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 | 1.1x - 1.2x | 1.2x |
| Historical Pb Multiple | 0.8x - 2.2x | 1.2x |
| Fair Value | ₹40.81 - ₹45.11 | ₹42.96 |
| Upside | -19.9% - -11.4% | -15.6% |
| Benchmarks | - | Full Ticker |
| The South Indian Bank Limited | - | NSEI:SOUTHBANK |
| State Bank of India | - | NSEI:SBIN |
| The Karnataka Bank Limited | - | NSEI:KTKBANK |
| ICICI Bank Limited | - | NSEI:ICICIBANK |
| UCO Bank | - | NSEI:UCOBANK |
| Bank of Maharashtra | - | NSEI:MAHABANK |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SOUTHBANK | SBIN | KTKBANK | ICICIBANK | UCOBANK | MAHABANK | |||
| NSEI:SOUTHBANK | NSEI:SBIN | NSEI:KTKBANK | NSEI:ICICIBANK | NSEI:UCOBANK | NSEI:MAHABANK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 34.0% | 96.3% | 22.3% | 39.8% | NM- | 69.3% | ||
| 3Y CAGR | 158.6% | 44.1% | 39.4% | 26.7% | 114.7% | 68.7% | ||
| Latest Twelve Months | 11.8% | 24.4% | -6.6% | 15.3% | 34.5% | 36.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 18.6% | 25.9% | 25.9% | -74.2% | 31.1% | ||
| Prior Fiscal Year | 22.6% | 21.0% | 34.6% | 31.0% | 22.1% | 45.9% | ||
| Latest Fiscal Year | 23.7% | 20.5% | 32.5% | 25.4% | 17.7% | 48.1% | ||
| Latest Twelve Months | 25.9% | 23.3% | 30.2% | 25.4% | 20.6% | 48.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.7% | 13.3% | 10.7% | 15.6% | 3.0% | 13.7% | ||
| Prior Fiscal Year | 12.4% | 16.7% | 15.4% | 18.8% | 7.6% | 22.8% | ||
| Latest Twelve Months | 14.9% | 16.5% | 12.1% | 17.9% | 8.4% | 22.8% | ||
| Next Fiscal Year | 13.7% | 15.6% | 11.6% | 15.1% | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 11.9% | 14.1% | 10.5% | 15.3% | 6.5% | 24.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 2.2x | 1.8x | 5.2x | 3.5x | 3.5x | ||
| Price / LTM EPS | 5.4x | 9.4x | 5.9x | 20.3x | 16.8x | 7.2x | ||
| Price / Book | 0.7x | 1.6x | 0.7x | 3.3x | 1.4x | 1.4x | ||
| Price / Fwd Book | 0.7x | 1.5x | 0.6x | 2.8x | 1.4x | 1.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.4x | 3.3x | |||||
| Historical P/B Ratio | 0.8x | 1.2x | 2.2x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) Book Value | 287,080 | 287,080 | 287,080 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SOUTHBANK | SBIN | KTKBANK | ICICIBANK | UCOBANK | MAHABANK | |
| Value of Common Equity | 66,899 | 7,294,538 | 76,082 | 10,182,450 | 385,968 | 391,731 | |
| (/) Shares Outstanding | 2,616.3 | 8,924.6 | 377.9 | 7,126.6 | 12,539.6 | 7,691.6 | |
| Implied Stock Price | 25.57 | 817.35 | 201.31 | 1,428.80 | 30.78 | 50.93 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 25.57 | 817.35 | 201.31 | 1,428.80 | 30.78 | 50.93 | |
| 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 | |