Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.6x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.2x - 0.9x | 0.3x |
| Fair Value | ₹196.13 - ₹216.77 | ₹206.45 |
| Upside | 11.5% - 23.3% | 17.4% |
| Benchmarks | - | Full Ticker |
| The South Indian Bank Limited | - | NSEI:SOUTHBANK |
| City Union Bank Limited | - | NSEI:CUB |
| Tamilnad Mercantile Bank Limited | - | NSEI:TMB |
| The Karur Vysya Bank Limited | - | NSEI:KARURVYSYA |
| DCB Bank Limited | - | NSEI:DCBBANK |
| The Karnataka Bank Limited | - | NSEI:KTKBANK |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SOUTHBANK | CUB | TMB | KARURVYSYA | DCBBANK | KTKBANK | |||
| NSEI:SOUTHBANK | NSEI:CUB | NSEI:TMB | NSEI:KARURVYSYA | NSEI:DCBBANK | NSEI:KTKBANK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 34.0% | 8.3% | 32.9% | 50.1% | 10.5% | 22.3% | ||
| 3Y CAGR | 158.6% | 19.7% | 21.1% | 64.7% | 16.9% | 39.4% | ||
| Latest Twelve Months | 11.8% | 11.4% | 6.7% | 26.8% | 13.7% | -6.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 35.9% | 37.4% | 24.9% | 23.4% | 25.9% | ||
| Prior Fiscal Year | 22.6% | 40.2% | 40.5% | 31.9% | 23.7% | 34.6% | ||
| Latest Fiscal Year | 23.7% | 39.4% | 39.6% | 33.9% | 23.7% | 32.5% | ||
| Latest Twelve Months | 25.9% | 38.0% | 38.9% | 35.1% | 23.2% | 30.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.7% | 11.7% | 14.9% | 11.1% | 9.9% | 10.7% | ||
| Prior Fiscal Year | 12.4% | 13.4% | 16.8% | 13.7% | 10.8% | 15.4% | ||
| Latest Twelve Months | 14.9% | 12.3% | 14.2% | 18.8% | 11.7% | 12.1% | ||
| Next Fiscal Year | 13.0% | 12.5% | #NUM! | 17.7% | 11.3% | 11.6% | ||
| Two Fiscal Years Forward | 11.9% | 12.1% | 13.3% | 16.1% | 12.2% | 10.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 4.1x | 2.2x | 3.1x | 1.4x | 1.5x | ||
| Price / LTM EPS | 4.8x | 10.7x | 5.7x | 8.9x | 5.9x | 5.1x | ||
| Price / Book | 0.6x | 1.3x | 0.8x | 1.5x | 0.7x | 0.6x | ||
| Price / Fwd Book | 0.6x | 1.2x | 0.8x | 1.4x | 0.6x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 0.8x | 1.5x | |||||
| Historical P/B Ratio | 0.2x | 0.3x | 0.9x | |||||
| Selected P/B Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) Book Value | 115,439 | 115,439 | 115,439 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SOUTHBANK | CUB | TMB | KARURVYSYA | DCBBANK | KTKBANK | |
| Value of Common Equity | 60,358 | 116,468 | 65,067 | 168,451 | 35,203 | 66,460 | |
| (/) Shares Outstanding | 2,616.3 | 741.0 | 158.4 | 805.1 | 314.3 | 377.9 | |
| Implied Stock Price | 23.07 | 157.18 | 410.90 | 209.24 | 112.01 | 175.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 23.07 | 157.18 | 410.90 | 209.24 | 112.01 | 175.85 | |
| Trading Currency | INR | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |