Bharat Financial Inclusion Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 533228 | NSE: BHARATFIN | Finance - NBFC | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Bharat Fin.-Amalgama

M-Cap below 100cr DeciZen not available

Bharat Financial Inclusion Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
12.79
Market Cap:
12,597 Cr.
52-wk low:
834.1
52-wk high:
1,148.7

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Bharat Financial Inclusion Ltd. - (Amalgamated) is a good quality company.

2. Is undervalued or overvalued?

The key valuation ratios of Bharat Financial Inclusion Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Bharat Fin.-Amalgama:

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.
Bharat Financial Inclusion Ltd. - (Amalgamated) has performed well in majority of the past ten years indicating its past ten year financial track record is very good
Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Operating Income (₹ Cr.)5238731,1754363325197241,1691,5531,9173,037
YoY Gr. Rt. %-66.8%34.7%-62.9%-23.8%56.2%39.5%61.5%32.8%23.5%-
Adj EPS (₹ ) 02715.4-188-27.56.514.923.82132.770.2
YoY Gr. Rt. %-NA-42.8%-1318.7%NANA130%60.2%-11.8%55.7%-
BVPS (₹ )0146.6244.956.934.240.680.9106.7174.9209.6301.2
YoY Gr. Rt. %-NA67%-76.8%-40%18.9%99.1%31.9%63.9%19.9%-
To view Net Profit/Total Funds (%) Colour Rating Guide click here
Net Profit/Total Funds (%)3.84.82.6-45.3-142.85.25.13.34.20

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Net Interest Income15.5%42%38.4%23.5%
Adj EPSNANA30.1%55.7%
BVPSNA43.7%37.4%19.9%
Share Price - - - -

Key Financial Ratios

RATIOS \ YEARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Asset Quality Ratio To view Asset Quality Ratio Colour Rating Guide click here
Net NPA to Net Advances (%)0000000000-
Capitalization Ratio To view Capitalization Ratio Colour Rating Guide click here
Capital Adequacy Ratio (%) 028.345.40000000-
Margins
Net Profit Margin (%)15.319.99.5-312.3-89.513.525.925.918.723.832.4
Performance Ratios To view Performance Ratios Colour Rating Guide click here
Return on Equity (%)18.521.88.2-124.7-76.117.325.725.515.417.123.3

Recent Performance Summary

No data to display

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

Latest Financials - Bharat Financial Inclusion Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 70.2 -
TTM Sales (₹ Cr.) 3,037 -
BVPS (₹.) 301.2 -
Reserves (₹ Cr.) 4,084 -
P/BV 2.98 -
PE 12.79 -
From the Market
52 Week Low / High (₹) 834.10 / 1148.70
All Time Low / High (₹) 54.40 / 1490.70
Market Cap (₹ Cr.) 12,597
Equity (₹ Cr.) 140.3
Face Value (₹) 10
Industry PE 28.3

Management X-Ray of Bharat Fin.-Amalgama:

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 Bharat Fin.-Amalgama

Adj EPS (Rs.)

Total Income (Cr.)

ROE (%)

BVPS (Rs.)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Income554958.511,269.54493.13358.38624.09981.031,320.671,727.902,141.63
Interest Income523.21872.921,175.47435.70332.20518.99723.961,169.131,553.081,917.23
Other Income 30.7985.5994.0757.4326.19105.10257.07151.54174.83224.40
Expenditure 429.94690.811,098.641,816.88655.52554.24787.46926.781,535.071,686.86
Interest Expense 194.43288.41349.53200.46142.72214.22279.05484.57622.46710.41
Operating Expenses 214.86341.35490.50386.71256.21240.14315.38394.94541.80687.83
Provisions 20.6661.06258.621,229.71256.6099.88193.0447.27370.81288.62
Exceptional Items 0000000000
Profit Before Tax 124.06267.70170.90-1,323.75-297.1469.85193.57393.89192.84454.78
Taxes 43.8393.7559.2736.85005.9090.91-96.85-0.70
Profit After Tax 80.22173.95111.63-1,360.60-297.1469.85187.66302.98289.69455.48
Adjusted EPS (₹)16.827.015.4-188.0-27.56.514.923.821.032.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Equity Capital664.85958.031,780.52430.17390.39459.211,046.461,3832,446.742,998.69
Share Capital 57.0664.5372.3272.36108.21108.21126.29127.31137.98139.32
Reserves 607.79893.501,708.20357.81282.18351920.161,255.682,308.762,859.37
Minority Interest0000000000
Long Term Borrowings2,132.332,685.19647.80328.06528.87486.421,069.942,207.912,487.322,628.53
Current Liabilities 297.37554.041,862.10959.381,592.191,551.562,582.323,562.795,483.505,903.41
Trade Payables13.0420.6300.07000000
Short term borrowings00441.13130.91570.52332.35609.63644.321,123.72606.35
Other Liabilities-13.04-20.63-440.83-126.46-570.52-332.35-609.62-644.32-1,123.72-606.29
Total Liabilities 3,094.554,197.274,290.721,722.122,511.452,497.204,698.737,153.7010,417.5611,530.69

Assets

Non Current Asset 18.9724.56186.94344.96330.51273.50380.47618.831,532.251,617.71
Loan Asset 0000000000
Other Non Current Asset 18.9724.56186.94344.96330.51273.50380.47618.831,532.251,617.71
Current Asset 3,075.584,164.994,103.781,377.162,180.942,223.704,318.266,534.878,885.329,912.98
Current Investment003.560000000
Other Current Asset3,075.584,164.994,100.231,377.162,180.942,223.704,318.266,534.878,885.329,912.98
Total Assets 3,094.554,197.274,290.721,722.122,511.452,497.204,698.737,153.7010,417.5611,530.69

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity -276.80-1,226.16-624.351,340.72-643.53-132.45-1,111.75-1,634.78-1,887.10-1,161.78
Cash Flow From Investing Activity -229.94140.74-67.912.65-23.55-4.61-14.73-18.77-12.95
Cash Flow From Financing Activity 1,563.91670.93235.28-1,209.83847.07-87.122,138.611,872.372,750.14528.23
Net Cash Flow 1,057.17-541.23-388.3362.99206.19-243.111,022.25222.86844.27-646.50
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Operational & Financial Ratios

EPS (₹)172715-188-27615242133
DPS (₹)0000000000
BVPS (₹)13614724557344181107175210

Performance Ratios

ROA (%)3.84.82.6-45.3-14.02.85.25.13.34.2
ROE (%)18.521.88.2-124.0-76.117.325.725.515.417.1
ROCE (%)16.817.316.0-52.0-8.914.215.016.210.111.5

Valuation Parameters

Price/Book(x)0.00.02.12.13.65.05.75.14.65.2

Bharat Financial Inclusion Ltd. - (Amalgamated) Stock News

Bharat Financial Inclusion Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bharat Fin.-Amalgama on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Bharat Fin.-Amalgama stood at ₹12,597.
The latest P/E ratio of Bharat Fin.-Amalgama as of 01-Jan-1970 05:30 is 12.79.
The latest P/B ratio of Bharat Fin.-Amalgama as of 01-Jan-1970 05:30 is 2.98.
The 52-week high of Bharat Fin.-Amalgama is ₹1,148.7 and the 52-week low is ₹834.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bharat Fin.-Amalgama is ₹3,037 ( Cr.) .

About Bharat Financial Inclusion Ltd. - (Amalgamated)

SKS Microfinance was incorporated as SKS Microfinance Private Limited, on September 22, 2003 under the Companies Act, 1956. The Company had obtained a certificate of registration from the RBI on January 20, 2005 to commence the business of a non-banking financial institution without accepting public deposits. With effect fromSeptember 1, 2005, the Company acquired business operations, assets and loan portfolio from SKS Society that was structured as a NGO and that was engaged in microfinance. In 1997, Swayam Krishi Sangam, or SKS Society, was founded as a public society in the state of Andhra Pradesh, and it functioned as a non-governmental organization, or NGO, that provided microfinance in Andhra Pradesh. After several years of operation as a NGO, SKS Society and its inherent not for profit business model was limited in its ability to address the credit needs of the poor throughout India. Accordingly, SKS Society decided it would transfer its business and operations to the company as of a newly incorporated private limited company in India in 2003.

The name of the Company was changed from SKS Microfinance Private Limited to SKS Microfinance Limited pursuant to a resolution of shareholders passed at an EGM held on May 2, 2009 and fresh certificate of incorporation was issued on May 20, 2009. Subsequently, a fresh certificate of registration dated June 3, 2009 was obtained from RBI for carrying on the business of non-banking financial institution without accepting public deposits.

The Company is the largest MFI in India in terms of total value of loans outstanding, number of borrowers and number of branches, according to the October 2009 CRISIL report titled India Top 50 Microfinance Institutions, or the CRISIL Report. The Company is engaged in providing microfinance services to women in the lower income segment predominantly located in rural areas in India. In addition to its market leadership position and the expertise in microfinance which they have developed, they believe that their competitive strengths include their scalable operating model which leverages technology, diversified product revenues, diversified sources of capital and its pan-India distribution network. Their strategy is to further expand its membership, loans and product offerings by relying on these strengths.

The company continues to finance its expansion by accessing multiple sources of capital, both debt and equity, including listed debentures, priority sector qualifying loans from banks, and equity investments from venture capital and private equity investors, institutions and others. Additionally, they seek to sell or assign our portfolio loans to banks to improve its financial position and finance its growth. During the four year period from fiscal 2006 to fiscal 2010, they expanded their membership from 201,943 in five states to 6,780,145 in 19 states, and their branches expanded from 80 to 2,029. Their total portfolio loans outstanding increased at a CAGR of 147.7% from Rs. 780.50 million as of March 31, 2006 to Rs. 29,367.20 million as of March 31, 2010. Over the four year period from fiscal 2006 to fiscal 2010, their profit after tax increased at a CAGR of 221.0%, from Rs. 16.47 million to Rs. 1,748.40 million. For the year ended March 31, 2010, their total income was Rs. 9,589.28 million.

Milestones:

  • September 22, 2003 - Incorporation of SKS Microfinance Private Limited
  • January 20, 2005 - Registration with the RBI in the name of SKS Microfinance Private Limited to carry on the business as a non-banking financial institution without accepting deposits
  • September 1, 2005 - Transfer of all assets and properties, pursuant to a MoU including the existing loans and receivables in relation to micro finance activities, to the company from SKS Society
  • January 31, 2006 - Issue of 10,00,000 equity shares to SIDBI pursuant the subscription-cum-shareholders agreement dated January 31, 2006
  • March 24, 2006 - Issue of equity shares pursuant to equity investments by the following: (i) MUC -- 20,99,040 equity shares; (ii) Vinod Khosla -- 20,99,040 equity shares; and (iii) The Ravi and Pratibha Reddy Foundation -- 20,99,040 equity shares.
  • February 28, 2007 - The membership of the company crosses 5,00,000 in more than 250 branches across 11 states.
  • March 29, 2007 - Issue of equity shares pursuant to equity investments by the following: (i) MUC -- 13,19,069 equity shares; (ii) Vinod Khosla -- 13,19,069 equity shares; (iii) SKS Capital -- 13,19,069 equity shares; (iv) Odyssey Capital Private Limited -- 8,94,064 equity shares; and (v) SCI II -- 5,430,468 equity shares.
  • September 30, 2007 - The membership of the company crosses 10,00,000 in more than 500 branches across 15 states.
  • December 14, 2007 - Social and Corporate Governance Award issued by BSE and Nasscom Foundation for Best Corporate Social Responsibility Practice
  • December 27, 2007 - Issue of equity shares pursuant to equity investments by the following: (i) SIDBI -- 8,07,461 equity shares; (ii) Yatish Trading Company Private Limited -- 9,62,050 equity shares; (iii) Infocom Ventures -- 2,83,020 equity shares; (iv) Vinod Khosla -- 8,20,757 equity shares; (v) MUC -- 22,74,020 equity shares; (vi) SCI II -- 28,47,013 equity shares; (vii) SKS Capital -- 36,78,027 equity shares; (viii) Columbia Pacific Opportunity -- 275,944 equity shares; (ix) SCIGI I -- 29,96,396 equity shares; (x) SVB India Capital Partners I, L.P -- 2,75,944 equity shares; and (xi) Tejas Ventures -- 17,60,552 equity shares.
  • May 6, 2008 - Certification bearing number 17998/08/S received from IQ Net that the quality management system of the company is in compliance with the standard ISO 9001:2000 in relation to the conducting of internal audits as per the policies and applicable standards.
  • July 31, 2008 - The membership of the company crosses 2,500,000 in more than 1,100 branches across 15 states.
  • October 20, 2008 - Issue of equity shares pursuant to equity investments by the following: (i) Sandstone Investment Partners I -- 20,85,448 equity shares and 62,56,344 preference shares (ii) Kismet SKS II -- 8,85,044 equity shares and 26,55,131 preference shares (iii) ICP Holdings I -- 81,383 equity shares and 2,44,150 preference shares
  • February 27, 2009 - Issue of 2,500 10.5% secured redeemable NCD of face value of Rs 1,00,000 each aggregating Rs. 250 million to Yes Bank Limited on a private placement basis.
  • April 23, 2009 - Issue of 750 10.0% secured redeemable NCD of face value of Rs 10,00,000 each aggregating Rs. 750 million to Standard Chartered Bank on a private placement basis. The said debentures have been listed on BSE pursuant to the listing agreement dated April 24, 2009.
  • April 30, 2009 - The membership of the company crosses 4,000,000 in more than 1,400 branches across 18 states.
  • May 20, 2009 - Fresh certificate of incorporation consequent to the change of the name on conversion to a public limited company pursuant to a resolution of its shareholders dated May 2, 2009
  • June 3, 2009 - Registration with the RBI in the name of SKS Microfinance Limited to carry on the business of non-banking financial institutions without accepting deposits pursuant to the change in the name of the company on conversion to a public limited company.
  • August 31, 2009 - The membership of the company crosses 5,000,000 in more than 1,600 branches across 19 states.
  • November 24, 2009 - Religare Asset Management Company Limited has subscribed to commercial papers issued by the company for value of Rs 250 million having a discount rate of 8.10% per annum
  • November 10, 2009 - Yes Bank Limited has subscribed to commercial papers issued by the company for value of Rs 1,000 million having a discount rate of 8.00% per annum
  • December 9, 2009 - Issue of 500 NCD of Rs 10,00,000 each aggregating Rs. 500 million to BALICL at a coupon rate of 9.25% per annum
  • December 23, 2009 - Issue of 500 NCD of Rs 10,00,000 each aggregating Rs 500 million to Yes Bank at a coupon rate of 8.30% per annum. The said debentures have been listed on BSE pursuant to the listing agreement dated December 29, 2009.
  • December 30, 2009 - Tata Capital Limited has subscribed to commercial papers issued by the company for value of Rs 200 million having a discount rate of 8.10% per annum
  • January 11, 2010 - Sanction by State Bank of India of Rs 350 million towards term loans and Rs 650 million towards cash credit for on lending purpose.
  • January 12, 2010 - Availing of microfinance corporate loan facility with HDFC for Rs 100 million to provide financial assistance for undertaking housing finance activities
  • January 18, 2010 - Agreement with HDFC on Technology license and service usage for undertaking housing finance activities.
  • January 19, 2010 - Issue of 9,37,770 equity shares pursuant to equity investments by Catamaran
  • February 3, 2010 - Tie up with State Bank of India, State Bank of Hyderabad and State Bank of Mysore for online integration of 585 branch bank accounts of the company through CMS
  • February 4, 2010 - Religare Asset Management Company Limited subscribed to commercial papers issued by the company for value of Rs 250 million having a discount rate of 6.6% per annum.
  • February 10, 2010 - MOU with Future Group for purchase of supplies by kirana stores on a wholesale basis located in and around New Delhi.
  • March 8, 2010 - Sanction of Tier-II unsecured subordinated debt of Rs. 1,000 million by SIDBI for tenure of eight years

Products:

1. Proprietary Products

  • Income Generating Loans
  • Mid-Term Loans
  • Life Insurance Loans
  • Emergency Loans
  • Productivity Loans
  • Individual Loans

2. Distributor Products

  • Loan Cover Insurance
  • Life Insurance
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.