Equitas Small Finance Bank Ltd - Stock Valuation and Financial Performance

BSE: 543243 | NSE: EQUITASBNK | Bank - Private | Small Cap

Equitas Small Fin. Share Price

63.69 -2.26 -3.43%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Equitas Small Fin.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Equitas Small Finance Bank stock performance -

mw4me loader
P/E Ratio (SA):
16.76
Market Cap:
7,512.3 Cr.
52-wk low:
62
52-wk high:
116.5

Is Equitas Small Finance Bank Ltd an attractive stock to invest in?

1. Is Equitas Small Finance Bank Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Equitas Small Finance Bank Ltd is a average quality company.

2. Is Equitas Small Finance Bank Ltd undervalued or overvalued?

The key valuation ratios of Equitas Small Finance Bank Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Equitas Small Finance Bank Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Equitas Small Finance Bank Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Equitas Small Fin.:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Equitas Small Finance Bank Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good
Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Net Interest Income (₹ Cr.)1922495348611,1521,4951,7982,0392,5453,0803,175
YoY Gr. Rt. %-29.7%114.4%61.2%33.8%29.8%20.2%13.4%24.8%21%-
Total Income2974791,2141,7842,3952,9283,6123,9974,8316,2856,823
YoY Gr. Rt. %-61.7%153.3%46.9%34.2%22.3%23.4%10.7%20.9%30.1%-
Adj EPS (₹ ) 0.8210.32.12.33.42.25.273.9
YoY Gr. Rt. %-148.2%-48.3%-69.2%553.1%10.5%45.9%-33.5%130.4%36.4%-
BVPS (₹ )14.816.82020.322.426.129.833.946.452.252.2
YoY Gr. Rt. %-13.7%19%1.6%10.3%16.2%14.4%13.7%36.8%12.6%-
To view Net Profit/Total Funds (%) Colour Rating Guide click here
Net Profit/Total Funds (%)2.33.51.80.31.51.41.81.11.920.9
To view Net NPA to Net Advances (%) Colour Rating Guide click here
Net NPA to Net Advances (%)01.81.81.51.41.71.52.41.21.21
To view Capital Adequacy Ratio (%) Colour Rating Guide click here
Capital Adequacy Ratio (%)----------21.7

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Net Interest Income36.1%21.7%19.7%21%
Total Income40.4%21.3%20.3%30.1%
Adj EPS27.2%27.5%27.8%36.4%
BVPS15.1%18.4%20.6%12.6%
Share Price - - 0.1% -33.1%

Key Financial Ratios

RATIOS \ YEARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Interest Earned / Total Income99.9485.1580.7986.4888.1990.3688.4386.5586.1487.2986.9
Margins To view Margins Colour Rating Guide click here
NIM (%)010.76.16.77.687.57.97.67.16.5
Performance Ratios To view Performance Ratios Colour Rating Guide click here
Return on Equity (%)7.5127.71.69.89.812.57.412.214.47.5
Liquidity Ratio To view Liquidity Ratio Colour Rating Guide click here
CASA (%)0017.329.225.320.534.35242.232-

Recent Performance Summary

Total Income has increased 20.27 CAGR in last 3 years

Net Profit has increased 27.83 CAGR in last 3 years

Net NPA to Net Advances has declined versus last 3 years average

Return on Equity has declined versus last 3 years average to 7.50%

Total income growth is poor in last 4 quarters

Latest Financials - Equitas Small Finance Bank Ltd.

Standalone Consolidated
TTM EPS (₹) 3.9 -
TTM Sales (₹ Cr.) 5,929 -
BVPS (₹.) 52.2 -
Reserves (₹ Cr.) 4,809 -
P/BV 1.26 -
PE 16.76 -
From the Market
52 Week Low / High (₹) 62.00 / 116.50
All Time Low / High (₹) 30.10 / 116.50
Market Cap (₹ Cr.) 7,512
Equity (₹ Cr.) 1,139.1
Face Value (₹) 10
Industry PE 17.6

Management X-Ray of Equitas Small Fin.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Equitas Small Fin.

Adj EPS (Rs.)

Total Income (Cr.)

ROE (%)

BVPS (Rs.)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Income 4791,2141,7842,3952,9283,6123,9974,8316,285
Interest Income 4089811,5432,1122,6453,1943,4604,1625,486
Other Income 71233241283282418538670799
Expenditure 3941,1101,7522,1842,6843,2283,7164,2585,486
Interest Expense 1554476829601,1501,3961,4211,6172,407
Operating Expenses 1845098811,0081,1801,3291,7042,0382,501
Provisions55154189216354502591602578
Profit Before Tax131161493243515113787691,063
Taxes 46571711310712797195264
Profit After Tax 8510432211244384281574799
Adjusted EPS (₹)2.011.040.322.092.313.372.245.167.04
Dividend Payout Ratio (%)0%0%0%0%0%0%0%19%14%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Share Capital 4231,0061,0061,0061,0531,1391,2521,1111,135
Total Reserves 2881,0061,0381,2481,6912,2572,9934,0424,793
Minority Interest000000000
Deposits01,9215,6049,00710,78816,39218,95125,34836,129
Borrowings 1,6384,7795,1773,9735,1354,1652,6162,9741,788
Other Liabilities 655334855296287551,1361,4841,459
Total Liabilities 2,4149,24513,31015,76319,29624,70826,94834,95845,304

Assets

Balance with RBI 52483864033815152,0771,1743,500
Balance with Banks968668258582,1562,864567079
Investments 01,8903,8572,3442,3433,7054,4506,6659,065
Advances 2,2275,7027,70711,59513,72816,84819,37425,79930,964
Net Block 11274280236210184189338537
Other Assets752512543254755917918721,091
Total Assets 2,4149,24513,31015,76319,29624,70826,94834,95845,304

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -3361,3342061,7994402,044159-9984,298
Cash Flow From Investing Activity -9-405-4-7-72-43-89-261-422
Cash Flow From Financing Activity 168-563-28-1,706908-1,154-1,31760-1,612
Net Cash Flow -177366173861,276847-1,246-1,1992,264
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Operational & Financial Ratios

EPS (₹)210223257
DPS (₹)000000011
BVPS (₹)172020222630344652

Margin Ratios

Yield on Advances (%)18.317.220.018.219.319.017.916.117.7
Yield on Investments (%)0.03.84.411.16.97.16.55.17.1
Cost of Liabilities (%)9.56.76.37.47.26.86.65.76.4
NIM (%)10.96.16.77.68.07.57.97.67.1
Interest Spread (%)8.910.513.710.812.112.211.310.411.4

Performance Ratios

ROA (%)3.51.80.31.51.41.81.11.92.0
ROE (%)12.07.71.69.89.812.57.412.214.4
ROCE (%)12.212.56.911.510.812.29.213.716.7

Efficiency Ratios

Cost to Income Ratio (%)56.666.480.070.366.460.066.263.464.5
Operating Costs to Assets (%)7.65.56.66.46.15.46.35.85.5

Valuation Parameters

Price/Book(x)0.00.00.00.00.02.01.51.51.8

Equitas Small Finance Bank Ltd Stock News

Equitas Small Finance Bank Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Equitas Small Fin. on 21-Nov-2024 16:59 is ₹63.69.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Equitas Small Fin. stood at ₹7,512.3.
The latest P/E ratio of Equitas Small Fin. as of 21-Nov-2024 16:59 is 16.76.
The latest P/B ratio of Equitas Small Fin. as of 21-Nov-2024 16:59 is 1.26.
The 52-week high of Equitas Small Fin. is ₹116.5 and the 52-week low is ₹62.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Equitas Small Fin. is ₹5,929 ( Cr.) .

About Equitas Small Finance Bank Ltd

The Bank was originally incorporated as V.A.P. Finance Private Limited on June 21, 1993 at Madras, Tamil Nadu as a private limited company under the Companies Act, 1956, and was granted the certificate of incorporation by the Registrar of Companies, Tamil Nadu at Chennai (RoC). The Bank became a deemed public limited company under section 43A of Companies Act, 1956 on March 5, 1994 and the name of the Bank was changed to V.A.P. Finance Limited and the certificate of incorporation of the Bank was endorsed by the RoC to that effect. The Bank thereafter became a private limited company under section 31(1) of the Companies Act, 1956 and a fresh certificate of incorporation dated March 30, 2011 was granted by the RoC consequent upon change of name from V.A.P. Finance Limited to V.A.P. Finance Private Limited. A fresh certificate of incorporation dated August 12, 2011 was granted by the RoC consequent upon change of name from V.A.P. Finance Private Limited to Equitas Finance Private Limited. A fresh certificate of incorporation was granted by the RoC on September 29, 2015 consequent upon change of name from Equitas Finance Private Limited to Equitas Finance Limited pursuant to conversion of the Bank into a public limited company. The Bank’s Promoter, EHL was granted the RBI In-Principle and RBI Final Approval on October 7, 2015 and June 30, 2016 respectively; to establish a small finance bank (SFB). Subsequently, the Bank was converted into an SFB. A fresh certificate of incorporation dated September 2, 2016 was granted by the RoC consequent upon change of name of the Bank from Equitas Finance Limited to Equitas Small Finance Bank Limited. The Bank was included in the second schedule to the RBI Act pursuant to a notification dated December 23, 2016 issued by the RBI and published in the Gazette of India dated February 4-February 10, 2017.

The bank was the largest Small Finance Bank (SFB) in India in terms of number of banking outlets, and the second largest SFB in India in terms of assets under management and total deposits in Fiscal 2019. The bank offers a range of banking products and services to customers with a focus on serving the financially unserved and underserved customer segments in India. The bank’s strength lies in promoting financial inclusion within these segments, with its group beginning operations in 2007 as an NBFC providing microfinance loans through EMFL. The bank has been providing housing finance since 2011 through EHFL. The bank has also been providing vehicle finance and MSE finance through the Erstwhile NBFC that received its asset finance license in 2012, primarily to economically disadvantaged households. While its business model has transitioned over the years, the provision of sustainable credit to unserved and underserved segments has remained its core focus.

Business area of the bank

The bank’s focus customer segments include individuals with limited access to formal financing channels on account of their informal, variable and cash-based income profile. The bank offers a range of financial products and services that address the specific requirements of these customer segments by taking into account their income profile, nature of business and type of security available. The bank’s asset products are suited to a range of customers with varying profiles. These include provision of small business loans comprising LAPs, housing loans, and agriculture loans to micro-entrepreneurs, microfinance to JLGs predominantly comprising women, used and new commercial vehicle loans to drivers and micro-entrepreneurs typically engaged in logistics, MSE loans to proprietorships, and corporate loans. On the liability side, its target customers comprise mass and mass-affluent individuals to whom it offers current accounts, salary accounts, savings accounts, and a variety of deposit accounts. In addition, the bank also provides non-credit offerings comprising ATM-cum-debit cards, third party insurance, mutual fund products, and issuance of FASTags.

Awards, accreditations and recognitions:

  • 2016: The Bank was awarded the Marketing Excellence Award in BFSI sector at the Global Marketing Excellence Awards, 2016.
  • 2017: The Bank was awarded the Marketing Excellence Award, 2017 in the BFSI sector by the Times Network National Awards For Marketing Excellence, 2017.
  • 2017: The Bank was awarded the Disability Matters Asia – Pacific Market Place Award, 2017 by Disability Matters.
  • 2017: The Bank was awarded the India’s Best Bank Award, 2017-18 by the Financial Express in SFB category.
  • 2017: The Bank was selected as one of the 67 Innovative Practices and Policies by the Zero Project.
  • 2018: The Bank was awarded the ABP News Brand Excellence Award, 2018 in banking, financial services and insurance (BFSI) sector.
  • 2018: The Bank was awarded the Skoch Order of Merit for qualifying amongst the top ranking banking and finance projects in India for Equitas Ecosystem.

Major events and milestones:

  • 1993: Incorporation as V.A.P. Finance Private Limited.
  • 2015: EHL received the RBI In-Principle Approval.
  • 2016: Amalgamation of EMFL and EHFL with the Bank pursuant to the Amalgamation Scheme.
  • 2016: Commencement of operations of the Bank as an SFB.
  • 2016: EHL received the RBI Final Approval.
  • 2018: Commencement of MSE Financing products by the Bank.
  • 2018: New CV financing portfolio of the Bank crossed Rs 5,000 million.
  • 2018: Advances including IBPCs crossed Rs 100,000 million.
  • 2019: Total deposits of the Bank crossed Rs 100,000 million.
  • 2019: Crossed 15,000 employees.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.