) |
| Currency derivatives | 174,069,967 | 1,851,589 | (1,337,738) |
| Equity derivatives | 204,986,804 | 6,262,677 | (5,899,597) |
| Credit derivatives | 4,374,717 | 13,841 | (10,264) |
| Commodity derivatives and others | 368,218,063 | 1,633,079 | (2,965,533) |
| Total | 2,212,504,892 | 10,458,612 | (11,027,546) |
| Less: settlement | (467,487) | 83,761 | |
| Net position | 9,991,125 | (10,943,785) | |
| As at 31 December 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Notional amount | Fair value | ||||||
| Within 3 months | Over 3 months but within 1 year | Over 1 year but within 5 years | Over 5 years | Total | Assets | Liabilities | |
| Currency derivatives | - | 3,025,000 | - | - | 3,025,000 | - | (169,081) |
| As at 31 December 2024 | |||||
|---|---|---|---|---|---|
| Carrying amount of hedged items | Effect of hedging instruments on other comprehensive income during the year | Accumulated effect of hedging instruments on other comprehensive income | Line items in the statement of financial position | ||
| Assets | Liabilities | ||||
| Bonds | - | (3,048,491) | (83,916) | (44,844) | Long-term bonds |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Deposits with stock exchanges | ||
| - China Securities Depository and Clearing Corporation Limited | 4,631,338 | 8,627,103 |
| - Hong Kong Securities Clearing Company Limited | 85,864 | 120,296 |
| Deposits with other institutions | 3,629,561 | 2,389,359 |
| Total | 8,346,763 | 11,136,758 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Cash on hand | 258 | 186 |
| Bank balances | 47,693,388 | 39,521,623 |
| Less: impairment losses | (91) | (351) |
| Total | 47,693,555 | 39,521,458 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| At the beginning of the year | 351 | 512 |
| Reversal of impairment for the year | (261) | (190) |
| Other Changes | 1 | 29 |
| At the end of the year | 91 | 351 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Cash on hand | 258 | 186 |
| Bank balances | 47,666,255 | 39,425,490 |
| Clearing settlement funds | 8,346,763 | 11,136,758 |
| Financial assets held under resale agreements within 3 months original maturity | 6,442,891 | 6,538,630 |
| Bond investment within 3 months original maturity | 219,560 | 1,279,718 |
| Less: restricted bank deposits and bank deposits with original maturity of more than three months | (2,075,011) | (2,347,573) |
| Total | 60,600,716 | 56,033,209 |
| Short-term debt instruments | Long-term bonds | Short-term bank loans | Long-term bank loans | Lease liabilities | Dividends payable to ordinary shareholders and perpetural subordinated bonds | Total | |
|---|---|---|---|---|---|---|---|
| At 1 January 2025 | 28,852,939 | 115,458,817 | 3,362,980 | - | 1,014,615 | 94,230 | 148,783,581 |
| Changes from financing cash flows | |||||||
| Proceeds from issuance | 87,913,386 | 110,721,591 | 21,531,152 | 170,903 | - | - | 220,337,032 |
| Repayment of borrowings | (56,699,511) | (43,085,303) | (3,355,750) | - | - | - | (103,140,564) |
| Interest paid | (439,959) | (4,381,692) | (335,167) | (8,852) | - | - | (5,165,670) |
| Payment of lease liabilities | - | - | - | - | (529,728) | - | (529,728) |
| Dividend paid | - | - | - | - | - | (5,703,386) | (5,703,386) |
| Total changes from financing cash flows | 30,773,916 | 63,254,596 | 17,840,235 | 162,051 | (529,728) | (5,703,386) | 105,797,684 |
| Other changes | |||||||
| Interest expenses | 901,669 | 4,090,404 | 444,449 | 8,852 | 33,263 | - | 5,478,637 |
| New leases | - | - | - | - | 494,111 | - | 494,111 |
| Dividends declared | - | - | - | - | - | 6,119,086 | 6,119,086 |
| Exchange differences | (199,147) | 287,982 | - | - | - | - | 88,835 |
| Total other changes | 702,522 | 4,378,386 | 444,449 | 8,852 | 527,374 | 6,119,086 | 12,180,669 |
| At 31 December 2025 | 60,329,377 | 183,091,799 | 21,647,664 | 170,903 | 1,012,261 | 509,930 | 266,761,934 |
| Short-term debt instruments | Long-term bonds | Short-term bank loans | Long-term bank loans | Lease liabilities | Dividends payable to ordinary shareholders and perpetural subordinated bonds | Total | |
|---|---|---|---|---|---|---|---|
| At 1 January 2024 | 25,475,507 | 159,816,001 | 11,478,573 | 647,052 | 1,468,161 | 145,230 | 199,030,524 |
| Changes from financing cash flows | |||||||
| Proceeds from issuance | 36,075,820 | - | 3,355,750 | - | - | - | 39,431,570 |
| Repayment of borrowings | (31,906,954) | (44,310,354) | (11,377,260) | (642,200) | - | - | (88,236,768) |
| Interest paid | (1,582,413) | (4,610,987) | (314,768) | (44,278) | - | - | (6,552,446) |
| Payment of lease liabilities | - | - | - | - | (623,242) | - | (623,242) |
| Dividend paid | - | - | - | - | - | (6,280,608) | (6,280,608) |
| Total changes from financing cash flows | 2,586,453 | (48,921,341) | (8,336,278) | (686,478) | (623,242) | (6,280,608) | (62,261,494) |
| Other changes | |||||||
| Interest expenses | 525,412 | 4,752,586 | 220,685 | 34,669 | 50,632 | - | 5,583,984 |
| New leases | - | - | - | - | 346,016 | - | 346,016 |
| Dividends declared | - | - | - | - | - | 6,229,608 | 6,229,608 |
| Exchange differences | 265,567 | (188,429) | - | 4,757 | - | - | 81,895 |
| Others | - | - | - | - | (226,952) | - | (226,952) |
| Total other changes | 790,979 | 4,564,157 | 220,685 | 39,426 | 169,696 | 6,229,608 | 12,014,551 |
| At 31 December 2024 | 28,852,939 | 115,458,817 | 3,362,980 | - | 1,014,615 | 94,230 | 148,783,581 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Credit loans | 20,879,927 | 2,983,239 |
| Pledged loans | 767,737 | 379,741 |
| Total | 21,647,664 | 3,362,980 |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| 24 HUATAI S1 | RMB2,000,000 | 18/10/2024 | 18/3/2025 | RMB2,000,000 | 1.96% |
| 24 HUATAI S2 | RMB4,800,000 | 13/11/2024 | 13/5/2025 | RMB4,800,000 | 1.90% |
| 24 HUATAI S3 | RMB1,000,000 | 13/11/2024 | 13/11/2025 | RMB1,000,000 | 1.92% |
| 24 HUATAI S4 | RMB6,000,000 | 10/12/2024 | 10/6/2025 | RMB6,000,000 | 1.75% |
| 24 HUATAI S6 | RMB3,000,000 | 24/12/2024 | 24/8/2025 | RMB3,000,000 | 1.67% |
| 25 HUATAI S1 | RMB3,200,000 | 8/1/2025 | 16/10/2025 | RMB3,200,000 | 1.60% |
| 25 HUATAI S2 | RMB5,000,000 | 15/4/2025 | 15/10/2025 | RMB5,000,000 | 1.78% |
| 25 HUATAI S3 | RMB3,000,000 | 23/4/2025 | 23/3/2026 | RMB3,000,000 | 1.77% |
| 25 HUATAI S3 (reopen) | RMB1,000,000 | 23/4/2025 | 23/3/2026 | RMB1,000,000 | 1.77% |
| 25 HUATAI S4 | RMB5,000,000 | 23/7/2025 | 23/7/2026 | RMB5,000,000 | 1.64% |
| 25 HUATAI S5 | RMB5,000,000 | 28/7/2025 | 28/6/2026 | RMB5,000,000 | 1.72% |
| 25 HUATAI S5 (reopen) | RMB1,300,000 | 28/7/2025 | 28/6/2026 | RMB1,300,000 | 1.72% |
| 25 HUATAI S6 | RMB5,000,000 | 5/8/2025 | 5/3/2026 | RMB5,000,000 | 1.63% |
| 25 HUATAI S7 | RMB2,500,000 | 7/8/2025 | 7/11/2025 | RMB2,500,000 | 1.56% |
| 25 HUATAI S8 | RMB2,500,000 | 7/8/2025 | 7/7/2026 | RMB2,500,000 | 1.65% |
| 25 HUATAI S8(reopen) | RMB5,000,000 | 7/8/2025 | 7/7/2026 | RMB5,000,000 | 1.65% |
| 25 HUATAI S9 | RMB3,500,000 | 19/8/2025 | 19/2/2026 | RMB3,500,000 | 1.72% |
| 25 HUA S10 | RMB1,200,000 | 19/8/2025 | 19/8/2026 | RMB1,200,000 | 1.70% |
| 25 HUATAI D1 | RMB3,000,000 | 12/9/2025 | 12/5/2026 | RMB3,000,000 | 1.76% |
| 25 HUATAI D2 | RMB2,000,000 | 9/10/2025 | 9/6/2026 | RMB2,000,000 | 1.80% |
| 25 HUA S11 | RMB5,000,000 | 23/12/2025 | 23/12/2026 | RMB5,000,000 | 1.71% |
| HUATAI B2601a | USD20,000 | 23/10/2025 | 22/1/2026 | USD20,000 | 4.26% |
| HUATAI B2601b | USD30,000 | 23/10/2025 | 27/1/2026 | USD30,000 | 4.26% |
| HUATAI B2601c | USD80,000 | 23/10/2025 | 27/1/2026 | USD80,000 | 4.28% |
| HUATAI B2602a | USD50,000 | 4/11/2025 | 3/2/2026 | USD50,000 | 4.23% |
| HUATAI B2602b | USD50,000 | 4/11/2025 | 4/2/2026 | USD50,000 | 4.23% |
| HUATAI B2602c | USD50,000 | 10/11/2025 | 10/2/2026 | USD50,000 | 4.23% |
| HUATAI B2602d | USD50,000 | 10/11/2025 | 11/2/2026 | USD50,000 | 4.23% |
| HUATAI B2602e | USD30,000 | 19/8/2025 | 12/2/2026 | USD30,000 | 0.00% |
| HUATAI B2602f | USD54,000 | 12/11/2025 | 12/2/2026 | USD54,000 | 4.26% |
| HUATAI B2602g | USD50,000 | 10/11/2025 | 12/2/2026 | USD50,000 | 4.23% |
| HUATAI B2602h | USD25,000 | 13/8/2025 | 13/2/2026 | USD25,000 | 4.55% |
| HUATAI B2602i | USD30,000 | 27/8/2025 | 27/2/2026 | USD30,000 | 0.00% |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| HUATAI B2603a | USD25,800 | 2/12/2025 | 3/3/2026 | USD25,800 | 4.17% |
| HUATAI B2603b | USD40,000 | 27/8/2025 | 4/3/2026 | USD40,000 | 4.43% |
| HUATAI B2603c | USD25,000 | 9/12/2025 | 10/3/2026 | USD25,000 | 4.21% |
| HUATAI B2603d | USD31,000 | 9/12/2025 | 10/3/2026 | USD31,000 | 4.15% |
| HUATAI B2603e | USD25,000 | 12/12/2025 | 11/3/2026 | USD25,000 | 4.15% |
| HUATAI B2603f | USD30,000 | 12/12/2025 | 12/3/2026 | USD30,000 | 4.21% |
| HUATAI B2603g | USD50,000 | 16/12/2025 | 17/3/2026 | USD50,000 | 4.00% |
| HUATAI B2603h | USD50,000 | 25/11/2025 | 25/3/2026 | USD50,000 | 4.28% |
| HUATAI B2603i | USD50,000 | 25/11/2025 | 26/3/2026 | USD50,000 | 4.25% |
| HUATAI B2603j | USD50,000 | 25/11/2025 | 26/3/2026 | USD50,000 | 4.28% |
| HUATAI B2604a | HKD385,000 | 22/10/2025 | 22/4/2026 | HKD385,000 | 0.00% |
| HUATAI B2605a | USD50,000 | 10/11/2025 | 12/5/2026 | USD50,000 | 4.18% |
| SOFR Compounded | |||||
| HUATAI B2605b | USD80,000 | 18/11/2025 | 19/5/2026 | USD80,000 | Index + 0.43% |
| SOFR Compounded | |||||
| HUATAI B2605c | USD40,000 | 20/11/2025 | 20/5/2026 | USD40,000 | Index + 0.43% |
| SOFR Compounded | |||||
| HUATAI B2605d | USD80,000 | 25/11/2025 | 27/5/2026 | USD80,000 | Index + 0.44% |
| HUATAI B2606a | USD66,000 | 3/12/2025 | 3/6/2026 | USD66,000 | 0.00% |
| HUATAI B2606b | USD20,000 | 10/12/2025 | 10/6/2026 | USD20,000 | 4.15% |
| SOFR Compounded | |||||
| HUATAI B2606c | USD55,000 | 15/12/2025 | 10/6/2026 | USD55,000 | Index + 0.53% |
| SOFR Compounded | |||||
| HUATAI B2606d | USD55,000 | 16/12/2025 | 11/6/2026 | USD55,000 | Index + 0.53% |
| SOFR Compounded | |||||
| HUATAI B2612a | USD80,000 | 17/12/2025 | 10/12/2026 | USD80,000 | Index + 0.57% |
| HUATAI B2612b | HKD430,000 | 29/12/2025 | 17/12/2026 | HKD430,000 | 3.09% |
| HUATAI B2612c | HKD620,000 | 29/12/2025 | 18/12/2026 | HKD620,000 | 3.09% |
| Structured notes (1) | RMB6,222,520 | Note(1) | Note(1) | RMB6,222,520 | Note(1) |
| Book value as at | Book value as at | |||
| 1 January | 31 December | |||
| Name | 2025 | Increase | Decrease | 2025 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| 24 HUATAI S1 | 2,008,009 | 8,207 | (2,016,216) | - |
| 24 HUATAI S2 | 4,812,160 | 33,066 | (4,845,226) | - |
| 24 HUATAI S3 | 1,002,560 | 16,640 | (1,019,200) | - |
| 24 HUATAI S4 | 6,006,210 | 46,146 | (6,052,356) | - |
| 24 HUATAI S6 | 3,001,077 | 32,277 | (3,033,354) | - |
| 25 HUATAI S1 | - | 3,239,418 | (3,239,418) | - |
| 25 HUATAI S2 | - | 5,044,620 | (5,044,620) | - |
| 25 HUATAI S3 | - | 3,036,580 | - | 3,036,580 |
| 25 HUATAI S3(reopen) | - | 1,012,292 | - | 1,012,292 |
| 25 HUATAI S4 | - | 5,036,151 | - | 5,036,151 |
| 25 HUATAI S5 | - | 5,036,758 | - | 5,036,758 |
| 25 HUATAI S5(reopen) | - | 1,309,627 | - | 1,309,627 |
| 25 HUATAI S6 | - | 5,033,082 | - | 5,033,082 |
| 25 HUATAI S7 | - | 2,509,830 | (2,509,830) | - |
| 25 HUATAI S8 | - | 2,516,522 | - | 2,516,522 |
| 25 HUATAI S8(reopen) | - | 5,033,229 | - | 5,033,229 |
| 25 HUATAI S9 | - | 3,522,170 | - | 3,522,170 |
| 25 HUA S10 | - | 1,207,513 | - | 1,207,513 |
| 25 HUATAI D1 | - | 3,015,987 | - | 3,015,987 |
| 25 HUATAI D2 | - | 2,008,300 | - | 2,008,300 |
| 25 HUA S11 | - | 5,000,319 | - | 5,000,319 |
| HUATAI B2601a | - | 141,754 | - | 141,754 |
| HUATAI B2601b | - | 212,631 | - | 212,631 |
| HUATAI B2601c | - | 567,037 | - | 567,037 |
| HUATAI B2602a | - | 353,869 | - | 353,869 |
| HUATAI B2602b | - | 353,869 | - | 353,869 |
| HUATAI B2602c | - | 353,622 | - | 353,622 |
| HUATAI B2602d | - | 353,622 | - | 353,622 |
| HUATAI B2602e | - | 209,923 | - | 209,923 |
| HUATAI B2602f | - | 381,838 | - | 381,838 |
| HUATAI B2602g | - | 353,622 | - | 353,622 |
| HUATAI B2602h | - | 175,758 | - | 175,758 |
| HUATAI B2602i | - | 209,515 | - | 209,515 |
| HUATAI B2603a | - | 181,979 | - | 181,979 |
| HUATAI B2603b | - | 281,212 | - | 281,212 |
| HUATAI B2603c | - | 176,210 | - | 176,210 |
| HUATAI B2603d | - | 218,468 | - | 218,468 |
| HUATAI B2603e | - | 176,122 | - | 176,122 |
| HUATAI B2603f | - | 211,378 | - | 211,378 |
| HUATAI B2603g | - | 351,961 | - | 351,961 |
| HUATAI B2603h | - | 353,020 | - | 353,020 |
| HUATAI B2603i | - | 353,009 | - | 353,009 |
| HUATAI B2603j | - | 353,020 | - | 353,020 |
| HUATAI B2604a | - | 344,227 | - | 344,227 |
| HUATAI B2605a | - | 353,597 | - | 353,597 |
| HUATAI B2605b | - | 565,205 | - | 565,205 |
| HUATAI B2605c | - | 282,538 | - | 282,538 |
| HUATAI B2605d | - | 564,758 | - | 564,758 |
| Book value as at | Book value as at | |||
| 1 January | 31 December | |||
| Name | 2025 | Increase | Decrease | 2025 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| HUATAI B2606a | - | 455,751 | - | 455,751 |
| HUATAI B2606b | - | 140,946 | - | 140,946 |
| HUATAI B2606c | - | 387,395 | - | 387,395 |
| HUATAI B2606d | - | 387,350 | - | 387,350 |
| HUATAI B2612a | - | 563,360 | - | 563,360 |
| HUATAI B2612b | - | 388,440 | - | 388,440 |
| HUATAI B2612c | - | 560,076 | - | 560,076 |
| Structured notes (1) | 12,022,923 | 23,600,094 | (29,379,252) | 6,243,765 |
| Total | 28,852,939 | 88,615,910 | (57,139,472) | 60,329,377 |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| 23 HUATAI S3 | RMB3,000,000 | 13/11/2023 | 13/9/2024 | RMB3,000,000 | 2.67% |
| 23 HUATAI S4 | RMB4,000,000 | 20/11/2023 | 20/9/2024 | RMB4,000,000 | 2.65% |
| 23 HUATAI S5 | RMB2,000,000 | 8/12/2023 | 8/7/2024 | RMB2,000,000 | 2.81% |
| 23 HUATAI S6 | RMB5,000,000 | 19/12/2023 | 19/3/2024 | RMB5,000,000 | 2.75% |
| 24 HUATAI S1 | RMB2,000,000 | 18/10/2024 | 18/3/2025 | RMB2,000,000 | 1.96% |
| 24 HUATAI S2 | RMB4,800,000 | 13/11/2024 | 13/5/2025 | RMB4,800,000 | 1.90% |
| 24 HUATAI S3 | RMB1,000,000 | 13/11/2024 | 13/11/2025 | RMB1,000,000 | 1.92% |
| 24 HUATAI S4 | RMB6,000,000 | 10/12/2024 | 10/6/2025 | RMB6,000,000 | 1.75% |
| 24 HUATAI S6 | RMB3,000,000 | 24/12/2024 | 24/8/2025 | RMB3,000,000 | 1.67% |
| HUATAI B2401a | USD25,800 | 13/1/2023 | 12/1/2024 | USD25,800 | 5.00% |
| HUATAI B2401b | USD20,000 | 19/1/2023 | 19/1/2024 | USD20,000 | 5.75% |
| HUATAI B2402a | USD15,000 | 3/2/2023 | 2/2/2024 | USD15,000 | 0.00% |
| HUATAI B2402b | USD20,600 | 6/2/2023 | 5/2/2024 | USD20,600 | 0.00% |
| HUATAI B2403a | USD30,000 | 27/3/2023 | 27/3/2024 | USD30,000 | 5.60% |
| HUATAI B2405b | HKD475,000 | 5/5/2023 | 3/5/2024 | HKD475,000 | 4.60% |
| HUATAI B2406c | USD50,000 | 13/6/2023 | 13/6/2024 | USD50,000 | 5.95% |
| HUATAI B2401c | USD27,500 | 18/7/2023 | 18/1/2024 | USD27,500 | 6.17% |
| HUATAI B2407a | USD11,000 | 19/7/2023 | 19/7/2024 | USD11,000 | 6.17% |
| HUATAI B2401d | HKD100,000 | 19/7/2023 | 19/1/2024 | HKD100,000 | 5.36% |
| HUATAI B2401e | USD20,000 | 24/7/2023 | 24/1/2024 | USD20,000 | 6.07% |
| HUATAI B2407b | USD19,000 | 27/7/2023 | 26/7/2024 | USD19,000 | 0.00% |
| HUATAI B2401h | USD15,000 | 31/7/2023 | 31/1/2024 | USD15,000 | 6.15% |
| HUATAI B2401i | HKD100,000 | 31/7/2023 | 31/1/2024 | HKD100,000 | 5.55% |
| HUATAI B2407c | USD10,000 | 2/8/2023 | 31/7/2024 | USD10,000 | SOFR + 0.95% |
| HUATAI B2408a | USD15,000 | 3/8/2023 | 1/8/2024 | USD15,000 | SOFR + 0.95% |
| HUATAI B2408b | USD15,000 | 4/8/2023 | 2/8/2024 | USD15,000 | SOFR + 0.95% |
| HUATAI B2408c | USD10,000 | 4/8/2023 | 2/8/2024 | USD10,000 | SOFR + 0.95% |
| HUATAI B2408d | USD15,000 | 10/8/2023 | 9/8/2024 | USD15,000 | 6.05% |
| HUATAI B2402j | USD30,000 | 18/8/2023 | 21/2/2024 | USD30,000 | 6.14% |
| HUATAI B2402k | HKD29,000 | 22/8/2023 | 22/2/2024 | HKD29,000 | 5.50% |
| HUATAI B2402l | USD5,800 | 22/8/2023 | 22/2/2024 | USD5,800 | 6.10% |
| HUATAI B2409a | USD65,000 | 12/9/2023 | 11/9/2024 | USD65,000 | 6.00% |
| HUATAI B2403b | USD18,050 | 22/9/2023 | 22/3/2024 | USD18,050 | 0.00% |
| HUATAI B2409b | USD13,150 | 22/9/2023 | 20/9/2024 | USD13,150 | 0.00% |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| HUATAI B2403c | USD60,000 | 27/9/2023 | 26/3/2024 | USD60,000 | 6.00% |
| HUATAI B2409c | RMB400,000 | 28/9/2023 | 24/9/2024 | RMB400,000 | 3.78% |
| HUATAI B2404 | USD10,000 | 17/10/2023 | 17/4/2024 | USD10,000 | 6.31% |
| HUATAI B2410a | RMB650,000 | 20/10/2023 | 16/10/2024 | RMB650,000 | 3.80% |
| HUATAI B2401f | USD16,750 | 25/10/2023 | 25/1/2024 | USD16,750 | 0.00% |
| HUATAI B2405c | USD14,500 | 25/10/2023 | 2/5/2024 | USD14,500 | 0.00% |
| HUATAI B2407d | USD15,000 | 27/10/2023 | 27/7/2024 | USD15,000 | 6.36% |
| HUATAI B2401g | USD10,000 | 27/10/2023 | 27/1/2024 | USD10,000 | 6.27% |
| HUATAI B2407e | USD10,000 | 27/10/2023 | 27/7/2024 | USD10,000 | 6.36% |
| HUATAI B2411a | USD30,000 | 6/11/2023 | 4/11/2024 | USD30,000 | 0.00% |
| HUATAI B2402c | USD18,000 | 7/11/2023 | 7/2/2024 | USD18,000 | 6.30% |
| HUATAI B2402g | USD17,000 | 9/11/2023 | 15/2/2024 | USD17,000 | 6.30% |
| HUATAI B2402h | USD15,000 | 10/11/2023 | 15/2/2024 | USD15,000 | 6.30% |
| HUATAI B2402e | USD10,000 | 10/11/2023 | 9/2/2024 | USD10,000 | 5.87% |
| HUATAI B2411b | USD35,000 | 13/11/2023 | 8/11/2024 | USD35,000 | 0.00% |
| HUATAI B2402d | USD18,200 | 13/11/2023 | 8/2/2024 | USD18,200 | 0.00% |
| HUATAI B2402f | USD20,000 | 14/11/2023 | 14/2/2024 | USD20,000 | 0.00% |
| HUATAI B2402i | USD15,460 | 15/11/2023 | 15/2/2024 | USD15,460 | 0.00% |
| HUATAI B2405d | USD10,000 | 21/11/2023 | 21/5/2024 | USD10,000 | 6.46% |
| HUATAI B2405e | HKD200,000 | 28/11/2023 | 28/5/2024 | HKD200,000 | 6.04% |
| HUATAI B2409d | USD95,000 | 6/12/2023 | 6/9/2024 | USD95,000 | 6.00% |
| HUATAI B2406d | USD25,000 | 7/12/2023 | 7/6/2024 | USD25,000 | 6.40% |
| HUATAI B2406e | USD10,000 | 7/12/2023 | 7/6/2024 | USD10,000 | 6.36% |
| HUATAI B2403d | USD40,000 | 8/12/2023 | 8/3/2024 | USD40,000 | 0.00% |
| HUATAI B2406f | USD20,000 | 8/12/2023 | 7/6/2024 | USD20,000 | 0.00% |
| HUATAI B2407f | USD35,000 | 22/1/2024 | 22/7/2024 | USD35,000 | 5.85% |
| HUATAI B2407g | HKD100,000 | 22/1/2024 | 22/7/2024 | HKD100,000 | 5.09% |
| HUATAI B2407h | USD60,000 | 25/1/2024 | 25/7/2024 | USD60,000 | 0.00% |
| HUATAI B2405f | USD35,000 | 26/1/2024 | 14/5/2024 | USD35,000 | 0.00% |
| HUATAI B2405g | RMB100,000 | 1/2/2024 | 10/5/2024 | RMB100,000 | 0.00% |
| HUATAI B2405h | HKD81,000 | 2/2/2024 | 16/5/2024 | HKD81,000 | 5.04% |
| HUATAI B2405i | USD10,000 | 6/2/2024 | 21/5/2024 | USD10,000 | 5.99% |
| HUATAI B2405j | RMB300,000 | 6/2/2024 | 21/5/2024 | RMB300,000 | 3.00% |
| HUATAI B2406g | USD20,000 | 7/2/2024 | 7/6/2024 | USD20,000 | 5.97% |
| HUATAI B2408e | USD10,000 | 7/2/2024 | 7/8/2024 | USD10,000 | 5.89% |
| HUATAI B2408f | RMB200,000 | 8/2/2024 | 8/8/2024 | RMB200,000 | 3.10% |
| HUATAI B2408g | USD34,300 | 15/2/2024 | 15/8/2024 | USD34,300 | 5.96% |
| HUATAI B2408h | USD20,000 | 15/2/2024 | 15/8/2024 | USD20,000 | 5.85% |
| HUATAI B2405k | USD10,000 | 16/2/2024 | 30/5/2024 | USD10,000 | 5.97% |
| HUATAI B2411c | USD50,000 | 9/5/2024 | 7/11/2024 | USD50,000 | 6.00% |
| HUATAI B2411d | USD50,000 | 10/5/2024 | 8/11/2024 | USD50,000 | 6.00% |
| HUATAI B2409e | USD20,000 | 6/6/2024 | 6/9/2024 | USD20,000 | 5.00% |
| HUATAI B2409f | USD30,000 | 6/6/2024 | 6/9/2024 | USD30,000 | 5.85% |
| HUATAI B2412a | USD42,000 | 11/6/2024 | 11/12/2024 | USD42,000 | 5.81% |
| HUATAI B2410b | USD30,000 | 11/7/2024 | 11/10/2024 | USD30,000 | 5.72% |
| HUATAI B2410c | USD30,000 | 15/7/2024 | 15/10/2024 | USD30,000 | 5.71% |
| Structured notes (1) | RMB12,788,986 | Note (1) | Note (1) | RMB12,788,986 | Note (1) |
| Book value as at | Book value as at | |||
| 1 January | 31 December | |||
| Name | 2024 | Increase | Decrease | 2024 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| 23 HUATAI S3 | 3,010,680 | 53,400 | (3,064,080) | - |
| 23 HUATAI S4 | 4,012,072 | 70,667 | (4,082,739) | - |
| 23 HUATAI S5 | 2,003,626 | 28,100 | (2,031,726) | - |
| 23 HUATAI S6 | 5,004,805 | 22,917 | (5,027,722) | - |
| 24 HUATAI S1 | - | 2,008,009 | - | 2,008,009 |
| 24 HUATAI S2 | - | 4,812,160 | - | 4,812,160 |
| 24 HUATAI S3 | - | 1,002,560 | - | 1,002,560 |
| 24 HUATAI S4 | - | 6,006,210 | - | 6,006,210 |
| 24 HUATAI S6 | - | 3,001,077 | - | 3,001,077 |
| HUATAI B2401a | 191,563 | 3,331 | (194,894) | - |
| HUATAI B2401b | 149,401 | 2,678 | (152,079) | - |
| HUATAI B2402a | 105,865 | 1,992 | (107,857) | - |
| HUATAI B2402b | 145,320 | 2,804 | (148,124) | - |
| HUATAI B2403a | 215,457 | 6,365 | (221,822) | - |
| HUATAI B2405b | 442,864 | 14,550 | (457,414) | - |
| HUATAI B2406c | 365,627 | 15,646 | (381,273) | - |
| HUATAI B2401c | 200,207 | 3,767 | (203,974) | - |
| HUATAI B2407a | 80,069 | 3,907 | (83,976) | - |
| HUATAI B2401d | 92,848 | 2,258 | (95,106) | - |
| HUATAI B2401e | 143,770 | 2,222 | (145,992) | - |
| HUATAI B2407b | 130,051 | 6,568 | (136,619) | - |
| HUATAI B2401h | 108,958 | 2,216 | (111,174) | - |
| HUATAI B2401i | 92,760 | 2,435 | (95,195) | - |
| HUATAI B2407c | 71,515 | 3,797 | (75,312) | - |
| HUATAI B2408a | 107,254 | 5,715 | (112,969) | - |
| HUATAI B2408b | 107,235 | 5,696 | (112,931) | - |
| HUATAI B2408c | 71,490 | 3,797 | (75,287) | - |
| HUATAI B2408d | 108,645 | 5,720 | (114,365) | - |
| HUATAI B2402j | 217,250 | 5,198 | (222,448) | - |
| HUATAI B2402k | 491 | 27,109 | (27,600) | - |
| HUATAI B2402l | 851 | 42,154 | (43,005) | - |
| HUATAI B2409a | 467,832 | 27,983 | (495,815) | - |
| HUATAI B2403b | 126,129 | 3,659 | (129,788) | - |
| HUATAI B2409b | 89,161 | 5,394 | (94,555) | - |
| HUATAI B2403c | 431,221 | 13,080 | (444,301) | - |
| HUATAI B2409c | 403,780 | 11,216 | (414,996) | - |
| HUATAI B2404 | 71,719 | 2,455 | (74,174) | - |
| HUATAI B2410a | 654,445 | 20,052 | (674,497) | - |
| HUATAI B2401f | 118,128 | 2,313 | (120,441) | - |
| HUATAI B2405c | 100,618 | 3,644 | (104,262) | - |
| HUATAI B2407d | 107,402 | 5,600 | (113,002) | - |
| HUATAI B2401g | 71,590 | 1,442 | (73,032) | - |
| HUATAI B2407e | 71,601 | 3,734 | (75,335) | - |
| HUATAI B2411a | 201,570 | 14,145 | (215,715) | - |
| HUATAI B2402c | 128,623 | 2,844 | (131,467) | - |
| Book value as at | Book value as at | |||
| 1 January | 31 December | |||
| Name | 2024 | Increase | Decrease | 2024 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| HUATAI B2402g | 121,435 | 2,857 | (124,292) | - |
| HUATAI B2402h | 107,130 | 2,521 | (109,651) | - |
| HUATAI B2402e | 71,365 | 1,583 | (72,948) | - |
| HUATAI B2411b | 235,040 | 16,627 | (251,667) | - |
| HUATAI B2402d | 128,016 | 2,851 | (130,867) | - |
| HUATAI B2402f | 140,531 | 3,279 | (143,810) | - |
| HUATAI B2402i | 108,628 | 2,537 | (111,165) | - |
| HUATAI B2405d | 71,297 | 2,930 | (74,227) | - |
| HUATAI B2405e | 182,247 | 8,538 | (190,785) | - |
| HUATAI B2409d | 673,468 | 40,368 | (713,836) | - |
| HUATAI B2406d | 177,726 | 7,789 | (185,515) | - |
| HUATAI B2406e | 71,086 | 3,144 | (74,230) | - |
| HUATAI B2403d | 279,875 | 7,745 | (287,620) | - |
| HUATAI B2406f | 137,712 | 6,098 | (143,810) | - |
| HUATAI B2407f | - | 259,029 | (259,029) | - |
| HUATAI B2407g | - | 94,954 | (94,954) | - |
| HUATAI B2407h | - | 431,430 | (431,430) | - |
| HUATAI B2405f | - | 251,667 | (251,667) | - |
| HUATAI B2405g | - | 100,000 | (100,000) | - |
| HUATAI B2405h | - | 76,086 | (76,086) | - |
| HUATAI B2405i | - | 73,161 | (73,161) | - |
| HUATAI B2405j | - | 302,589 | (302,589) | - |
| HUATAI B2406g | - | 146,672 | (146,672) | - |
| HUATAI B2408e | - | 74,023 | (74,023) | - |
| HUATAI B2408f | - | 203,092 | (203,092) | - |
| HUATAI B2408g | - | 254,065 | (254,065) | - |
| HUATAI B2408h | - | 148,016 | (148,016) | - |
| HUATAI B2405k | - | 73,144 | (73,144) | - |
| HUATAI B2411c | - | 370,192 | (370,192) | - |
| HUATAI B2411d | - | 370,249 | (370,249) | - |
| HUATAI B2409e | - | 145,647 | (145,647) | - |
| HUATAI B2409f | - | 218,871 | (218,871) | - |
| HUATAI B2412a | - | 310,774 | (310,774) | - |
| HUATAI B2410b | - | 218,800 | (218,800) | - |
| HUATAI B2410c | - | 218,862 | (218,862) | - |
| Structured notes (1) | 2,745,458 | 15,124,024 | (5,846,559) | 12,022,923 |
| Total | 25,475,507 | 36,866,800 | (33,489,368) | 28,852,939 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Placements from banks | 36,052,947 | 30,113,661 |
| Placements from refinancing business | 1,082,020 | - |
| Total | 37,134,967 | 30,113,661 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Clients' deposits for brokerage trading | 214,764,655 | 162,456,364 |
| Clients' deposits for margin financing and securities | ||
| lending | 26,145,771 | 22,130,612 |
| Total | 240,910,426 | 184,586,976 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Salaries, bonuses and allowance | 6,901,015 | 6,116,922 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Salaries, bonuses and allowance | 4,066,419 | 4,194,639 |
| Contribution to pension scheme | 306 | 203 |
| Other social welfare | 435,652 | 394,171 |
| Total | 4,502,377 | 4,589,013 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Lease liabilities | ||
| 1 to 2 years (inclusive) | 299,145 | 296,568 |
| 2 to 5 years (inclusive) | 270,432 | 251,721 |
| After 5 years | 32,907 | 33,657 |
| Total | 602,484 | 581,946 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Trade payable | 91,600,769 | 67,027,191 |
| Payable to brokers, dealers and clearing house | 9,104,084 | 3,967,684 |
| Payable to open-ended funds | 5,016,231 | 1,008,569 |
| Other tax payable | 601,936 | 344,952 |
| Restrictive repurchase obligation | 7,102 | 100,545 |
| Lease liabilities | 409,777 | 432,669 |
| Fee and commission payable | 104,135 | 42,640 |
| Futures risk reserve | 286,834 | 261,750 |
| Payable to outsourcing service | 131,908 | 115,275 |
| Payable to the securities investor protection fund | 64,931 | 66,545 |
| Funds payable to securities issuers | 59,892 | 69,650 |
| Payable for office building construction | 1,170 | 20,635 |
| Dividend payable | 13,097 | 13,097 |
| Accrued liabilities(1) | 693,794 | 746,108 |
| Interest payable on perpetual bonds | 509,930 | 94,230 |
| Others (2) | 1,310,122 | 1,124,879 |
| Total | 109,915,712 | 75,436,419 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Advance fee and commission | 223,153 | 104,280 |
| Advance consideration from commodity trading | - | 412 |
| Total | 223,153 | 104,692 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Debt securities | 141,066,211 | 113,398,845 |
| Equity securities | 7,090,311 | 7,649,323 |
| Total | 148,156,522 | 121,048,168 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Inter-bank market | 106,502,625 | 73,799,904 |
| Shanghai stock exchange | 27,138,152 | 33,351,190 |
| Shenzhen stock exchange | 14,515,745 | 13,897,074 |
| Total | 148,156,522 | 121,048,168 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Financial liabilities designated at fair value through profit or loss | 3,051,669 | 6,973,421 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Financial liabilities held for trading | 25,031,028 | 26,585,600 |
| Financial liabilities designated at fair value through profit or loss | 8,339,221 | 6,889,311 |
| Total | 33,370,249 | 33,474,911 |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| 20 HUATAI G3 | RMB3,500,000 | 29/4/2020 | 29/4/2025 | RMB3,500,000 | 2.90% |
| 20 HUATAI G4 | RMB3,000,000 | 21/5/2020 | 21/5/2025 | RMB3,000,000 | 3.20% |
| 20 HUATAI C1 | RMB5,000,000 | 13/11/2020 | 13/11/2025 | RMB5,000,000 | 4.48% |
| 21 HUATAI C1 | RMB9,000,000 | 29/1/2021 | 29/1/2026 | RMB9,000,000 | 4.50% |
| 21 HUATAI G4 | RMB6,000,000 | 17/5/2021 | 17/5/2026 | RMB6,000,000 | 3.71% |
| 21 HUATAI G6 | RMB2,000,000 | 24/5/2021 | 24/5/2026 | RMB2,000,000 | 3.63% |
| 22 HUATAI G1 | RMB5,000,000 | 14/2/2022 | 14/2/2025 | RMB5,000,000 | 2.79% |
| 22 HUATAI G4 | RMB2,000,000 | 5/9/2022 | 5/9/2025 | RMB2,000,000 | 2.52% |
| 22 HUATAI G5 | RMB3,000,000 | 13/9/2022 | 13/9/2025 | RMB3,000,000 | 2.50% |
| 22 HUATAI 10 | RMB2,000,000 | 12/12/2022 | 12/12/2025 | RMB2,000,000 | 3.35% |
| 23 HUATAI G1 | RMB4,000,000 | 10/1/2023 | 10/1/2025 | RMB4,000,000 | 2.92% |
| 23 HUATAI G2 | RMB800,000 | 16/1/2023 | 16/1/2025 | RMB800,000 | 3.00% |
| 23 HUATAI G4 | RMB4,500,000 | 6/2/2023 | 6/2/2026 | RMB4,500,000 | 3.23% |
| 23 HUATAI G6 | RMB1,500,000 | 27/2/2023 | 27/2/2026 | RMB1,500,000 | 3.14% |
| 23 HUATAI G8 | RMB1,700,000 | 10/5/2023 | 10/7/2025 | RMB1,700,000 | 2.82% |
| 23 HUATAI 10 | RMB2,000,000 | 24/8/2023 | 24/8/2026 | RMB2,000,000 | 2.64% |
| 23 HUATAI 11 | RMB2,500,000 | 21/9/2023 | 21/9/2026 | RMB2,500,000 | 2.89% |
| 23 HUATAI 13 | RMB1,000,000 | 16/10/2023 | 16/10/2025 | RMB1,000,000 | 2.80% |
| 23 HUATAI 15 | RMB1,000,000 | 6/11/2023 | 6/8/2026 | RMB1,000,000 | 2.83% |
| 23 HUATAI F2 | RMB2,800,000 | 27/11/2023 | 27/11/2026 | RMB2,800,000 | 3.07% |
| 23 HUATAI F4 | RMB3,600,000 | 15/12/2023 | 15/12/2026 | RMB3,600,000 | 3.08% |
| 25 HUATAI G1 | RMB1,800,000 | 5/2/2025 | 5/4/2026 | RMB1,800,000 | 1.85% |
| 25 HUATAI G5 | RMB2,000,000 | 6/3/2025 | 6/6/2026 | RMB2,000,000 | 2.05% |
| 25 HUATAI G7 | RMB5,000,000 | 17/3/2025 | 17/4/2026 | RMB5,000,000 | 2.03% |
| 25 HUATAI G8 | RMB3,600,000 | 24/3/2025 | 24/8/2026 | RMB3,600,000 | 2.02% |
| HUATAI B2604 | USD500,000 | 9/4/2021 | 9/4/2026 | USD500,000 | 2.00% |
| HUATAI B2503 | USD1,000,000 | 3/3/2022 | 3/3/2025 | USD1,000,000 | 2.38% |
| HUATAI B2509 | RMB3,025,000 | 14/9/2022 | 14/9/2025 | RMB3,025,000 | 2.85% |
| HUATAI B2608 | USD400,000 | 9/8/2023 | 9/8/2026 | USD400,000 | 5.25% |
| SOFR Compounded | |||||
| HUATAI B2611 | USD800,000 | 29/11/2023 | 29/11/2026 | USD800,000 | Index + 0.9% |
| Structured notes (1) | RMB22,500,000 | Note (1) | Note (1) | RMB22,500,000 | Note (1) |
| Book value as at | Book value as at | |||
| Name | 1 January 2025 | Increase | Decrease | 31 December 2025 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| 20 HUATAI G3 | 3,568,003 | 33,497 | (3,601,500) | - |
| 20 HUATAI G4 | 3,058,606 | 37,394 | (3,096,000) | - |
| 20 HUATAI C1 | 5,029,184 | 194,816 | (5,224,000) | - |
| 21 HUATAI C1 | - | 9,779,371 | (405,000) | 9,374,371 |
| 21 HUATAI G4 | - | 6,360,951 | (222,600) | 6,138,351 |
| 21 HUATAI G6 | - | 2,116,347 | (72,600) | 2,043,747 |
| 22 HUATAI G1 | 5,122,256 | 17,244 | (5,139,500) | - |
| 22 HUATAI G4 | 2,015,855 | 34,545 | (2,050,400) | - |
| 22 HUATAI G5 | 3,021,831 | 53,169 | (3,075,000) | - |
| 22 HUATAI 10 | 2,003,097 | 63,903 | (2,067,000) | - |
| 23 HUATAI G1 | 4,114,609 | 2,191 | (4,116,800) | - |
| 23 HUATAI G2 | 823,152 | 848 | (824,000) | - |
| 23 HUATAI G4 | - | 4,776,326 | (145,350) | 4,630,976 |
| 23 HUATAI G6 | - | 1,586,587 | (47,100) | 1,539,487 |
| 23 HUATAI G8 | 1,730,847 | 17,093 | (1,747,940) | - |
| 23 HUATAI 10 | - | 2,071,237 | (52,800) | 2,018,437 |
| 23 HUATAI 11 | - | 2,591,997 | (72,250) | 2,519,747 |
| 23 HUATAI 13 | 1,005,674 | 22,326 | (1,028,000) | - |
| 23 HUATAI 15 | - | 1,032,564 | (28,300) | 1,004,264 |
| 23 HUATAI F2 | - | 2,894,078 | (85,960) | 2,808,118 |
| 23 HUATAI F4 | - | 3,714,856 | (110,880) | 3,603,976 |
| 25 HUATAI G1 | - | 1,829,978 | - | 1,829,978 |
| 25 HUATAI G5 | - | 2,033,319 | - | 2,033,319 |
| 25 HUATAI G7 | - | 5,079,242 | - | 5,079,242 |
| 25 HUATAI G8 | - | 3,655,422 | - | 3,655,422 |
| HUATAI B2604 | - | 3,683,495 | (152,528) | 3,530,967 |
| HUATAI B2503 | 7,245,831 | 30,432 | (7,276,263) | - |
| HUATAI B2509 | 3,048,491 | 64,761 | (3,113,252) | - |
| HUATAI B2608 | - | 3,083,935 | (215,873) | 2,868,062 |
| HUATAI B2611 | - | 6,075,289 | (428,321) | 5,646,968 |
| Structured notes (1) | - | 24,970,373 | (2,229,532) | 22,740,841 |
| Total | 41,787,436 | 87,907,586 | (46,628,749) | 83,066,273 |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| 21 HUATAI G1 | RMB4,000,000 | 2021/01/20 | 2024/01/20 | RMB4,000,000 | 3.58% |
| 21 HUATAI G3 | RMB5,000,000 | 2021/04/26 | 2024/04/26 | RMB5,000,000 | 3.42% |
| 21 HUATAI G5 | RMB4,000,000 | 2021/05/24 | 2024/05/24 | RMB4,000,000 | 3.28% |
| 21 HUATAI G7 | RMB2,000,000 | 2021/06/15 | 2024/06/15 | RMB2,000,000 | 3.40% |
| 21 HUATAI 09 | RMB2,500,000 | 2021/06/21 | 2024/06/21 | RMB2,500,000 | 3.45% |
| 21 HUATAI 11 | RMB1,500,000 | 2021/09/07 | 2024/09/07 | RMB1,500,000 | 3.03% |
| 21 HUATAI 13 | RMB2,100,000 | 2021/10/18 | 2024/10/18 | RMB2,100,000 | 3.25% |
| 21 HUATAI 15 | RMB2,200,000 | 2021/10/25 | 2024/10/25 | RMB2,200,000 | 3.22% |
| 22 HUATAI G2 | RMB2,000,000 | 2022/08/15 | 2024/08/15 | RMB2,000,000 | 2.43% |
| 22 HUATAI G3 | RMB3,000,000 | 2022/08/26 | 2024/08/26 | RMB3,000,000 | 2.33% |
| 22 HUATAI G6 | RMB3,600,000 | 2022/11/21 | 2024/11/21 | RMB3,600,000 | 2.87% |
| 22 HUATAI G8 | RMB1,500,000 | 2022/12/05 | 2024/12/05 | RMB1,500,000 | 2.87% |
| 22 HUATAI 12 | RMB4,000,000 | 2022/12/22 | 2024/12/22 | RMB4,000,000 | 3.24% |
| 20 HUATAI G3 | RMB3,500,000 | 2020/04/29 | 2025/04/29 | RMB3,500,000 | 2.90% |
| 20 HUATAI G4 | RMB3,000,000 | 2020/05/21 | 2025/05/21 | RMB3,000,000 | 3.20% |
| 22 HUATAI G1 | RMB5,000,000 | 2022/02/14 | 2025/02/14 | RMB5,000,000 | 2.79% |
| 22 HUATAI G4 | RMB2,000,000 | 2022/09/05 | 2025/09/05 | RMB2,000,000 | 2.52% |
| 22 HUATAI G5 | RMB3,000,000 | 2022/09/13 | 2025/09/13 | RMB3,000,000 | 2.50% |
| 22 HUATAI 10 | RMB2,000,000 | 2022/12/12 | 2025/12/12 | RMB2,000,000 | 3.35% |
| 23 HUATAI G1 | RMB4,000,000 | 2023/01/10 | 2025/01/10 | RMB4,000,000 | 2.92% |
| 23 HUATAI G2 | RMB800,000 | 2023/01/16 | 2025/01/16 | RMB800,000 | 3.00% |
| 23 HUATAI G8 | RMB1,700,000 | 2023/05/10 | 2025/07/10 | RMB1,700,000 | 2.82% |
| 23 HUATAI 13 | RMB1,000,000 | 2023/10/16 | 2025/10/16 | RMB1,000,000 | 2.80% |
| 20 HUATAI C1 | RMB5,000,000 | 2020/11/13 | 2025/11/13 | RMB5,000,000 | 4.48% |
| HUATAI B2404 | USD900,000 | 2021/04/09 | 2024/04/09 | USD900,000 | 1.30% |
| HUATAI B2503 | USD1,000,000 | 2022/03/03 | 2025/03/03 | USD1,000,000 | 2.38% |
| HUATAI B2509 | RMB3,025,000 | 2022/09/14 | 2025/09/14 | RMB3,025,000 | 2.85% |
| Structured notes (1) | RMB500,843 | Note (1) | Note (1) | RMB500,843 | Note (1) |
| Book value as at | Book value as at | |||
| Name | 1 January 2024 | Increase | Decrease | 31 December 2024 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| 21 HUATAI G1 | 4,135,816 | 7,384 | (4,143,200) | - |
| 21 HUATAI G3 | 5,115,842 | 55,158 | (5,171,000) | - |
| 21 HUATAI G5 | 4,078,828 | 52,372 | (4,131,200) | - |
| 21 HUATAI G7 | 2,036,717 | 31,283 | (2,068,000) | - |
| 21 HUATAI 09 | 2,545,126 | 41,124 | (2,586,250) | - |
| 21 HUATAI 11 | 1,514,151 | 31,299 | (1,545,450) | - |
| 21 HUATAI 13 | 2,113,824 | 54,426 | (2,168,250) | - |
| 21 HUATAI 15 | 2,213,012 | 57,828 | (2,270,840) | - |
| 22 HUATAI G2 | 2,017,898 | 30,702 | (2,048,600) | - |
| 22 HUATAI G3 | 3,023,508 | 46,392 | (3,069,900) | - |
| 22 HUATAI G6 | 3,611,143 | 92,177 | (3,703,320) | - |
| 22 HUATAI G8 | 1,502,580 | 40,470 | (1,543,050) | - |
| 22 HUATAI 12 | 4,001,636 | 127,964 | (4,129,600) | - |
| 20 HUATAI G3 | - | 3,669,503 | (101,500) | 3,568,003 |
| 20 HUATAI G4 | - | 3,154,606 | (96,000) | 3,058,606 |
| 22 HUATAI G1 | - | 5,261,756 | (139,500) | 5,122,256 |
| 22 HUATAI G4 | - | 2,066,255 | (50,400) | 2,015,855 |
| 22 HUATAI G5 | - | 3,096,831 | (75,000) | 3,021,831 |
| 22 HUATAI 10 | - | 2,070,097 | (67,000) | 2,003,097 |
| 23 HUATAI G1 | - | 4,231,409 | (116,800) | 4,114,609 |
| 23 HUATAI G2 | - | 847,152 | (24,000) | 823,152 |
| 23 HUATAI G8 | - | 1,778,787 | (47,940) | 1,730,847 |
| 23 HUATAI 13 | - | 1,033,674 | (28,000) | 1,005,674 |
| 20 HUATAI C1 | - | 5,253,184 | (224,000) | 5,029,184 |
| HUATAI B2404 | 6,388,692 | 67,244 | (6,455,936) | - |
| HUATAI B2503 | - | 7,416,677 | (170,846) | 7,245,831 |
| HUATAI B2509 | - | 3,135,411 | (86,920) | 3,048,491 |
| Structured notes (1) | 504,716 | - | (504,716) | - |
| Total | 44,803,489 | 43,751,165 | (46,767,218) | 41,787,436 |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| 21 HUATAI C1 | RMB9,000,000 | 29/1/2021 | 29/1/2026 | RMB9,000,000 | 4.50% |
| 21 HUATAI G4 | RMB6,000,000 | 17/5/2021 | 17/5/2026 | RMB6,000,000 | 3.71% |
| 21 HUATAI G6 | RMB2,000,000 | 24/5/2021 | 24/5/2026 | RMB2,000,000 | 3.63% |
| 21 HUATAI 12 | RMB2,700,000 | 7/9/2021 | 7/9/2031 | RMB2,700,000 | 3.78% |
| 21 HUATAI 14 | RMB3,400,000 | 18/10/2021 | 18/10/2031 | RMB3,400,000 | 3.99% |
| 21 HUATAI 16 | RMB1,100,000 | 25/10/2021 | 25/10/2031 | RMB1,100,000 | 3.94% |
| 22 HUATAI G7 | RMB1,400,000 | 21/11/2022 | 21/11/2027 | RMB1,400,000 | 3.18% |
| 22 HUATAI 11 | RMB500,000 | 12/12/2022 | 12/12/2027 | RMB500,000 | 3.49% |
| 23 HUATAI G3 | RMB2,000,000 | 16/1/2023 | 16/1/2028 | RMB2,000,000 | 3.48% |
| 23 HUATAI G4 | RMB4,500,000 | 6/2/2023 | 6/2/2026 | RMB4,500,000 | 3.23% |
| 23 HUATAI G5 | RMB4,000,000 | 13/2/2023 | 13/2/2028 | RMB4,000,000 | 3.39% |
| 23 HUATAI G6 | RMB1,500,000 | 27/2/2023 | 27/2/2026 | RMB1,500,000 | 3.14% |
| 23 HUATAI G7 | RMB2,200,000 | 27/2/2023 | 27/2/2028 | RMB2,200,000 | 3.36% |
| 23 HUATAI G9(reopen) | RMB5,100,000 | 10/5/2023 | 10/5/2028 | RMB5,100,000 | 3.07% |
| 23 HUATAI G9 | RMB700,000 | 10/5/2023 | 10/5/2028 | RMB700,000 | 3.07% |
| 23 HUATAI 10 | RMB2,000,000 | 24/8/2023 | 24/8/2026 | RMB2,000,000 | 2.64% |
| 23 HUATAI 11 | RMB2,500,000 | 21/9/2023 | 21/9/2026 | RMB2,500,000 | 2.89% |
| 23 HUATAI 14 | RMB1,600,000 | 16/10/2023 | 16/10/2033 | RMB1,600,000 | 3.35% |
| 23 HUATAI 15 | RMB1,000,000 | 6/11/2023 | 6/8/2026 | RMB1,000,000 | 2.83% |
| 23 HUATAI 16 | RMB2,500,000 | 6/11/2023 | 6/11/2033 | RMB2,500,000 | 3.30% |
| 23 HUATAI F2 | RMB2,800,000 | 27/11/2023 | 27/11/2026 | RMB2,800,000 | 3.07% |
| 23 HUATAI F4 | RMB3,600,000 | 15/12/2023 | 15/12/2026 | RMB3,600,000 | 3.08% |
| 25 HUATAI G1 | RMB1,800,000 | 5/2/2025 | 5/4/2026 | RMB1,800,000 | 1.85% |
| 25 HUATAI G3 | RMB3,000,000 | 27/2/2025 | 27/2/2027 | RMB3,000,000 | 2.05% |
| 25 HUATAI G4 | RMB1,900,000 | 27/2/2025 | 27/2/2028 | RMB1,900,000 | 2.05% |
| 25 HUATAI G3(reopen) | RMB5,000,000 | 27/2/2025 | 27/2/2027 | RMB5,000,000 | 2.05% |
| 25 HUATAI G5 | RMB2,000,000 | 6/3/2025 | 6/6/2026 | RMB2,000,000 | 2.05% |
| 25 HUATAI G6 | RMB2,700,000 | 6/3/2025 | 6/9/2027 | RMB2,700,000 | 2.05% |
| 25 HUATAI G6(reopen) | RMB6,000,000 | 6/3/2025 | 6/9/2027 | RMB6,000,000 | 2.05% |
| 25 HUATAI G7 | RMB5,000,000 | 17/3/2025 | 17/4/2026 | RMB5,000,000 | 2.03% |
| 25 HUATAI G8 | RMB3,600,000 | 24/3/2025 | 24/8/2026 | RMB3,600,000 | 2.02% |
| HUATAI KC01 | RMB700,000 | 13/5/2025 | 13/5/2028 | RMB700,000 | 1.71% |
| 25 HUATAI C1 | RMB1,200,000 | 15/8/2025 | 15/8/2030 | RMB1,200,000 | 2.13% |
| 25 HUATAI F1 | RMB2,600,000 | 8/9/2025 | 8/4/2027 | RMB2,600,000 | 1.92% |
| 25 HUATAI C2 | RMB2,000,000 | 10/9/2025 | 10/9/2030 | RMB2,000,000 | 2.19% |
| 25 HUATAI F2 | RMB1,000,000 | 12/9/2025 | 12/4/2027 | RMB1,000,000 | 1.95% |
| 25 HUATAI G9 | RMB4,000,000 | 18/9/2025 | 18/9/2027 | RMB4,000,000 | 1.91% |
| 25 HUATAI C3 | RMB1,000,000 | 22/9/2025 | 22/9/2030 | RMB1,000,000 | 2.24% |
| 25 HUATAI F3 | RMB1,400,000 | 9/10/2025 | 9/5/2027 | RMB1,400,000 | 1.95% |
| 25 HUATAI 12 | RMB1,000,000 | 13/10/2025 | 13/8/2030 | RMB1,000,000 | 2.20% |
| 25 HUATAI 11 | RMB6,300,000 | 13/10/2025 | 13/10/2028 | RMB6,300,000 | 2.06% |
| 25 HUATAI C4 | RMB4,100,000 | 14/10/2025 | 14/10/2028 | RMB4,100,000 | 2.26% |
| 25 HUATAI C5 | RMB900,000 | 14/10/2025 | 14/10/2030 | RMB900,000 | 2.38% |
| 25 HUATAI 14 | RMB2,000,000 | 16/10/2025 | 16/9/2030 | RMB2,000,000 | 2.20% |
| 25 HUATAI 13 | RMB2,000,000 | 16/10/2025 | 16/11/2028 | RMB2,000,000 | 2.02% |
| 25 HUATAI 15 | RMB3,200,000 | 7/11/2025 | 7/12/2028 | RMB3,200,000 | 1.85% |
| 25 HUATAI 16 | RMB1,700,000 | 7/11/2025 | 7/10/2030 | RMB1,700,000 | 2.00% |
| 25 HUATAI C6 | RMB1,500,000 | 11/11/2025 | 11/11/2028 | RMB1,500,000 | 2.03% |
| 25 HUATAI C7 | RMB1,100,000 | 11/11/2025 | 11/11/2030 | RMB1,100,000 | 2.20% |
| 25 HUATAI 17 | RMB2,830,000 | 24/11/2025 | 24/11/2028 | RMB2,830,000 | 1.88% |
| 25 HUATAI 18 | RMB870,000 | 24/11/2025 | 24/11/2030 | RMB870,000 | 1.99% |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| 25 HUATAI STIB01A | RMB300,000 | 22/12/2025 | 22/12/2028 | RMB300,000 | 1.76% |
| 25 HUATAI STIB01B | RMB700,000 | 22/12/2025 | 22/12/2030 | RMB700,000 | 1.85% |
| HUATAI B2604 | USD500,000 | 9/4/2021 | 9/4/2026 | USD500,000 | 2.00% |
| HUATAI B2608 | USD400,000 | 9/8/2023 | 9/8/2026 | USD400,000 | 5.25% |
| SOFR Compounded | |||||
| HUATAI B2611 | USD800,000 | 29/11/2023 | 29/11/2026 | USD800,000 | Index + 0.9% |
| HUATAI B2809a | HKD2,000,000 | 22/9/2025 | 22/9/2028 | HKD2,000,000 | 3.00% |
| HUATAI B2809b | RMB1,700,000 | 22/9/2025 | 22/9/2028 | RMB1,700,000 | 3.09% |
| SOFR Compounded | |||||
| HUATAI B2809c | USD500,000 | 25/9/2025 | 25/9/2028 | USD500,000 | Index + 0.57% |
| Structured notes (1) | RMB3,700,000 | Note (1) | Note (1) | RMB3,700,000 | Note (1) |
| Book value as at | Book value as at | |||
| Name | 1 January 2025 | Increase | Decrease | 31 December 2025 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| 21 HUATAI C1 | 9,372,484 | - | (9,372,484) | - |
| 21 HUATAI G4 | 6,137,126 | - | (6,137,126) | - |
| 21 HUATAI G6 | 2,043,339 | - | (2,043,339) | - |
| 21 HUATAI 12 | 2,731,010 | 102,236 | (102,060) | 2,731,186 |
| 21 HUATAI 14 | 3,427,207 | 135,726 | (135,660) | 3,427,273 |
| 21 HUATAI 16 | 1,107,874 | 43,362 | (43,340) | 1,107,896 |
| 22 HUATAI G7 | 1,404,773 | 44,578 | (44,520) | 1,404,831 |
| 22 HUATAI 11 | 500,702 | 17,525 | (17,450) | 500,777 |
| 23 HUATAI G3 | 2,066,135 | 69,725 | (69,600) | 2,066,260 |
| 23 HUATAI G4 | 4,630,454 | - | (4,630,454) | - |
| 23 HUATAI G5 | 4,118,397 | 135,738 | (135,600) | 4,118,535 |
| 23 HUATAI G6 | 1,539,390 | - | (1,539,390) | - |
| 23 HUATAI G7 | 2,261,440 | 74,004 | (73,920) | 2,261,524 |
| 23 HUATAI G9(reopen) | - | 5,329,180 | - | 5,329,180 |
| 23 HUATAI G9 | 713,590 | 21,529 | (21,490) | 713,629 |
| 23 HUATAI 10 | 2,018,026 | - | (2,018,026) | - |
| 23 HUATAI 11 | 2,519,358 | - | (2,519,358) | - |
| 23 HUATAI 14 | 1,610,498 | 53,671 | (53,600) | 1,610,569 |
| 23 HUATAI 15 | 1,004,212 | - | (1,004,212) | - |
| 23 HUATAI 16 | 2,512,149 | 82,534 | (82,500) | 2,512,183 |
| 23 HUATAI F2 | 2,808,118 | - | (2,808,118) | - |
| 23 HUATAI F4 | 3,602,869 | - | (3,602,869) | - |
| 25 HUATAI G1 | - | 1,829,978 | (1,829,978) | - |
| 25 HUATAI G3 | - | 3,050,159 | - | 3,050,159 |
| 25 HUATAI G4 | - | 1,931,545 | - | 1,931,545 |
| 25 HUATAI G3(reopen) | - | 5,096,786 | - | 5,096,786 |
| 25 HUATAI G5 | - | 2,033,319 | (2,033,319) | - |
| 25 HUATAI G6 | - | 2,744,050 | - | 2,744,050 |
| 25 HUATAI G6(reopen) | - | 6,116,412 | - | 6,116,412 |
| 25 HUATAI G7 | - | 5,079,242 | (5,079,242) | - |
| 25 HUATAI G8 | - | 3,655,422 | (3,655,422) | - |
| Book value as at | Book value as at | |||
| Name | 1 January 2025 | Increase | Decrease | 31 December 2025 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| HUATAI KC01 | - | 707,101 | - | 707,101 |
| 25 HUATAI C1 | - | 1,208,880 | - | 1,208,880 |
| 25 HUATAI F1 | - | 2,614,088 | - | 2,614,088 |
| 25 HUATAI C2 | - | 2,011,708 | - | 2,011,708 |
| 25 HUATAI F2 | - | 1,005,295 | - | 1,005,295 |
| 25 HUATAI G9 | - | 4,018,384 | - | 4,018,384 |
| 25 HUATAI C3 | - | 1,005,255 | - | 1,005,255 |
| 25 HUATAI F3 | - | 1,405,393 | - | 1,405,393 |
| 25 HUATAI 12 | - | 1,003,817 | - | 1,003,817 |
| 25 HUATAI 11 | - | 6,324,216 | - | 6,324,216 |
| 25 HUATAI C4 | - | 4,116,760 | - | 4,116,760 |
| 25 HUATAI C5 | - | 903,891 | - | 903,891 |
| 25 HUATAI 14 | - | 2,007,270 | - | 2,007,270 |
| 25 HUATAI 13 | - | 2,006,560 | - | 2,006,560 |
| 25 HUATAI 15 | - | 3,205,654 | - | 3,205,654 |
| 25 HUATAI 16 | - | 1,703,355 | - | 1,703,355 |
| 25 HUATAI C6 | - | 1,503,462 | - | 1,503,462 |
| 25 HUATAI C7 | - | 1,102,786 | - | 1,102,786 |
| 25 HUATAI 17 | - | 2,832,614 | - | 2,832,614 |
| 25 HUATAI 18 | - | 870,889 | - | 870,889 |
| 25 HUATAI STIB01A | - | 299,821 | - | 299,821 |
| 25 HUATAI STIB01B | - | 699,597 | - | 699,597 |
| HUATAI B2604 | 3,609,339 | - | (3,609,339) | - |
| HUATAI B2608 | 2,927,397 | - | (2,927,397) | - |
| HUATAI B2611 | 5,777,948 | - | (5,777,948) | - |
| HUATAI B2809a | - | 1,821,494 | - | 1,821,494 |
| HUATAI B2809b | - | 1,714,592 | - | 1,714,592 |
| HUATAI B2809c | - | 3,559,958 | (51,613) | 3,508,345 |
| Structured notes (1) | 3,227,546 | 3,701,504 | (3,227,546) | 3,701,504 |
| Total | 73,671,381 | 91,001,065 | (64,646,920) | 100,025,526 |
| Nominal | |||||
| Name | Par value | Issuance date | Due date | Issue amount | interest rate |
| Original currency | Original currency | ||||
| 20 HUATAI G3 | RMB3,500,000 | 29/4/2020 | 29/4/2025 | RMB3,500,000 | 2.90% |
| 20 HUATAI G4 | RMB3,000,000 | 21/5/2020 | 21/5/2025 | RMB3,000,000 | 3.20% |
| 21 HUATAI G4 | RMB6,000,000 | 17/5/2021 | 17/5/2026 | RMB6,000,000 | 3.71% |
| 21 HUATAI G6 | RMB2,000,000 | 24/5/2021 | 24/5/2026 | RMB2,000,000 | 3.63% |
| 21 HUATAI 12 | RMB2,700,000 | 7/9/2021 | 7/9/2031 | RMB2,700,000 | 3.78% |
| 21 HUATAI 14 | RMB3,400,000 | 18/10/2021 | 18/10/2031 | RMB3,400,000 | 3.99% |
| 21 HUATAI 16 | RMB1,100,000 | 25/10/2021 | 25/10/2031 | RMB1,100,000 | 3.94% |
| 22 HUATAI G1 | RMB5,000,000 | 14/2/2022 | 14/2/2025 | RMB5,000,000 | 2.79% |
| 22 HUATAI G4 | RMB2,000,000 | 5/9/2022 | 5/9/2025 | RMB2,000,000 | 2.52% |
| 22 HUATAI G5 | RMB3,000,000 | 13/9/2022 | 13/9/2025 | RMB3,000,000 | 2.50% |
| 22 HUATAI G7 | RMB1,400,000 | 21/11/2022 | 21/11/2027 | RMB1,400,000 | 3.18% |
| 22 HUATAI 10 | RMB2,000,000 | 12/12/2022 | 12/12/2025 | RMB2,000,000 | 3.35% |
| 22 HUATAI 11 | RMB500,000 | 12/12/2022 | 12/12/2027 | RMB500,000 | 3.49% |
| 23 HUATAI G1 | RMB4,000,000 | 10/1/2023 | 10/1/2025 | RMB4,000,000 | 2.92% |
| 23 HUATAI G2 | RMB800,000 | 16/1/2023 | 16/1/2025 | RMB800,000 | 3.00% |
| 23 HUATAI G3 | RMB2,000,000 | 16/1/2023 | 16/1/2028 | RMB2,000,000 | 3.48% |
| 23 HUATAI G4 | RMB4,500,000 | 6/2/2023 | 6/2/2026 | RMB4,500,000 | 3.23% |
| 23 HUATAI G5 | RMB4,000,000 | 13/2/2023 | 13/2/2028 | RMB4,000,000 | 3.39% |
| 23 HUATAI G6 | RMB1,500,000 | 27/2/2023 | 27/2/2026 | RMB1,500,000 | 3.14% |
| 23 HUATAI G7 | RMB2,200,000 | 27/2/2023 | 27/2/2028 | RMB2,200,000 | 3.36% |
| 23 HUATAI G8 | RMB1,700,000 | 10/5/2023 | 10/7/2025 | RMB1,700,000 | 2.82% |
| 23 HUATAI G9 | RMB700,000 | 10/5/2023 | 10/5/2028 | RMB700,000 | 3.07% |
| 23 HUATAI 10 | RMB2,000,000 | 24/8/2023 | 24/8/2026 | RMB2,000,000 | 2.64% |
| 23 HUATAI 11 | RMB2,500,000 | 21/9/2023 | 21/9/2026 | RMB2,500,000 | 2.89% |
| 23 HUATAI 13 | RMB1,000,000 | 16/10/2023 | 16/10/2025 | RMB1,000,000 | 2.80% |
| 23 HUATAI 14 | RMB1,600,000 | 16/10/2023 | 16/10/2033 | RMB1,600,000 | 3.35% |
| 23 HUATAI 15 | RMB1,000,000 | 6/11/2023 | 6/8/2026 | RMB1,000,000 | 2.83% |
| 23 HUATAI 16 | RMB2,500,000 | 6/11/2023 | 6/11/2033 | RMB2,500,000 | 3.30% |
| 23 HUATAI F2 | RMB2,800,000 | 27/11/2023 | 27/11/2026 | RMB2,800,000 | 3.07% |
| 23 HUATAI F4 | RMB3,600,000 | 15/12/2023 | 15/12/2026 | RMB3,600,000 | 3.08% |
| 20 HUATAI C1 | RMB5,000,000 | 13/11/2020 | 13/11/2025 | RMB5,000,000 | 4.48% |
| 21 HUATAI C1 | RMB9,000,000 | 29/1/2021 | 29/1/2026 | RMB9,000,000 | 4.50% |
| HUATAI B2604 | USD500,000 | 9/4/2021 | 9/4/2026 | USD500,000 | 2.00% |
| HUATAI B2503 | USD1,000,000 | 3/3/2022 | 3/3/2025 | USD1,000,000 | 2.38% |
| HUATAI B2509 | RMB3,025,000 | 14/9/2022 | 14/9/2025 | RMB3,025,000 | 2.85% |
| HUATAI B2608 | USD400,000 | 9/8/2023 | 9/8/2026 | USD400,000 | 5.25% |
| SOFR Compounded | |||||
| HUATAI B2611 | USD800,000 | 29/11/2023 | 29/11/2026 | USD800,000 | Index + 0.9% |
| Structured notes (1) | RMB3,030,000 | Note (1) | Note (1) | RMB3,030,000 | Note (1) |
| Book value as at | Book value as at | |||
| Name | 1 January 2024 | Increase | Decrease | 31 December 2024 |
| RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
| 20 HUATAI G3 | 3,567,318 | - | (3,567,318) | - |
| 20 HUATAI G4 | 3,058,017 | - | (3,058,017) | - |
| 21 HUATAI G4 | 6,135,944 | 223,782 | (222,600) | 6,137,126 |
| 21 HUATAI G6 | 2,042,945 | 72,994 | (72,600) | 2,043,339 |
| 21 HUATAI 12 | 2,730,840 | 102,230 | (102,060) | 2,731,010 |
| 21 HUATAI 14 | 3,427,143 | 135,724 | (135,660) | 3,427,207 |
| 21 HUATAI 16 | 1,107,853 | 43,361 | (43,340) | 1,107,874 |
| 22 HUATAI G1 | 5,120,528 | - | (5,120,528) | - |
| 22 HUATAI G4 | 2,015,297 | - | (2,015,297) | - |
| 22 HUATAI G5 | 3,020,889 | - | (3,020,889) | - |
| 22 HUATAI G7 | 1,404,717 | 44,576 | (44,520) | 1,404,773 |
| 22 HUATAI 10 | 2,002,581 | - | (2,002,581) | - |
| 22 HUATAI 11 | 500,628 | 17,524 | (17,450) | 500,702 |
| 23 HUATAI G1 | 4,113,345 | - | (4,113,345) | - |
| 23 HUATAI G2 | 822,900 | - | (822,900) | - |
| 23 HUATAI G3 | 2,065,894 | 69,841 | (69,600) | 2,066,135 |
| 23 HUATAI G4 | 4,629,523 | 146,281 | (145,350) | 4,630,454 |
| 23 HUATAI G5 | 4,117,997 | 136,000 | (135,600) | 4,118,397 |
| 23 HUATAI G6 | 1,539,132 | 47,358 | (47,100) | 1,539,390 |
| 23 HUATAI G7 | 2,261,221 | 74,139 | (73,920) | 2,261,440 |
| 23 HUATAI G8 | 1,730,405 | - | (1,730,405) | - |
| 23 HUATAI G9 | 713,520 | 21,560 | (21,490) | 713,590 |
| 23 HUATAI 10 | 2,017,583 | 53,243 | (52,800) | 2,018,026 |
| 23 HUATAI 11 | 2,518,935 | 72,673 | (72,250) | 2,519,358 |
| 23 HUATAI 13 | 1,005,417 | - | (1,005,417) | - |
| 23 HUATAI 14 | 1,610,427 | 53,671 | (53,600) | 1,610,498 |
| 23 HUATAI 15 | 1,003,315 | 29,197 | (28,300) | 1,004,212 |
| 23 HUATAI 16 | 2,510,029 | 84,620 | (82,500) | 2,512,149 |
| 23 HUATAI F2 | 2,808,118 | 85,960 | (85,960) | 2,808,118 |
| 23 HUATAI F4 | 3,601,796 | 111,953 | (110,880) | 3,602,869 |
| 20 HUATAI C1 | 5,028,420 | - | (5,028,420) | - |
| 21 HUATAI C1 | 9,370,679 | 406,805 | (405,000) | 9,372,484 |
| HUATAI B2604 | 3,550,894 | 130,349 | (71,904) | 3,609,339 |
| HUATAI B2503 | 7,123,519 | - | (7,123,519) | - |
| HUATAI B2509 | 3,044,890 | - | (3,044,890) | - |
| HUATAI B2608 | 2,876,402 | 201,996 | (151,001) | 2,927,397 |
| HUATAI B2611 | 5,685,678 | 452,832 | (360,562) | 5,777,948 |
| Structured notes (1) | 3,127,773 | 99,773 | - | 3,227,546 |
| Total | 115,012,512 | 2,918,442 | (44,259,573) | 73,671,381 |
| As at 31 December | ||
| 2025 | 2024 | |
| Unsecured bank loans | 170,903 | - |
| Less: credit bank loans due within one year | - | - |
| Total | 170,903 | - |
| As at 31 December | ||
| 2025 | 2024 | |
| Maturity within five years | 170,903 | - |
| Reserves | |||||||||||
| Other equity | Treasury | Capital | Surplus | General | Fair value | Translation | Retained | ||||
| Note | Share capital | instruments | shares | reserve | reserve | reserve | reserve | reserve | profits | Total | |
| As at 31 December 2024 | 9,027,302 | 28,300,000 | (100,545) | 67,224,708 | 9,727,062 | 19,668,929 | 408,439 | 18,981 | 26,611,439 | 160,886,315 | |
| Other | - | - | - | - | 4,839 | 9,679 | - | - | 33,875 | 48,393 | |
| As at 1 January 2025 | 9,027,302 | 28,300,000 | (100,545) | 67,224,708 | 9,731,901 | 19,678,608 | 408,439 | 18,981 | 26,645,314 | 160,934,708 | |
| Changes in equity for 2025 | |||||||||||
| Profit for the year | - | - | - | - | - | - | - | - | 10,525,066 | 10,525,066 | |
| Other comprehensive income | - | - | - | - | - | - | 454,595 | - | - | 454,595 | |
| Total comprehensive income | - | - | - | - | - | - | 454,595 | - | 10,525,066 | 10,979,661 | |
| Issue of perpetual subordinated bonds | - | 5,000,000 | - | (5,189) | - | - | - | - | - | 4,994,811 | |
| Equity-settled share-based payments | - | - | 90,439 | 5,094 | - | - | - | - | - | 95,533 | |
| Acquisition of treasury shares | (438) | - | 3,004 | (2,566) | - | - | - | - | - | - | |
| Appropriation to surplus reserve | - | - | - | - | 1,123,051 | - | - | - | (1,123,051) | - | |
| Appropriation to general reserve | - | - | - | - | - | 2,247,440 | - | - | (2,247,440) | - | |
| Dividends declared to ordinary | |||||||||||
| shareholders for the year | - | - | - | - | - | - | - | - | (4,694,131) | (4,694,131) | |
| Dividends payable to perpetual | |||||||||||
| subordinated bonds | - | - | - | - | - | - | - | - | (1,412,970) | (1,412,970) | |
| Other comprehensive income that has | |||||||||||
| been reclassified to retained profits | - | - | - | - | - | - | (705,443) | - | 705,443 | - | |
| Others | - | - | - | 788 | - | - | - | - | - | 788 | |
| As at 31 December 2025 | 64 | 9,026,864 | 33,300,000 | (7,102) | 67,222,835 | 10,854,952 | 21,926,048 | 157,591 | 18,981 | 28,398,231 | 170,898,400 |
| Note | Share capital | Other equity instruments | Treasury shares | Reserves | Retained profits | Total | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital reserve | Surplus reserve | General reserve | Fair value reserve | Translation reserve | |||||||
| As at 1 January 2024 | 9,074,663 | 25,700,000 | (1,064,173) | 67,999,460 | 8,838,000 | 17,889,908 | 35,605 | 18,981 | 26,560,769 | 155,053,213 | |
| Changes in equity for 2024 | |||||||||||
| Profit for the year | - | - | - | - | - | - | - | - | 8,890,757 | 8,890,757 | |
| Other comprehensive income | - | - | - | - | - | - | 372,834 | - | - | 372,834 | |
| Total comprehensive income | - | - | - | - | - | - | 372,834 | - | 8,890,757 | 9,263,591 | |
| Issue of perpetual subordinated bonds | - | 2,600,000 | - | (2,698) | - | - | - | - | - | 2,597,302 | |
| Equity-settled share-based payments | - | - | 112,478 | 31,852 | - | - | - | - | - | 144,330 | |
| Acquisition of treasury shares | (47,361) | - | 851,150 | (803,789) | - | - | - | - | - | - | |
| Appropriation to surplus reserve | - | - | - | - | 889,076 | - | - | - | (889,076) | - | |
| Appropriation to general reserve | - | - | - | - | - | 1,779,050 | - | - | (1,779,050) | - | |
| Dividends declared to ordinary | |||||||||||
| shareholders for the year | - | - | - | - | - | - | - | - | (5,236,731) | (5,236,731) | |
| Dividends payable to perpetual subordinated bonds | - | - | - | - | - | - | - | - | (935,130) | (935,130) | |
| Others | - | - | - | (117) | (14) | (29) | - | - | (100) | (260) | |
| As at 31 December 2024 | 64 | 9,027,302 | 28,300,000 | (100,545) | 67,224,708 | 9,727,062 | 19,668,929 | 408,439 | 18,981 | 26,611,439 | 160,886,315 |
| As at 31 December 2025 | As at 31 December 2024 | |||
| Number | Nominal | Number | Nominal | |
| of shares | value | of shares | value | |
| (Thousand) | (Thousand) | |||
| Registered, issued and fully paid: | ||||
| A shares of RMB1 each | 7,307,818 | 7,307,818 | 7,308,256 | 7,308,256 |
| H shares of RMB1 each | 1,719,046 | 1,719,046 | 1,719,046 | 1,719,046 |
| Total | 9,026,864 | 9,026,864 | 9,027,302 | 9,027,302 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Perpetual subordinated bonds | 33,300,000 | 28,300,000 |
| As at 31 | ||||
| As at 1 January | Increase for | Decrease for | December | |
| 2025 | the year | the year | 2025 | |
| Restricted Share Incentive | ||||
| Scheme of A Shares | 100,545 | - | (93,443) | 7,102 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Contracted, but not provided for | 8,554,035 | 7,174,588 |
| As at 31 December 2025 | ||
|---|---|---|
| Financial assets at FVTPL | Total | |
| Funds | 86,363,606 | 86,363,606 |
| Wealth management products | 9,519,749 | 9,519,749 |
| Debt securities | 393,903 | 393,903 |
| Total | 96,277,258 | 96,277,258 |
| As at 31 December 2024 | ||
|---|---|---|
| Financial assets at FVTPL | Total | |
| Funds | 60,952,406 | 60,952,406 |
| Wealth management products | 6,825,830 | 6,825,830 |
| Debt securities | 383,852 | 383,852 |
| Total | 68,162,088 | 68,162,088 |
| Name of the shareholders | Place of registration | Registered share capital | Percentage of equity interest (%) | Voting rights (%) |
|---|---|---|---|---|
| Jiangsu Guoxin Investment Group Limited | Nanjing | RMB50 billion | 15.22 | 15.22 |
| Jiangsu Communications Holdings Co., Ltd. | Nanjing | RMB16.8 billion | 5.42 | 5.42 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Balances at the end of the year: | ||
| Right-of-use assets | - | 142 |
| Other receivables and prepayments | - | 43 |
| Financial assets at FVTPL | 20,091 | - |
| Accounts payable to brokerage clients | 239,901 | 327,636 |
| Other payables and accruals | 3,211 | 3,211 |
| Year ended 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Transactions during the year: | ||
| Fee and commission income | 7,569 | 9,064 |
| Net investment gains | 355 | 703 |
| Operating expense | (2,720) | (3,237) |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Balances at the end of the year: | ||
| Cash and bank balances | 595,264 | 1,240,337 |
| Right-of-use assets | 59,518 | 66,870 |
| Accounts receivable | 108,898 | 109,501 |
| Other receivables and prepayments | 1,891 | 3,204 |
| Financial assets at FVTPL | - | 30,559 |
| Accounts payable to brokerage clients | 93,271 | 77,858 |
| Other payables and accruals | 673 | 378 |
| Placements from other financial institutions | 500,044 | - |
| Lease liabilities | 57,798 | 68,342 |
| Short-term bank loans | 30,025 | - |
| Year ended 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Transactions during the year: | ||
| Fee and commission income | 309,497 | 244,139 |
| Fee and commission expenses | (1,227) | (777) |
| Other income and gains | 2,568 | 3,233 |
| Operating expense | (2) | (546) |
| Interest income | 22,006 | 34,704 |
| Interest expenses | (5,326) | (12,413) |
| Net investment losses | (280) | 3,491 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Balances at the end of the year: | ||
| Accounts receivable | 2,359 | 8,168 |
| Accounts payable to brokerage clients | 50,920 | 70,950 |
| Year ended 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Transactions during the year: | ||
| Fee and commission income | 10,792 | 15,772 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Balances at the end of the year: | ||
| Accounts payable to brokerage clients | 3,919 | 939 |
| Year ended 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Transactions during the year: | ||
| Fee and commission income | 183 | 154 |
| Wealth | Institutional | Investment | International | |||
| management | services | management | business | Others | Total | |
| Revenue | ||||||
| - External | 23,567,266 | 9,853,900 | 3,654,313 | 9,451,138 | 780,124 | 47,306,741 |
| - Inter-segment | 354 | 39,350 | - | - | 844,236 | 883,940 |
| Other income and gains | 402,587 | 208,675 | 175,336 | (721,529) | (130,235) | (65,166) |
| Segment revenue and other income | 23,970,207 | 10,101,925 | 3,829,649 | 8,729,609 | 1,494,125 | 48,125,515 |
| Segment expenses | (15,119,252) | (7,146,551) | (1,438,792) | (5,079,508) | (4,289,011) | (33,073,114) |
| Segment operating profit / (loss) | 8,850,955 | 2,955,374 | 2,390,857 | 3,650,101 | (2,794,886) | 15,052,401 |
| Share of profit of associates and | ||||||
| joint ventures | - | - | 487,521 | 3,144 | 2,866,230 | 3,356,895 |
| Profit before income tax | 8,850,955 | 2,955,374 | 2,878,378 | 3,653,245 | 71,344 | 18,409,296 |
| Interest income | 10,207,250 | 1,281,155 | 85,678 | 1,501,712 | 1,140,273 | 14,216,068 |
| Interest expenses | (2,768,631) | (3,029,183) | (358,210) | (2,677,251) | (1,025,059) | (9,858,334) |
| Depreciation and amortisation | ||||||
| expenses | (533,150) | (149,520) | (72,552) | (178,226) | (561,115) | (1,494,563) |
| Net (provision for) / reversal of | ||||||
| impairment loss on financial | ||||||
| assets | (595,920) | (4,333) | (718) | (8,576) | 15,833 | (593,714) |
| Segment assets | 439,954,441 | 302,540,223 | 45,135,652 | 193,175,011 | 180,472,262 | 1,161,277,589 |
| Additions to non-current segment | ||||||
| assets during the year | 128,492 | 176,911 | 17,387 | 68,255 | 758,880 | 1,149,925 |
| Segment liabilities | (434,917,757) | (298,453,506) | (18,978,984) | (167,822,090) | (34,109,048) | (954,281,385) |
| Wealth | Institutional | Investment | International | |||
| management | services | management | business | Others | Total | |
| Revenue | ||||||
| - External | 18,998,372 | 8,254,568 | 2,444,882 | 14,044,736 | 1,491,570 | 45,234,128 |
| - Inter-segment | 1,938 | - | - | - | 744,617 | 746,555 |
| Other income and gains | 86,073 | (85,012) | 214,965 | 924,035 | 33,309 | 1,173,370 |
| Segment revenue and other income | 19,086,383 | 8,169,556 | 2,659,847 | 14,968,771 | 2,269,496 | 47,154,053 |
| Segment expenses | (12,864,554) | (7,172,421) | (1,530,117) | (8,035,260) | (4,569,796) | (34,172,148) |
| Segment operating profit | 6,221,829 | 997,135 | 1,129,730 | 6,933,511 | (2,300,300) | 12,981,905 |
| Share of profit of associates and | ||||||
| joint ventures | - | 25 | (767,099) | 8,641 | 3,112,386 | 2,353,953 |
| Profit before income tax | 6,221,829 | 997,160 | 362,631 | 6,942,152 | 812,086 | 15,335,858 |
| Interest income | 9,364,162 | 1,378,940 | 125,641 | 1,629,306 | 1,368,675 | 13,866,724 |
| Interest expenses | (2,981,624) | (3,254,880) | (460,188) | (3,125,104) | (1,367,324) | (11,189,120) |
| Depreciation and amortisation | ||||||
| expenses | (542,946) | (188,263) | (71,322) | (403,144) | (602,981) | (1,808,656) |
| Net (provision for) / reversal of | ||||||
| impairment loss on financial | ||||||
| assets | (194,720) | 5,011 | (1,503) | (38,485) | (16,572) | (246,269) |
| Segment assets | 327,720,741 | 241,651,881 | 42,330,013 | 140,070,224 | 165,201,418 | 916,974,277 |
| Additions to non-current segment | ||||||
| assets during the year | 151,125 | 222,101 | 21,756 | 257,846 | 1,035,017 | 1,687,845 |
| Segment liabilities | (322,892,047) | (237,296,888) | (18,742,412) | (117,355,571) | (28,793,438) | (725,080,356) |
| Year ended 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| (Restated) | ||
| Revenue | ||
| Total revenue, gains and other income for segments | 48,125,515 | 47,154,053 |
| Elimination of inter-segment revenue | (905,911) | (815,772) |
| Consolidated revenue, gains and other income | 47,219,604 | 46,338,281 |
| Profit | ||
| Total profit before income tax for segments | 18,409,296 | 15,335,858 |
| Elimination of inter-segment profit | (4,657) | 16,482 |
| Consolidated profit before income tax | 18,404,639 | 15,352,340 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Assets | ||
| Total assets for segments | 1,161,277,589 | 916,974,277 |
| Elimination of inter-segment assets | (83,930,033) | (102,703,783) |
| Consolidated total assets | 1,077,347,556 | 814,270,494 |
| Liabilities | ||
| Total liabilities for segments | (954,281,385) | (725,080,356) |
| Elimination of inter-segment liabilities | 83,930,033 | 102,703,783 |
| Consolidated total liabilities | (870,351,352) | (622,376,573) |
| Year ended 31 December 2025 | Year ended 31 December 2024 (Restated) | |||||
|---|---|---|---|---|---|---|
| Mainland China | Overseas | Total | Mainland China | Overseas | Total | |
| Revenue from external customers | 37,855,603 | 9,451,138 | 47,306,741 | 31,189,392 | 14,044,737 | 45,234,129 |
| Other income and gains | 634,392 | (721,529) | (87,137) | 180,118 | 924,034 | 1,104,152 |
| Total | 38,489,995 | 8,729,609 | 47,219,604 | 31,369,510 | 14,968,771 | 46,338,281 |
| Year ended 31 December 2025 | Year ended 31 December 2024 | |||||
|---|---|---|---|---|---|---|
| Mainland China | Overseas | Total | Mainland China | Overseas | Total | |
| Specified non-current assets | 31,696,785 | 1,433,889 | 33,130,674 | 30,727,297 | 718,465 | 31,445,762 |
| Description | Stage of credit loss allowances | |
| Collateral to loan ratios above the force liquidation thresholds, | 12-month ECL | Stage 1 |
| with no past due days | ||
| Collateral to loan ratios above the force liquidation thresholds, | Lifetime ECL-not | Stage 2 |
| with less than 90 days past due on its contractual payments | credit impaired | |
| Collateral to loan ratios below the force liquidation thresholds | ||
| but above 100%, with no past due days | ||
| Collateral to loan ratios below the force liquidation thresholds | ||
| but above 100%, with less than 90 days past due on its | ||
| contractual payments | ||
| Collateral to loan ratios below 100% | Lifetime ECL- | Stage 3 |
| Collateral to loan ratios above 100%, with more than 90 days | credit impaired | |
| past due on its contractual payments | ||
| Borrowers in default or lawsuit | ||
| Borrowers in significant financial difficulties or about | ||
| to bankruptcy or undertaking a financial restructuring | ||
| Margin accounts receivable | Stage 1 12m ECL | Stage 2 Lifetime ECL (not credit impaired) | Stage 3 Lifetime ECL (credit impaired) | Total ECL |
|---|---|---|---|---|
| As at 1 January, 2025 | 640,003 | 964,367 | 161,254 | 1,765,624 |
| Changes in the expected credit losses: | ||||
| — Transfer to Stage 1 | - | - | - | - |
| — Transfer to Stage 2 | (94,503) | 94,503 | - | - |
| — Transfer to Stage 3 | (692) | (1,308) | 2,000 | - |
| — Charged/(credit) to profit or loss | 826,803 | (227,298) | 6,093 | 605,598 |
| — Other | (826) | (500) | (102) | (1,428) |
| As at 31 December 2025 | 1,370,785 | 829,764 | 169,245 | 2,369,794 |
| Financial assets held under resale agreements | Stage 1 12m ECL | Stage 2 Lifetime ECL (not credit impaired) | Stage 3 Lifetime ECL (credit impaired) | Total ECL |
|---|---|---|---|---|
| As at 1 January, 2025 | 8,918 | - | 610,091 | 619,009 |
| Changes in the expected credit losses: | ||||
| — Transfer to Stage 1 | - | - | - | - |
| — Transfer to Stage 2 | - | - | - | - |
| — Transfer to Stage 3 | - | - | - | - |
| — Charged/(credit) to profit or loss | 15,170 | - | (7,664) | 7,506 |
| — Other | (115) | - | (2,873) | (2,988) |
| As at 31 December 2025 | 23,973 | - | 599,554 | 623,527 |
| Debt instruments at fair value through other comprehensive income | Stage 1 12m ECL | Stage 2 Lifetime ECL (not credit impaired) | Stage 3 Lifetime ECL (credit impaired) | Total ECL |
|---|---|---|---|---|
| As at 1 January, 2025 | 6,164 | - | - | 6,164 |
| Changes in the expected credit losses: | - | - | - | - |
| — Transfer to Stage 1 | ||||
| — Transfer to Stage 2 | - | - | - | - |
| — Transfer to Stage 3 | - | - | - | - |
| — Charge to profit or loss | 4,617 | - | - | 4,617 |
| — Other | (5,345) | - | - | (5,345) |
| As at 31 December 2025 | 5,436 | - | - | 5,436 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Debt instruments at amortised cost | 44,518,307 | 47,793,722 |
| Refundable deposits | 49,391,627 | 33,451,298 |
| Accounts receivable | 12,589,543 | 5,587,233 |
| Other receivables | 404,684 | 219,195 |
| Margin accounts receivable | 186,014,825 | 132,546,005 |
| Debt instruments at fair value through other comprehensive income | 44,815,936 | 10,135,553 |
| Financial assets held under resale agreements | 17,609,186 | 15,228,401 |
| Financial assets at fair value through profit or loss | 172,083,847 | 173,544,758 |
| Derivative financial assets | 11,437,030 | 9,991,125 |
| Clearing settlement funds | 8,346,763 | 11,136,757 |
| Cash held on behalf of brokerage clients | 221,738,092 | 170,880,569 |
| Bank balances | 47,693,297 | 39,521,272 |
| Assets classified as held for sale | - | 10,399 |
| Total maximum credit risk exposure | 816,643,137 | 650,046,287 |
| Impairment and loss allowance | As at 31 December 2025 | |||
|---|---|---|---|---|
| 12-month ECL | Lifetime ECL- not credit impaired | Lifetime ECL- credit impaired | Total | |
| Bank balances | 91 | - | - | 91 |
| Cash held on behalf of brokerage clients | 13 | - | - | 13 |
| Margin accounts receivable | 1,370,785 | 829,764 | 169,245 | 2,369,794 |
| Financial assets held under resale agreements | 23,973 | - | 599,554 | 623,527 |
| Accounts receivable | - | 90,420 | 49,466 | 139,886 |
| Debt instruments at amortised cost | 2,957 | - | - | 2,957 |
| Debt instruments at fair value through other comprehensive income | 5,436 | - | - | 5,436 |
| Other receivables and interest receivable | 77 | 63,551 | 694,652 | 758,280 |
| Total | 1,403,332 | 983,735 | 1,512,917 | 3,899,984 |
| Impairment and loss allowance | As at 31 December 2024 | |||
|---|---|---|---|---|
| 12-month ECL | Lifetime ECL- not credit impaired | Lifetime ECL- credit impaired | Total | |
| Bank balances | 351 | - | - | 351 |
| Cash held on behalf of brokerage clients | 15 | - | - | 15 |
| Margin accounts receivable | 640,003 | 964,367 | 161,254 | 1,765,624 |
| Financial assets held under resale agreements | 8,918 | - | 610,091 | 619,009 |
| Accounts receivable | - | 131,600 | 48,624 | 180,224 |
| Debt instruments at amortised cost | 5,391 | - | - | 5,391 |
| Debt instruments at fair value through other comprehensive income | 6,164 | - | - | 6,164 |
| Other receivables and interest receivable | 179 | 61,171 | 706,514 | 767,864 |
| Total | 661,021 | 1,157,138 | 1,526,483 | 3,344,642 |
| By geographical area | |||
|---|---|---|---|
| Mainland China | Outside Mainland China | Total | |
| 31 December 2025 | |||
| Debt instruments at amortised cost | 44,288,701 | 229,606 | 44,518,307 |
| Refundable deposits | 41,481,597 | 7,910,030 | 49,391,627 |
| Accounts receivable | 3,269,827 | 9,319,716 | 12,589,543 |
| Other receivables | 300,654 | 104,030 | 404,684 |
| Margin accounts receivable | 182,870,173 | 3,144,652 | 186,014,825 |
| Debt instruments at fair value through other comprehensive income | 38,049,374 | 6,766,562 | 44,815,936 |
| Financial assets held under resale agreements | 11,065,541 | 6,543,645 | 17,609,186 |
| Financial assets at fair value through profit or loss | 143,354,996 | 28,728,851 | 172,083,847 |
| Derivative financial assets | 4,836,001 | 6,601,029 | 11,437,030 |
| Clearing settlement funds | 6,749,407 | 1,597,356 | 8,346,763 |
| Cash held on behalf of brokerage clients | 213,447,415 | 8,290,677 | 221,738,092 |
| Bank balances | 37,132,688 | 10,560,609 | 47,693,297 |
| Total maximum credit risk exposure | 726,846,374 | 89,796,763 | 816,643,137 |
| By geographical area | |||
|---|---|---|---|
| Mainland China | Outside Mainland China | Total | |
| 31 December 2024 | |||
| Debt instruments at amortised cost | 47,557,179 | 236,543 | 47,793,722 |
| Refundable deposits | 25,812,561 | 7,638,737 | 33,451,298 |
| Accounts receivable | 2,984,582 | 2,602,651 | 5,587,233 |
| Other receivables | 188,154 | 31,041 | 219,195 |
| Margin accounts receivable | 130,578,012 | 1,967,993 | 132,546,005 |
| Debt instruments at fair value through other comprehensive income | 6,692,111 | 3,443,442 | 10,135,553 |
| Financial assets held under resale agreements | 9,234,426 | 5,993,975 | 15,228,401 |
| Financial assets at fair value through profit or loss | 143,564,589 | 29,980,169 | 173,544,758 |
| Derivative financial assets | 4,141,156 | 5,849,969 | 9,991,125 |
| Clearing settlement funds | 10,505,924 | 630,833 | 11,136,757 |
| Cash held on behalf of brokerage clients | 167,622,790 | 3,257,779 | 170,880,569 |
| Bank balances | 23,703,274 | 15,817,998 | 39,521,272 |
| Assets classified as held for sale | 10,399 | - | 10,399 |
| Total maximum credit risk exposure | 572,595,157 | 77,451,130 | 650,046,287 |
| Financial Liabilities | As at 31 December 2025 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Carrying amount | Overdue/ repayable on demand | Less than 1 month | More than 1 month but less than 3 months | More than 3 months but less than 1 year | More than 1 year but less than 5 years | More than 5 years | Undated | Total | |
| Short-term bank loans | 21,647,664 | - | 8,909,447 | 5,958,084 | 6,940,120 | - | - | - | 21,807,651 |
| Short-term debt instruments issued | 60,329,377 | - | 1,064,829 | 18,610,453 | 41,489,372 | - | - | - | 61,164,654 |
| Placements from other financial institutions | 37,134,967 | - | 32,290,125 | 3,306,589 | 1,562,989 | - | - | - | 37,159,703 |
| Accounts payable to brokerage clients | 240,910,426 | 240,910,426 | - | - | - | - | - | - | 240,910,426 |
| Other payables and accruals | 108,926,702 | 106,197,608 | 1,749,417 | 83,887 | 322,697 | 613,738 | 38,344 | - | 109,005,691 |
| Financial assets sold under repurchase agreements | 148,156,522 | - | 135,091,139 | 9,352,165 | 3,705,188 | 34,304 | - | - | 148,182,796 |
| Derivative financial liabilities | 18,224,472 | - | 13,633,500 | 2,132,884 | 1,808,320 | 642,355 | 7,413 | - | 18,224,472 |
| Financial liabilities at fair value through profit or loss | 36,421,918 | 16,010,429 | 878,883 | 4,901,682 | 7,660,313 | 4,321,226 | 2,747,605 | - | 36,520,138 |
| Long-term bonds | 183,091,799 | - | 9,536,100 | 7,637,420 | 69,168,401 | 93,104,538 | 11,989,360 | - | 191,435,819 |
| Long-term bank loans | 170,903 | - | - | 2,661 | 8,132 | 182,827 | - | - | 193,620 |
| Total | 855,014,750 | 363,118,463 | 203,153,440 | 51,985,825 | 132,665,532 | 98,898,988 | 14,782,722 | - | 864,604,970 |
| Financial Liabilities | As at 31 December 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Carrying amount | Overdue/ repayable on demand | Less than 1 month | More than 1 month but less than 3 months | More than 3 months but less than 1 year | More than 1 year but less than 5 years | More than 5 years | Undated | Total | |
| Short-term bank loans | 3,362,980 | - | 2,273,870 | 1,087,069 | 12,635 | - | - | - | 3,373,574 |
| Short-term debt instruments issued | 28,852,939 | - | 3,197,084 | 5,425,790 | 20,714,438 | - | - | - | 29,337,312 |
| Placements from other financial institutions | 30,113,661 | - | 28,301,738 | 1,248,620 | 589,441 | - | - | - | 30,139,799 |
| Accounts payable to brokerage clients | 184,586,976 | 184,586,976 | - | - | - | - | - | - | 184,586,976 |
| Other payables and accruals | 74,656,220 | 72,385,981 | 1,208,179 | 100,843 | 322,785 | 695,835 | 39,217 | - | 74,752,840 |
| Financial assets sold under repurchase agreements | 121,048,168 | - | 104,293,812 | 6,957,041 | 8,861,069 | 1,185,205 | - | - | 121,297,127 |
| Derivative financial liabilities | 10,943,785 | - | 5,216,144 | 2,879,429 | 1,891,877 | 956,016 | 319 | - | 10,943,785 |
| Financial liabilities at fair value through profit or loss | 40,448,332 | 14,000,834 | 1,596,739 | 1,872,196 | 6,987,017 | 19,736,089 | 1,665,071 | - | 45,857,946 |
| Liabilities associated with assets classified as held for sale | 13,328 | 8,809 | - | 659 | 1,995 | 2,003 | - | - | 13,466 |
| Long-term bonds | 115,458,817 | - | 5,415,400 | 12,933,454 | 28,488,659 | 60,862,797 | 11,717,160 | - | 119,417,470 |
| Long-term bank loans | - | - | - | - | - | - | - | - | - |
| Total | 609,485,206 | 270,982,600 | 151,502,966 | 32,505,101 | 67,869,916 | 83,437,945 | 13,421,767 | - | 619,720,295 |
| Financial assets | As at 31 December 2025 | ||||||
|---|---|---|---|---|---|---|---|
| Less than 1 month | More than 1 month but less than 3 months | More than 3 months but less than 1 year | More than 1 year but less than 5 years | More than 5 years | Non-interest bearing | Total | |
| Unlisted investment in a joint venture at fair value through profit or loss | - | - | - | - | - | 297,529 | 297,529 |
| Debt instruments at amortised cost | 59,996 | 239,982 | 1,633,456 | 15,729,578 | 26,407,785 | 447,510 | 44,518,307 |
| Debt instruments at fair value through other comprehensive income | 100,173 | 1,533,361 | 4,674,560 | 19,728,059 | 18,304,981 | 474,802 | 44,815,936 |
| Equity instruments at fair value through other comprehensive income | - | - | - | - | - | 14,613,478 | 14,613,478 |
| Financial assets held under resale agreements | 11,931,157 | 1,017,437 | 3,539,943 | 1,112,119 | - | 8,530 | 17,609,186 |
| Refundable deposits | 3,875,785 | - | - | - | - | 45,515,842 | 49,391,627 |
| Accounts receivable | - | - | - | - | - | 12,589,543 | 12,589,543 |
| Other receivables | - | - | - | - | - | 404,684 | 404,684 |
| Margin accounts receivable | 7,832,813 | 39,109,769 | 135,907,604 | - | - | 3,164,639 | 186,014,825 |
| Financial assets at fair value through profit or loss | 4,878,630 | 13,520,578 | 44,326,529 | 53,212,736 | 53,349,571 | 209,654,285 | 378,942,329 |
| Derivative financial assets | 398,930 | - | - | - | - | 11,038,100 | 11,437,030 |
| Clearing settlement funds | 8,346,763 | - | - | - | - | - | 8,346,763 |
| Cash held on behalf of brokerage clients | 219,332,648 | 2,200,732 | - | - | - | 204,712 | 221,738,092 |
| Cash and bank balances | 45,955,411 | 629,859 | 1,080,894 | - | - | 27,391 | 47,693,555 |
| Total | 302,712,306 | 58,251,718 | 191,162,986 | 89,782,492 | 98,062,337 | 298,441,045 | 1,038,412,884 |
| Financial liabilities | As at 31 December 2025 | ||||||
|---|---|---|---|---|---|---|---|
| Less than 1 month | More than 1 month but less than 3 months | More than 3 months but less than 1 year | More than 1 year but less than 5 years | More than 5 years | Non-interest bearing | Total | |
| Short-term bank loans | (8,836,033) | (5,886,652) | (6,808,469) | - | - | (116,510) | (21,647,664) |
| Short-term debt instruments issued | (1,023,664) | (18,182,755) | (40,805,740) | - | - | (317,218) | (60,329,377) |
| Placements from other financial institutions | (32,268,616) | (3,277,046) | (1,543,901) | - | - | (45,404) | (37,134,967) |
| Accounts payable to brokerage clients | (240,907,027) | - | - | - | - | (3,399) | (240,910,426) |
| Other payables and accruals | (34,947) | (74,974) | (299,856) | (569,578) | (32,907) | (107,914,440) | (108,926,702) |
| Financial assets sold under repurchase agreements | (134,945,107) | (9,327,642) | (3,687,822) | (34,304) | - | (161,647) | (148,156,522) |
| Derivative financial liabilities | (413,860) | - | - | - | - | (17,810,612) | (18,224,472) |
| Financial liabilities at fair value through profit or loss | (12,199,177) | (4,901,682) | (7,562,092) | (4,321,226) | (1,862,545) | (5,575,196) | (36,421,918) |
| Long-term bonds | (9,000,000) | (7,000,000) | (65,748,960) | (87,620,800) | (11,300,000) | (2,422,039) | (183,091,799) |
| Long-term bank loans | - | (170,903) | - | - | - | - | (170,903) |
| Total | (439,628,431) | (48,821,654) | (126,456,840) | (92,545,908) | (13,195,452) | (134,366,465) | (855,014,750) |
| Net interest rate risk exposure | (136,916,125) | 9,430,064 | 64,706,146 | (2,763,416) | 84,866,885 | 164,074,580 | 183,398,134 |
| Financial assets | As at 31 December 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Less than 1 month | More than 1 month but less than 3 months | More than 3 months but less than 1 year | More than 1 year but less than 5 years | More than 5 years | Non-interest bearing | Total | |
| Unlisted investment in a joint venture at fair value through profit or loss | - | - | - | - | - | 208,769 | 208,769 |
| Debt instruments at amortised cost | 269,990 | 410,455 | 6,167,119 | 11,747,158 | 28,694,296 | 504,704 | 47,793,722 |
| Debt instruments at fair value through other comprehensive income | 624,414 | 866,111 | 5,213,898 | 211,894 | 3,120,396 | 98,840 | 10,135,553 |
| Equity instruments at fair value through other comprehensive income | - | - | - | - | - | 125,860 | 125,860 |
| Assets classified as held for sale | 10,399 | - | - | - | - | 318,042 | 328,441 |
| Financial assets held under resale agreements | 11,559,192 | 292,219 | 3,037,614 | 333,951 | - | 5,425 | 15,228,401 |
| Refundable deposits | 2,601,703 | - | - | - | - | 30,849,596 | 33,451,299 |
| Accounts receivable | - | - | - | - | - | 5,587,233 | 5,587,233 |
| Other receivables | - | - | - | - | - | 219,195 | 219,195 |
| Margin accounts receivable | 5,052,293 | 13,443,692 | 110,672,925 | 5,543 | 25,854 | 3,345,698 | 132,546,005 |
| Financial assets at fair value through profit or loss | 4,963,918 | 8,073,497 | 43,536,438 | 56,636,854 | 58,353,969 | 129,973,081 | 301,537,757 |
| Derivative financial assets | 608,203 | - | - | - | - | 9,382,922 | 9,991,125 |
| Clearing settlement funds | 11,136,757 | - | - | - | - | - | 11,136,757 |
| Cash held on behalf of brokerage clients | 170,669,083 | - | 46,285 | - | - | 165,201 | 170,880,569 |
| Cash and bank balances | 31,727,490 | 5,601,238 | 2,086,303 | - | - | 106,427 | 39,521,458 |
| Total | 239,223,442 | 28,687,212 | 170,760,582 | 68,935,400 | 90,194,515 | 180,890,993 | 778,692,144 |
| Financial liabilities | As at 31 December 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Less than 1 month | More than 1 month but less than 3 months | More than 3 months but less than 1 year | More than 1 year but less than 5 years | More than 5 years | Non-interest bearing | Total | |
| Short-term bank loans | (2,264,814) | (1,078,575) | (12,428) | - | - | (7,163) | (3,362,980) |
| Short-term debt instruments issued | (3,131,010) | (5,316,000) | (20,327,750) | - | - | (78,179) | (28,852,939) |
| Placements from other financial institutions | (28,282,608) | (1,236,405) | (575,071) | - | - | (19,577) | (30,113,661) |
| Accounts payable to brokerage clients | (184,583,358) | - | - | - | - | (3,618) | (184,586,976) |
| Other payables and accruals | (22,999) | (98,381) | (311,290) | (548,288) | (33,657) | (73,641,605) | (74,656,220) |
| Financial assets sold under repurchase agreements | (104,041,516) | (6,836,593) | (8,752,065) | (1,176,069) | - | (241,925) | (121,048,168) |
| Derivative financial liabilities | (760,937) | - | - | - | - | (10,182,848) | (10,943,785) |
| Financial liabilities at fair value through profit or loss | (12,197,346) | (1,872,196) | (6,780,054) | (14,533,439) | (154,610) | (4,910,687) | (40,448,332) |
| Liabilities associated with assets classified as held for sale | (8,809) | (626) | - | (13,328) | |||
| (1,920) | (1,973) | - | |||||
| Long-term bonds | (4,800,000) | (12,188,400) | (26,225,000) | (58,950,280) | (11,300,000) | (1,995,137) | (115,458,817) |
| Long-term bank loans | - | - | - | - | - | - | - |
| Total | (340,093,397) | (28,627,176) | (62,985,578) | (75,210,049) | (11,488,267) | (91,080,739) | (609,485,206) |
| Net interest rate risk exposure | (100,869,955) | 60,036 | 107,775,004 | (6,274,649) | 78,706,248 | 89,810,254 | 169,206,938 |
| Move in yield curve | Sensitivity of net profit | |
|---|---|---|
| As at 31 December | ||
| 2025 | 2024 | |
| Up 100 basis points | (4,415,515) | (4,343,453) |
| Down 100 basis points | 5,220,746 | 4,990,742 |
| Move in yield curve | Sensitivity of net equity | |
|---|---|---|
| As at 31 December | ||
| 2025 | 2024 | |
| Up 100 basis points | (6,176,599) | (4,409,516) |
| Down 100 basis points | 7,361,806 | 5,058,907 |
| Currency | Sensitivity of net profit | |
|---|---|---|
| As at 31 December | ||
| 2025 | 2024 | |
| USD | (1,339,628) | (222,714) |
| HKD | 2,289,647 | (340,754) |
| Currency | Sensitivity of net equity | |
|---|---|---|
| As at 31 December | ||
| 2025 | 2024 | |
| USD | (1,339,628) | (222,714) |
| HKD | 21,519 | (2,376,794) |
| Sensitivity of net profit | ||
|---|---|---|
| As at 31 December | ||
| 2025 | 2024 | |
| Increase by 10% | 7,525,273 | 5,421,007 |
| Decrease by 10% | (7,525,273) | (5,421,007) |
| Sensitivity of net equity | ||
|---|---|---|
| As at 31 December | ||
| 2025 | 2024 | |
| Increase by 10% | 8,621,283 | 5,430,614 |
| Decrease by 10% | (8,621,283) | (5,430,614) |
| Year ended 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| (Restated) | ||
| Net Capital | 94,566,583 | 94,142,061 |
| The ratio of net capital divided by the sum of its various risk capital provisions | 298.67% | 431.31% |
| The ratio of net capital divided by net assets | 55.33% | 58.51% |
| The ratio of net capital divided by liabilities | 18.97% | 27.25% |
| The ratio of net assets divided by liabilities | 34.28% | 46.57% |
| The ratio of the value of equity securities and derivatives held divided by net capital | 56.81% | 26.98% |
| The ratio of the value of non-equity securities and derivatives held divided by net capital | 305.53% | 254.96% |
| The ratio of core net capital divided by on balance sheet and off balance sheet assets | 13.27% | 18.02% |
| The ratio of high quality liquidity assets divided by net cash outflows for the next 30 days | 190.37% | 260.99% |
| The ratio of available stable funds divided by required stable funds | 142.88% | 159.70% |
| The ratio of margin financing (including securities lending) divided by net capital | 200.81% | 142.72% |
| Financial assets at fair value through profit or loss | |||
|---|---|---|---|
| Sales and repurchase agreements | Securities lending | Total | |
| Carrying amount of transferred assets | 11,380,513 | 2,228,548 | 13,609,061 |
| Carrying amount of associated liabilities | (9,954,422) | - | (9,954,422) |
| Net position | 1,426,091 | 2,228,548 | 3,654,639 |
| Financial assets at fair value through profit or loss | |||
|---|---|---|---|
| Sales and repurchase agreements | Securities lending | Total | |
| Carrying amount of transferred assets | 7,136,485 | 1,274,563 | 8,411,048 |
| Carrying amount of associated liabilities | (6,065,887) | - | (6,065,887) |
| Net position | 1,070,598 | 1,274,563 | 2,345,161 |
| As at 31 December | ||
|---|---|---|
| 2025 | 2024 | |
| Financial assets | ||
| - Debt instruments at amortised cost | 44,518,307 | 47,793,722 |
| Total | 44,518,307 | 47,793,722 |
| Financial liabilities | ||
| - Short-term debt instruments issued | (60,329,377) | (28,852,939) |
| - Long-term bonds | (183,091,799) | (115,458,817) |
| Total | (243,421,176) | (144,311,756) |
| As at 31 December 2025 | ||||
|---|---|---|---|---|
| Level I | Level II | Level III | Total | |
| Financial assets | ||||
| - Debt instruments at amortised cost | - | 47,061,298 | - | 47,061,298 |
| Total | - | 47,061,298 | - | 47,061,298 |
| Financial liabilities | ||||
| - Short-term debt instruments issued | - | 42,777,532 | 17,560,847 | 60,338,379 |
| - Long-term bonds | - | 139,437,170 | 45,532,775 | 184,969,945 |
| Total | - | 182,214,702 | 63,093,622 | 245,308,324 |
| As at 31 December 2024 | ||||
|---|---|---|---|---|
| Level I | Level II | Level III | Total | |
| Financial assets | ||||
| - Debt instruments at amortised cost | - | 51,458,276 | - | 51,458,276 |
| Total | - | 51,458,276 | - | 51,458,276 |
| Financial liabilities | ||||
| - Short-term debt instruments issued | - | 16,841,267 | 12,022,923 | 28,864,190 |
| - Long-term bonds | - | 92,483,912 | 25,836,552 | 118,320,464 |
| Total | - | 109,325,179 | 37,859,475 | 147,184,654 |
| As at 31 December 2025 | ||||
|---|---|---|---|---|
| Level I | Level II | Level III | Total | |
| Assets | ||||
| Financial assets at fair value through profit or loss | ||||
| - Debt securities | 139,451 | 169,065,162 | 83,432 | 169,288,045 |
| - Equity securities | 105,627,585 | - | 5,459,613 | 111,087,198 |
| - Mutual funds | 87,848,536 | 77,402 | 191,131 | 88,117,069 |
| - Private funds | - | 5,595,740 | - | 5,595,740 |
| - Wealth management products | - | 4,287,024 | - | 4,287,024 |
| - Other debt instruments | - | - | 567,253 | 567,253 |
| Debt instruments at fair value through other comprehensive income | - | 44,815,936 | - | 44,815,936 |
| Equity instruments at fair value through other comprehensive income | 14,319,599 | 1,400 | 292,479 | 14,613,478 |
| Other investment | ||||
| - Unlisted investment in a joint venture | - | - | 297,529 | 297,529 |
| Derivative financial assets | 489,133 | 9,673,133 | 1,274,764 | 11,437,030 |
| Other current assets | - | 2,287,704 | - | 2,287,704 |
| Total | 208,424,304 | 235,803,501 | 8,166,201 | 452,394,006 |
| Liabilities | ||||
| Financial liabilities at fair value through profit or loss - Financial liabilities held for trading | (22,811,167) | (25,031,028) | ||
| (2,219,861) | - | |||
| - Financial liabilities designated at fair value through profit or loss | - | (3,190,654) | (8,200,236) | (11,390,890) |
| Derivative financial liabilities | (730,172) | (13,003,502) | (4,490,798) | (18,224,472) |
| Total | (2,950,033) | (39,005,323) | (12,691,034) | (54,646,390) |
| As at 31 December 2024 | ||||
|---|---|---|---|---|
| Level I | Level II | Level III | Total | |
| Assets | ||||
| Financial assets at fair value through profit or loss | ||||
| - Debt securities | 446,496 | 170,876,044 | 242,137 | 171,564,677 |
| - Equity securities | 55,932,255 | - | 5,429,448 | 61,361,703 |
| - Mutual funds | 56,680,114 | 4,138,638 | 257,505 | 61,076,257 |
| - Private funds | - | 3,548,647 | - | 3,548,647 |
| - Wealth management products | - | 3,280,955 | - | 3,280,955 |
| - Other debt instruments | - | - | 705,518 | 705,518 |
| Debt instruments at fair value through other comprehensive income | - | 10,135,553 | - | 10,135,553 |
| Equity instruments at fair value through other comprehensive income | - | 21,109 | 104,751 | 125,860 |
| Other investment | ||||
| - Unlisted investment in a joint venture | - | - | 208,769 | 208,769 |
| Derivative financial assets | 350,714 | 7,349,069 | 2,291,342 | 9,991,125 |
| Total | 113,409,579 | 199,350,015 | 9,239,470 | 321,999,064 |
| Liabilities | ||||
| Financial liabilities at fair value through profit or loss | ||||
| - Financial liabilities held for trading | (1,165,039) | (25,420,561) | - | (26,585,600) |
| - Financial liabilities designated at fair value through profit or loss | - | (5,062,578) | (8,800,154) | (13,862,732) |
| Derivative financial liabilities | (376,897) | (8,735,144) | (1,831,744) | (10,943,785) |
| Total | (1,541,936) | (39,218,283) | (10,631,898) | (51,392,117) |
| Financial assets and liabilities | Fair value hierarchy | Valuation technique(s) and key input(s) |
|---|---|---|
| Debt securities at fair value through profit or loss | Level II | Future cash flows estimated based on contractual amounts discounted at a rate that reflects the credit risk of the bonds. |
| Equity securities at fair value through profit or loss | Level II | Recent transaction prices. |
| Funds at fair value through profit or loss | Level II | Net asset value as published by the fund managers. |
| Wealth management products at fair value through profit or loss | Level II | Net asset value as published by the managers of products. |
| Debt instruments at fair value through other comprehensive income | Level II | Future cash flows estimated based on contractual amounts discounted at a rate that reflects the credit risk of the bonds. |
| Equity instruments at fair value through other comprehensive income | Level II | Recent transaction prices. |
| Derivative financial assets/ derivative financial liabilities | Level II | Future cash flows estimated based on forward exchange rates (from observable forward exchange rates at the end of the reporting period) and contract forward rates, discounted at a rate that reflects the credit risk of various counterparties; or calculated based on the difference between the equity return of underlying equity securities and the fixed income agreed in the swap agreements. |
| Financial liabilities held for trading | Level II | Future cash flows estimated based on contractual amounts discounted at a rate that reflects the credit risk of the debt instruments. |
| Financial liabilities designated at fair value through profit or loss | Level II | Calculated based on the fair value of the underlying investments which are debt securities and publicly traded equity investments in each portfolio. |
| Inventory at other current assets | Level II | Futures exchange settlement price and spot market average price. |
| Financial assets and liabilities | Fair value hierarchy | Valuation technique(s) | Significant unobservable input(s) | Relationship of unobservable input(s) to fair value |
|---|---|---|---|---|
| Other debt instruments and debt securities at fair value through profit or loss | Level III | Discounted cash flow model | Risk adjusted discount rate and expected cash flow. | The higher the risk adjusted discount rate, the lower the fair value; the higher the expected cash flow, the higher the fair value. |
| Unlisted equity securities at fair value through profit or loss | Level III | Market approach, with an adjustment or discount for lack of marketability | Indicators such as P/E and P/B multiples of comparable listed companies, and liquidity discount rate. | The higher the discount, the lower the fair value; the higher the valuation multiples, the higher the fair value. |
| Funds at fair value through profit or loss | Level III | Black-Scholes option pricing model | Indicators such as price volatility of comparable funds, and discount rate. | The higher the price volatility, the higher the discount rate; the higher the discount rate, the lower the fair value. |
| Debt instruments at fair value through other comprehensive income | Level III | Discounted cash flow model | Risk adjusted discount rate and expected cash flow. | The higher the risk adjusted discount rate, the lower the fair value; the higher the expected cash flow, the higher the fair value. |
| Equity instruments at fair value through other comprehensive income | Level III | Market approach, with an adjustment or discount for lack of marketability | Indicators such as P/E and P/B multiples of comparable listed companies, and liquidity discount rate. | The higher the discount, the lower the fair value; the higher the valuation multiples, the higher the fair value. |
| Unlisted investment in a joint venture | Level III | Discounted cash flow model | Risk adjusted discount rate and expected cash flow. | The higher the risk adjusted discount rate, the lower the fair value; the higher the expected cash flow, the higher the fair value. |
| Derivative financial assets/ derivative financial liabilities | Level III | Black-Scholes option pricing model /Monte-Carlo option pricing model | Price volatility of underlying assets. | The higher the price volatility, the greater the impact on the fair value. |
| Financial liabilities designated at fair value through profit or loss | Level III | Market approach, with an adjustment or discount for lack of marketability of the underlying portfolios | Indicators such as P/E and P/B multiples of comparable listed companies, and liquidity discount rate. | The higher the discount, the lower the fair value; the higher the valuation multiples, the higher the fair value. |
| Financial liabilities designated at fair value through profit or loss | Level III | Black-Scholes option pricing model /Monte-Carlo option pricing model | Price volatility of underlying assets. | The higher the price volatility, the greater the impact on the fair value. |
| Equity | |||||||||
| Debt instruments | instruments at | ||||||||
| Financial assets | at fair value | fair value through | Financial | ||||||
| at fair value | through other | other | liabilities at fair | Derivative | |||||
| through | Other | comprehensive | comprehensive | Derivative | value through | financial | |||
| profit or loss | investment | income | income | financial assets | Total | profit or loss | liabilities | Total | |
| As at 1 January 2025 | 6,634,608 | 208,769 | - | 104,751 | 2,291,342 | 9,239,470 | (8,800,154) | (1,831,744) | (10,631,898) |
| Transfer in | 20 | - | - | - | - | 20 | - | - | - |
| Transfer out | (295,488) | - | - | - | - | (295,488) | - | - | - |
| Gains or losses for the year | 166,169 | 88,760 | - | - | (1,576,319) | (1,321,390) | (310,994) | (4,800,016) | (5,111,010) |
| Changes in fair value recognised | |||||||||
| in other comprehensive income | - | - | 21,413 | 44,844 | 66,257 | - | - | - | |
| Additions | 963,160 | - | - | 166,315 | 475,880 | 1,605,355 | (15,186,020) | (404,151) | (15,590,171) |
| Sales | (1,144,598) | - | - | - | (445,759) | (1,590,357) | - | 292,516 | 292,516 |
| Settlements | (22,442) | - | - | - | 484,776 | 462,334 | 16,096,932 | 2,252,597 | 18,349,529 |
| As at 31 December 2025 | 6,301,429 | 297,529 | - | 292,479 | 1,274,764 | 8,166,201 | (8,200,236) | (4,490,798) | (12,691,034) |
| Total gains or losses for the | |||||||||
| period included in profit or loss | |||||||||
| for assets/liability held at the | |||||||||
| end of the reporting period | (333,178) | 88,760 | - | - | (1,016,578) | (1,260,996) | (65,941) | (2,828,135) | (2,894,076) |
| Financial assets at fair value through profit or loss | Other investment | Debt instruments at fair value through other comprehensive income | Equity instruments at fair value through other comprehensive income | Derivative financial assets | Total | Financial liabilities at fair value through profit or loss | Derivative financial liabilities | Total | |
|---|---|---|---|---|---|---|---|---|---|
| As at 1 January 2024 | 18,010,586 | 380,612 | 180,463 | 105,657 | 5,709,048 | 24,386,366 | (10,879,025) | (3,457,111) | (14,336,136) |
| Transfer in | 49,537 | - | - | - | - | 49,537 | - | - | - |
| Transfer out | (7,307,070) | - | - | - | - | (7,307,070) | - | - | - |
| Gains or losses for the year | (2,843,033) | (171,843) | (1,524) | - | (3,009,600) | (6,026,000) | 325,211 | 1,968,392 | 2,293,603 |
| Changes in fair value recognised in other comprehensive income | - | - | 10,420 | (1,106) | - | 9,314 | - | (136,318) | (136,318) |
| Additions | 676,939 | - | - | 400 | 47,598 | 724,937 | (16,786,700) | 317,237 | (16,469,463) |
| Sales | (1,833,936) | - | - | - | (67,722) | (1,901,658) | - | (492,533) | (492,533) |
| Settlements | (118,415) | - | (189,359) | (200) | (387,982) | (695,956) | 18,540,360 | (31,411) | 18,508,949 |
| As at 31 December 2024 | 6,634,608 | 208,769 | - | 104,751 | 2,291,342 | 9,239,470 | (8,800,154) | (1,831,744) | (10,631,898) |
| Total gains or losses for the period included in profit or loss for assets/liability held at the end of the reporting period | (1,604,416) | (171,844) | - | - | (3,418,295) | (5,194,555) | 296,442 | 1,641,673 | 1,938,115 |
| As at | As at | ||||
| 1 January | Accrued | Decrease | 31 December | ||
| Note | 2025 | for the year | for the year | 2025 | |
| Restricted Share Incentive | |||||
| Scheme of A Shares | (a) | 104,624 | 5,094 | (101,090) | 8,628 |
| As at | As at | ||||
| 1 January | Accrued | Decrease | 31 December | ||
| Note | 2024 | for the year | for the year | 2024 | |
| Restricted Share Incentive | |||||
| Scheme of A Shares | (a) | 180,789 | 31,852 | (108,017) | 104,624 |
| Share-based payments of an | |||||
| overseas subsidiary | 1,388,553 | 69,352 | (1,457,905) | - | |
| Total | 1,569,342 | 101,204 | (1,565,922) | 104,624 |
| Number of shares | Year ended 31 December | |
|---|---|---|
| 2025 | 2024 | |
| Outstanding at the beginning of the year | 13,723,650 | 27,793,201 |
| Granted during the year | - | - |
| Exercised during the year | - | - |
| Forfeited during the year | (236,266) | (799,597) |
| Unlocked during the year | (12,427,384) | (13,269,954) |
| Outstanding at the end of the year | 1,060,000 | 13,723,650 |
| Exercisable at the end of the year | 1,060,000 | 13,723,650 |
| Note | As at 31 December | ||
|---|---|---|---|
| 2025 | 2024 | ||
| Non-current assets | |||
| Property and equipment | 4,588,202 | 4,458,811 | |
| Investment properties | 796,030 | 824,668 | |
| Land-use rights and other intangible assets | 819,765 | 853,119 | |
| Investments in subsidiaries | 24,729,595 | 24,728,426 | |
| Interest in associates | 18,826,406 | 17,935,690 | |
| Debt instruments at amortised cost | 42,371,590 | 40,618,221 | |
| Financial assets held under resale agreements | 901,036 | 199,610 | |
| Debt instruments at fair value through other comprehensive income | 31,242,672 | 2,317,359 | |
| Equity instruments at fair value through other comprehensive income | 14,555,771 | 39,759 | |
| Financial assets at fair value through profit or loss | 377,519 | 518,602 | |
| Refundable deposits | 15,606,046 | 8,022,200 | |
| Deferred tax assets | 1,729,369 | 844,145 | |
| Other non-current assets | 167,607 | 211,190 | |
| Total non-current assets | 156,711,608 | 101,571,800 | |
| Current assets | |||
| Accounts receivable | 2,213,573 | 2,340,263 | |
| Other receivables and prepayments | 17,289,936 | 10,444,530 | |
| Margin accounts receivable | 182,870,172 | 130,578,012 | |
| Debt instruments at amortised cost | 1,917,112 | 6,938,958 | |
| Financial assets held under resale agreements | 9,552,471 | 8,763,800 | |
| Debt instruments at fair value through other comprehensive income | 5,706,419 | 3,351,809 | |
| Financial assets at fair value through profit or loss | 243,784,837 | 205,061,120 | |
| Derivative financial assets | 10,979,956 | 7,017,269 | |
| Clearing settlement funds | 11,675,253 | 13,700,234 | |
| Cash held on behalf of brokerage clients | 175,314,119 | 138,397,191 | |
| Cash and bank balances | 28,187,509 | 16,697,767 | |
| Assets classified as held for sale | 689,491,357 - | 543,290,953 104,570 | |
| Total current assets | 689,491,357 | 543,395,523 | |
| Total assets | 846,202,965 | 644,967,323 | |
| Note | As at 31 December | ||
|---|---|---|---|
| 2025 | 2024 | ||
| Current liabilities | |||
| Short-term debt instruments issued | 49,012,295 | 28,852,939 | |
| Placements from other financial institutions | 37,134,967 | 30,113,661 | |
| Accounts payable to brokerage clients | 171,736,460 | 137,719,349 | |
| Employee benefits payable | 2,357,896 | 2,697,793 | |
| Other payables and accruals | 86,429,382 | 63,966,019 | |
| Current tax liabilities | 751,679 | 158 | |
| Financial assets sold under repurchase agreements | 128,555,538 | 99,120,033 | |
| Financial liabilities at fair value through profit or loss | 16,468,861 | 14,705,969 | |
| Derivative financial liabilities | 12,838,487 | 8,767,418 | |
| Long-term bonds due within one year | 70,995,841 | 31,474,933 | |
| Total current liabilities | 576,281,406 | 417,418,272 | |
| Net current assets | 113,209,951 | 125,977,251 | |
| Total assets less current liabilities | 269,921,559 | 227,549,051 | |
| Non-current liabilities | |||
| Long-term bonds | 92,981,095 | 61,356,697 | |
| Non-current employee benefits payable | 5,429,658 | 4,564,615 | |
| Financial liabilities at fair value through profit or loss | 293,167 | 334,954 | |
| Other payable and accruals | 319,239 | 406,470 | |
| Total non-current liabilities | 99,023,159 | 66,662,736 | |
| Net assets | 170,898,400 | 160,886,315 | |
| Note | As at 31 December | ||
|---|---|---|---|
| 2025 | 2024 | ||
| Equity | |||
| Share capital | 55(b) | 9,026,864 | 9,027,302 |
| Other equity instruments | 33,300,000 | 28,300,000 | |
| Treasury shares | (7,102) | (100,545) | |
| Reserves | 100,180,407 | 97,048,119 | |
| Retained profits | 28,398,231 | 26,611,439 | |
| Total equity | 170,898,400 | 160,886,315 | |