Post on 09-Apr-2018
Banking Monthly
Manish AgarwallaSachit Motwani, CFA, FRM
26 February 2014
SummaryIndustrial indicators such as IIP, PMI, and core sector data have improved vs previous months; however, this is only a marginal positive as most macro indicators are already subdued (December 2013 IIP was �0.6), and a significant pickup is unlikely in the near term. While we see some respite in industrial indicators, core inflation has continued to move up and remains a cause of concern.
Banking PerformanceEven in Q3FY14, the outperformance of private banks continued —
they reported a healthy earnings growth of 19% YoY driven by stable NIMs and controlled opex. In line with expectations, PSU banks reported a 31% YoY decline in earnings owing to elevatedcredit costs, higher opex and higher tax due to creation of DTL (deferred tax liability) on special reserves. While private banks reported stable NIMs, some large PSU banks (SBI, PNB and BOB) saw NIM improvement while most others reported flat NIMs. Large banks also benefited from mobilization of FCNR (B) deposits raised in Q3FY14.
Private banks managed asset quality well with absolute GNPAs increasing only by 4.7% QoQ. However, their absolute NNPAs increased by 15% QoQ and PCR (provision coverage ratio) declined
marginally. Within private banks, ICICI Bank and IndusInd Bank reported higher�than�expected asset�quality stress while HDFC Bank surprised positively. ICICI Bank also reported a sharp spike (2x QoQ) in fresh restructuring.
For PSU banks, the fresh NPL accretion moderated with slippage ratio almost flat QoQ. Consequently, GNPAs increased by 5.3% QoQ while NNPAs increased by 7.8% QoQ and PCR declined marginally. Within the PSU space, BOB, PNB and Indian Bank reported a QoQ decline in slippages. However, SBI disappointed on asset quality with 37% QoQ increase in slippages; however, higher write�offs enabled SBI to report only a 5.6% QoQ increase in absolute GNPAs. Most PSU banks in our coverage reported decline in outstanding restructured book due to receipt of SEB (State Electricity Board) bonds.
Guidance highlights and management commentaryThe guidance and management commentary was divergent, not just between private and PSU banks, but also within PSU/private banks. For instance, while SBI and few other PSU banks indicated
that the asset quality stress will probably continue over the next few quarters, BOB and PNB advised sustainability in their performance. Private Banks like Axis Bank and ICICI Bank signaled further asset quality stress, but Indusind Bank said its asset quality might witness marginal improvement.
2
3
BFSIBFSI
4
Banking: Business aggregates
•
Credit growth continues to remain moderate at 15.9% YoY as on Feb 7, 2014 due to poor demand amidst weak economic environment.
•
Deposit accretion which had garnered pace due to FCNR deposit mobilization has also now moderated to 15.6% YoY as on Feb 7, 2014.
•
Within sectors, the credit growth was driven by services and retail, while within industry, the growth was led by power segment.
Source: Bloomberg, PhillipCapital India Research
Growth Rate (%)
Basic Metal & Metal products 15.1
CRE 14.6
All engineering 16.3
NBFC 15.1
Housing 17.7
Iron & Steel 14.9
Power 21.2
646668707274767880
8
13
18
23
28
33
Feb
7, 20
14
Nov
29, 2
013
Oct
4, 2
013
Aug
23, 2
013
Jun
14, 2
013
Apr
19, 2
013
Feb
22, 2
013
Dec
14, 2
012
Oct
19,
201
2
Au g
31, 2
012
Jun
29, 2
012
May
4, 2
012
Mar
23, 2
012
Jan
13, 2
012
Nov
18, 2
011
Sep
30, 2
011
SCB Business aggregates
Deposit Gwth (%) Credit Gwth (%) CD ratio (rhs)
0
5
10
15
20
25
Dec
-11
Feb-
12
Apr
-12
Jun-
12
Aug
-12
Oct
-12
Dec
-12
Feb-
13
Apr
-13
Jun-
13
Aug
-13
Oct
-13
Dec
-13
Sector wise credit growth (%)Non-Food Credit AgricultureIndustry RetailServices
5
Banking: Deposit and base rate of top banks
•
Given the subdued credit offtake, most banks also maintained their base rates despite revision in policy rates.
•
If credit outlook improves, banks will have to raise
deposit rates in order to attract more deposits for meeting the credit demand, which will eventually result in increase in base rates.
•
Deposit rates were largely unchanged in most of the buckets across banks. Private banks maintained status quo while PSU banks marginally reduced rates at longer end.
•
The effective cost in rupee terms for banks on FCNR deposit translates to 8.6%-8.8% and moreover these
deposit are exempted from CRR and SLR requirement.
•
These cost effective liquidity flow will enable banks to reduce cost of deposit and help boost margin though marginally.
Current less than 1yr
1-2yr More than 2yr
Axis Bank 3.5-8.75 8.75-9.0 8.5-8.75
BOB 4.5-8.25 9.1 9.1
BOI 4.0-8.0 9.05 8.75-9.05
HDFC BANK 3.5-8.75 8.75 8.25-8.75
ICICI Bank 4.5-7.75 8.0-9.0 8.5-8.75
PNB 4-8.0 9.0 9.0
SBI 7.5 9.0 8.5-9.0
UBI 4.0-8.55 9 8.75-9.0
Base Rate Oct 2013 Nov 2013
Axis Bank 10.25 10.25
BOB 10.25 10.25
BOI 10.25 10.25
HDFC BANK 9.80 10.00
ICICI Bank 10.25 10.25
PNB 10.25 10.25
SBI 9.80 10.00
UBI 10.25 10.25
Source: Company, PhillipCapital India Research
6
Banking: Capex
data
0%
2%
4%
6%
8%
10%
12%
-1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 9,000
10,000
Mar
-07
Jun-
07Se
p-07
Dec
-07
Mar
-08
Jun-
08Se
p-08
Dec
-08
Mar
-09
Jun-
09Se
p-09
Dec
-09
Mar
-10
Jun-
10Se
p-10
Dec
-10
Mar
-11
Jun-
11Se
p-11
Dec
-11
Mar
-12
Jun-
12Se
p-12
Dec
-12
Mar
-13
Jun-
13Se
p-13
Dec
-13
Project Stalled
Stalled, bn % of implementation (rhs)
0%
10%
20%
30%
40%
50%
60%
010,00020,00030,00040,00050,00060,00070,00080,00090,000
Mar
-07
Jun-
07Se
p-07
Dec
-07
Mar
-08
Jun-
08Se
p-08
Dec
-08
Mar
-09
Jun-
09Se
p-09
Dec
-09
Mar
-10
Jun-
10Se
p-10
Dec
-10
Mar
-11
Jun-
11Se
p-11
Dec
-11
Mar
-12
Jun-
12Se
p-12
Dec
-12
Mar
-13
Jun-
13Se
p-13
Dec
-13
Under ImplementationUnder implementation Rs bn YoY (%), RHS
Source: CMIE, PhillipCapital India Research
•
New project announcements have shown a strong increase of 165% YoY and 55% QoQ.
•
Outstanding project under implementation however has remained stagnant at Rs 83 trn.
•
Proportion of stalled projects remain at 10% of project under implementation compared to average proportion of 5% largely on account of land/environment clearance & fuel availability.
-100%
-50%
0%
50%
100%
150%
200%
01,0002,0003,0004,0005,0006,0007,0008,0009,000
Mar
-07
Jun-
07Se
p-07
Dec
-07
Mar
-08
Jun-
08Se
p-08
Dec
-08
Mar
-09
Jun-
09Se
p-09
Dec
-09
Mar
-10
Jun-
10Se
p-10
Dec
-10
Mar
-11
Jun-
11Se
p-11
Dec
-11
Mar
-12
Jun-
12Se
p-12
Dec
-12
Mar
-13
Jun-
13Se
p-13
Dec
-13
New Projects
New Projects, Rs bn YoY (%), RHS
7
Banking: Asset quality aggregates
•
Pace of gross slippages have moderated with improvement seen in banks like PNB, BOB and Indian Bank. Slippage ratio for the industry was flat at 2.5%.
•
Gross slippages (annualized) for PSBs stood at 2.8% while it was 1.2% for private banks.
•
The stress has now broad-based covering most of the industry.
•
Outstanding restructured stock of PSBs declined by 35 bps QoQ to 5.6% driven by conversion of SEB loans into bonds under the FRP. The restructured portfolio of private banks increased by 13 bps QoQ to 1.6% driven by higher restructuring for ICICI Bank.
•
Huge CDR pipeline and delays in infrastructure will lead to elevated level of fresh restructuring during
FY15 as well.
•
CDR referrals as on Q3FY14 stood elevated at Rs 377 bn.
•
Given the elongated period of slowdown, corporate
which were restructured previously has high probability of slipping to non performing category.
Source: Company, PhillipCapital India Research
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
FY08 FY09 FY10 FY11 FY12 FY13 Q1FY14 Q2FY14 Q3FY14
Outstanding restructured portfolio (% to gross advances)
Private PSB
4
5
6
7
8
9
10
0.00.51.01.52.02.53.03.54.0
Gross SlippagePrivate bank PSB Real GDP Growth %, rhs
8
Banking valuation
0.0
0.4
0.8
1.2
1.6
2.0
2.4
0
2
4
6
8
10
Feb-06 Feb-07 Feb-08 Feb-09 Feb-10 Feb-11 Feb-12 Feb-13 Feb-14
Public Bank
GDP Growth %, lhs Interest rate %, lhs PS Banks (P/ABV)+1.65SD -1.65SD
•
Historically, 90% of the time, PSBs have traded in the range of 1.65x –
0.75x, 1yr forward ABVPS. Current valuation of 0.7x is a 40% discount to median
valuation of 1.2x.
•
The slowing economic activity (slowest in last 10 years) may lead to further downside in asset quality and therefore its valuation.
•
Historically, 90% of the time, Private banks have traded in the range of 3x –
1.4x, 1yr forward ABVPS
•
Current valuation of 2x is below the median valuation of 2.2x.
•
Private banks are trading at ~ 140% premium to PSBs (highest since peak of March 2008)
Source: PhillipCapital India Research
0.0
0.8
1.6
2.4
3.2
4.0
4.8
0
2
4
6
8
10
Feb-06 Feb-07 Feb-08 Feb-09 Feb-10 Feb-11 Feb-12 Feb-13 Feb-14
Private BankGDP Growth %, lhs Interest rate %, lhs P/ABV+1.65SD -1.65SD
9
NBFC –
Contribution of fleet operator; Mortgage rate; Funding cost
Source: PhillipCapital India Research
0.75
0.80
0.85
0.90
0.95
1.00
1.05
0.40
0.45
0.50
0.55
0.60
0.65
Contribution (Freight‐fuel cost) Rs per tone Kilometer
Delhi ‐Mumbai‐Delhi Delhi ‐ Kolkata‐DelhiDelhi ‐ Chennai‐Delhi Delhi ‐ Nagpur‐Delhi (rhs0
•
The contribution (freight –
fuel cost) has improved across
various route in last 2-3 months. However there is no definitive signs of improvement in utilization levels, thus keeping the cash flows of the fleet operators under stress.
•
The mortgage rates continues to drift downward during FY14 (despite some hardening of deposit rate) owing to increased competition in the segment.
•
Barring two wheelers, the auto sales (passenger car /
Commercial vehicle) continued to decline on YoY basis.
8
9
10
11
12
13
14
HDFC Ltd lending rates
-40
-30
-20
-10
0
10
20
30
Jan-
13
Feb-
13
Mar
-13
Apr
-13
May
-13
Jun-
13
Jul-1
3
Aug
-13
Sep-
13
Oct
-13
Nov
-13
Dec
-13
Jan-
14
Auto SalesPassenger vehicles growth (YoY)CV sales growth (YoY)Two wheeler sales (YoY)
10
Life Insurance: Total premium
•
Total premium for the life insurance industry (new + renewal) declined by 0.3% YoY in FY13 (-1.3% in FY12).
•
Total premiums for LIC increased by 2.9% YoY in FY13 (-0.2% YoY in FY12)
•
In terms of new business, APE for life insurance industry declined by 15.3% YoY driven by a sharp decline in APE for LIC due to higher growth in single premium policies and a sharp decline in First year premiums.
•
Private insurer’s total premium declined by 8.1% YoY in FY13 as against a decline of 3.8% in FY12.
•
In terms of new business, APE of private players increased by 3.9% YoY in FY13 (-17.8% in FY12)
•
Owing to a sharp decline in LIC’s APE over the last few months, private players’
market share has stabilized at 40%+.
-10
0
10
20
30
40
50
60
0
500
1000
1500
2000
2500
3000
3500
FY06 FY07 FY08 FY09 FY10 FY11 FY12 FY13
Total IndustryTotal premium (Rs bn) Growth (YoY) (rhs)
-20
0
20
40
60
80
100
120
0100200300400500600700800900
1000
FY06 FY07 FY08 FY09 FY10 FY11 FY12 FY13
Private Insurers
Total premium (Rs bn) Growth (YoY) (rhs)
Source: PhillipCapital India Research
•
New business premium (NBP) for life insurance companies increased by 22.5% YoY to Rs 847.2 bn as on 9MFY14. NBP for LIC increased by 30.6% YoY while for private insurers increased only marginally by 0.3% YoY.
•
Healthy growth was driven by strong product push before the new regulatory product regime (new norms for traditional insurance plans) coming into play from Jan 1, 2014.
•
New traditional products from Jan 1, 2014 will have lower surrender values, high risk cover and agent’s commission linked to tenure of the policy. This will also impact the NBAP margins on traditional products which had been dominating the product mix in the last few years.
•
In terms of APE, the total industry growth was 9.5% YoY as LIC had witnessed a strong growth in single premiums.
•
Amongst major private insurers, strong growth was witnessed by Reliance Life, SBI Life and Max Life, while HDFC Life and ICICI Life saw contraction in their NBP collection.
•
LIC dominance continued with its market share improving to 65.5% as on 9MFY14 as against 60.5% as on FY13 driven by aggressive pushing of traditional products before new product norms kicking in.
11
Life insurance: Annualized Premium Equivalent (APE)
0
100000
200000
300000
400000
500000
FY09 FY10 FY11 FY12 FY13 9MFY14
LIC V/s Private APE (Rs mn)LIC Pvt
LIC V/s Private Market Share
42.2 46.958.7 65.2 60.5 65.5
57.8 53.141.3 34.8 39.5 34.5
0
20
40
60
80
100
120
FY09 FY10 FY11 FY12 FY13 9MFY14
LIC Pvt
Source: PhillipCapital India Research
12
Life insurance: APE Trend
-60
-40
-20
0
20
40
60
80
100
0
10000
20000
30000
40000
50000
60000
70000
FY08 FY09 FY10 FY11 FY12 FY13 9MFY14
SBI Life
APE (Rs mn) Growth (YoY) (rhs)
-100
-50
0
50
100
150
200
0
5000
10000
15000
20000
25000
30000
35000
40000
FY08 FY09 FY10 FY11 FY12 FY13 9MFY14
Reliance Life
APE (Rs mn) Growth (YoY) (rhs)
-40
-20
0
20
40
60
80
0
5000
10000
15000
20000
25000
30000
35000
40000
FY08 FY09 FY10 FY11 FY12 FY13 9MFY14
HDFC Standard
APE (Rs mn) Growth (YoY) (rhs)
-40
-20
0
20
40
60
80
0
10000
20000
30000
40000
50000
60000
70000
80000
90000
FY08 FY09 FY10 FY11 FY12 FY13 9MFY14
ICICI Prudential
APE (Rs mn) Growth (YoY) (rhs)
Source: PhillipCapital India Research
13
MACROMACRO
14
Policy rates
-5
0
5
10
15
20
25
Jan-
11
May
-11
Sep-
11
Jan-
12
May
-12
Sep-
12
Jan-
13
May
-13
Sep-
13
Jan-
14
Real Interest Vs Deposit GrowthReal Interest rate (%) Deposit Growth (%)
•
With inflation coming down and deposit rates remaining high, the real interest rates have become positive.
•
Stable positive real interest will augur well for the
banks deposit growth going forward.
•
Adequate liquidity available with banks, lack of credit demand, interest on deposit may remain stable in
near terms.
•
WPI for January declined 5.05% (Vs 6.2% in Dec’
13).
•
In the previous monetary policy, the central bank increased its repo rate by 25bps to 8%. RBI hiked repo rate in the last monetary policy due to higher core inflation. Thus, we believe even if headline inflation has fallen significantly, possibility of rate cut stands weak as long as core inflation is rising. As per our economist Anjali Verma, inflation is expected to inch higher in the next few months, thus, expect RBI to maintain status quo in the April monetary policy review.
•
Our in-house view on average WPI for FY15 is 6%-
6.5%.
Source: Bloomberg, PhillipCapital India Research
Policy Rate (%)
0
2
4
6
8
10
12
Jan-
11
Apr
-11
Jul-1
1
Oct
-11
Jan-
12
Apr
-12
Jul-1
2
Oct
-12
Jan-
13
Apr
-13
Jul-1
3
Oct
-13
Jan-
14
WPI Repo Rate SBI 1yr Dep Rate CRR
15
•
Yield curve February has shifted upward following repo hike by RBI. 10Yr Gsec
touched a high of 8.92% during the month before softening marginally.
•
The short term corporate bond rates and CD rates have also witnessed increase following policy rate hike.
Yield curve
Source: Bloomberg, PhillipCapital India Research
AAA Corporate Bond Spread over G-Sec
1 Yr spread
2 Yr spread
3 Yr spread
4 Yr spread
5 Yr spread
Oct-13 0.52 1.15 1.22 1.10 0.94
Nov-13 0.73 1.16 1.27 1.19 1.12
Dec-13 0.89 1.26 1.29 1.01 0.74
Jan-14 1.19 1.11 0.96 0.77 0.83
Feb-14 1.33 0.98 1.07 0.83 0.75
Yield Curve (%)
8
8.25
8.5
8.75
9
9.25
G-Sec 1yr G-Sec 2yr G-Sec 3yr G-Sec 4yr G-Sec 5yr G-Sec 10yr
Jan‐14 Dec‐13 Feb‐14
1 yr CD rate
0
2
4
6
8
10
12
14
16
Feb-
08
Aug
-08
Feb-
09
Aug
-09
Feb-
10
Aug
-10
Feb-
11
Aug
-11
Feb-
12
Aug
-12
Feb-
13
Aug
-13
Feb-
14
16
Money supply data
8
10
12
14
16
18
Jan-
12
Mar
-12
May
-12
Jul-1
2
Sep-
12
Nov
-12
Jan-
13
Mar
-13
May
-13
Jul-1
3
Sep-
13
Nov
-13
Jan-
14
M3 Growth (YoY %)
-800-600-400-200
0200400600800
Apr
-11
Jul-1
1
Oct
-11
Jan-
12
Apr
-12
Jul-1
2
Oct
-12
Jan-
13
Apr
-13
Jul-1
3
Oct
-13
Jan-
14
Factors affecting liquidityChange in Curr. In circulation (m-o-m Rs bn)
Change in Govt. cash balance (m-o-m Rs bn)
•
M3 growth at 14.3% YoY has increased above RBI’s
projection of 13%. YTD M3 growth was 11.5%.
•
Borrowing under LAF window have narrowed since July on account of limitations enforced by RBI.
Source: Bloomberg, PhillipCapital India Research
0
2
4
6
8
10
12
-2500
-2000
-1500
-1000
-500
0
500
Apr
-11
Jul-1
1
Oct
-11
Jan-
12
Apr
-12
Jul-1
2
Oct
-12
Jan-
13
Apr
-13
Jul-1
3
Oct
-13
Jan-
14
LAF (Repo) / Rev. Repo LAF (Rs bn) Call Rate (rhs)
17
Fiscal conditions
•
Increase in policy rate, rising global treasury yields and weak macro-economic fundamentals sent 10-year benchmark bond yields vaulting over 8.9%.
•
The fiscal deficit for FY14 stood at 4.6% (4.8%
budgeted). The over achieved figure of 4.6% is driven by cut in plan expenditure & deferment of subsidy despite slippage in tax collection and disinvestment target.
•
FY15 Gross government borrowing is aimed at Rs
5.97tn vs. Rs 5.63tn in FY14.
Source: Bloomberg, PhillipCapital India Research
Date% of FY14
Budgeted borrowingAmount (Rs bn) Date
% of FY13 borrowing
Amount (Rs bn)
Apr-13 9 450 Apr-12 5 230May-13 19 923 May-12 12 540Jun-13 28 1382 Jun-12 24 1124Jul-13 40 1972 Jul-12 34 1594
Aug-13 54 2623 Aug-12 50 2344Sep-13 52 2553 Sep-12 58 2694Oct-13 64 3153 Oct-12 69 3234Nov-13 77 3753 Nov-12 79 3704Dec-13 86 4203 Dec-12 87 4074Jan-14 95 4653 Jan-13 92 4314Feb-14 100 4888 Feb-13 100 4674Mar-14 Mar-13 100 4674
Net borrowing FY14 (budgeted) 4888 Net borrowing FY13 (Actual) 4674
GOI Borrowing
0
1000
2000
3000
4000
5000
6000
Feb-
12
Apr
-12
Jun-
12
Aug
-12
Oct
-12
Dec
-12
Feb-
13
Apr
-13
Jun-
13
Aug
-13
Oct
-13
Dec
-13
Feb-
14
4.0
5.0
6.0
7.0
8.0
9.0
10.0Incremental net borrowing (Rs bn) GIND10YR Index (rhs)
18
Macro snapshot
Latest 1M-Ago 3M-Ago 6M-Ago 12M-Ago
Forex Reserves, $Bn 290.6 295.2 294.5 290.5 295.0
Government Borrowing, Rs Bn 5580 5340 4740 3240 4980
WPI,% 6.8 6.6 7.2 8.0 7.6
CPI,% 11.6 11.2 9.6 9.8 5.3
Index of Industrial Production,% 2.4 -0.5 8.4 -0.1 1.0
6-core Industry,% 4.7 2.5 4.2 1.2 2.1
Exports, $ Bn 26.3 24.8 22.7 22.0 25.2
Imports, $ Bn 41.2 45.7 41.3 37.4 40.1
Trade Deficit, $ bn -14.9 -20.8 -18.6 -15.3 -14.9
GDP,% 5.3 - 5.5 5.3 6.7
Agriculture,% 1.2 - 2.9 1.7 3.1
Industry,% 1.2 - 0.8 0.7 2.7
Services,% 7.1 - 7.4 7.5 8.5
Exports, $ Bn 69.8 - 76.7 80.2 79.6
Imports, $ Bn 118.2 - 119.0 131.7 124.1
Trade Deficit, $ Bn -48.3 - -42.3 -51.5 -44.5
Invisibles, $ Bn 25.9 - 25.8 29.8 25.6
Current Account Deficit, % of GDP -22.4 - -16.6 -21.8 -18.9
Net capital flows, $ Bn 23.9 - 16.1 16.6 17.2
Source: Bloomberg, PhillipCapital India Research
19
Valuation matrix: Coverage universeMCap MCap CMP __Gwth (12-14E)____ ____P/Adj. BV____ _____RoE (%)_____ ____NII(Rs bn)____ ______NIM(%)______ _____CAR(%)_____ Opg. Profit (Rs bn) Cost to Income ratio
Rs bn US$ bn (Rs) NII % PPP% PAT% FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e
Public Sector Banks
Andhra Bank 31 0.6 55 -3.8 -4.1 -24.6 0.5 0.53 0.56 16.2 5.3 8.3 37.6 37.6 34.8 2.8% 2.3% 2.3% 11.8 10.7 10.0 27.7 22.3 25.5 42.4 53.3 54.6
Bank of India 100 1.8 168 8.5 13.0 16.3 0.6 0.56 0.50 12.9 12.6 13.6 90.2 90.2 106.3 2.2% 2.2% 2.2% 11.0 10.6 10.1 74.6 85.9 95.3 41.7 42.4 43.4
BOB 227 4.1 538 3.3 7.4 7.8 0.8 0.80 0.73 16.0 14.4 14.6 113.2 113.2 120.7 2.3% 2.1% 2.2% 13.3 13.1 12.6 90.7 91.7 104.6 39.3 43.4 44.1
Canara Bank 94 1.7 213 5.2 12.4 5.2 0.5 0.53 0.48 13.2 9.6 12.8 78.8 78.8 87.2 2.1% 2.0% 2.1% 12.4 10.3 9.9 58.9 64.4 74.5 46.6 48.0 48.4
Corp Bank 35 0.6 226 6.0 6.3 -6.8 0.4 0.45 0.43 16.1 7.3 11.6 34.3 34.3 38.5 2.0% 1.9% 1.8% 12.3 11.6 10.9 30.4 32.6 34.3 39.7 41.8 45.0
IOB 42 0.8 45 5.0 6.1 19.5 0.4 0.53 0.58 4.9 3.8 5.4 52.5 52.5 57.9 2.3% 2.3% 2.3% 11.9 11.5 11.2 38.2 40.6 42.9 47.2 49.0 52.3
Oriental Bank 47 0.9 161 4.2 2.5 2.2 0.5 0.47 0.45 11.5 8.9 10.2 47.0 47.0 51.0 2.5% 2.5% 2.5% 12.0 12.1 11.5 36.9 37.1 38.8 41.9 44.6 46.8
PNB 192 3.5 544 5.4 2.7 -2.2 0.7 0.70 0.64 16.5 10.7 12.8 148.6 148.6 165.1 3.2% 3.3% 3.3% 12.7 12.8 12.5 109.1 110.3 115.1 42.8 46.7 50.6
SBI 1042 19.0 1524 4.9 4.2 -5.3 1.0 1.00 0.97 15.4 10.1 10.8 611.6 611.6 673.4 3.2% 3.0% 3.1% 12.8 13.0 12.5 409.2 390.0 444.4 56.3 62.8 62.7
Union Bank 61 1.1 102 1.7 -1.7 -8.0 0.5 0.49 0.47 15.0 9.4 10.2 75.4 75.4 78.0 2.7% 2.4% 2.3% 11.5 11.8 10.8 55.8 52.1 53.9 44.7 50.2 53.1
Indian Bank 37 0.7 87 -1.0 4.3 -7.6 0.4 0.42 0.36 21.0 16.1 10.2 45.2 45.2 44.3 3.1% 2.6% 2.7% 13.1 12.4 11.5 30.6 28.8 33.3 47.3 49.9 49.6
Private Sector Banks
Axis Bank 577 10.5 1234 10.4 13.7 13.6 1.8 1.55 1.36 18.5 17.0 16.3 96.7 96.7 117.9 3.2% 3.4% 3.4% 17.0 17.6 17.5 93.0 109.3 120.3 42.6 41.7 42.5
HDFC Bank 1613 29.3 678 7.9 24.2 23.1 4.5 3.82 3.24 20.3 21.6 21.8 158.1 158.1 184.2 4.5% 4.5% 4.5% 16.8 17.8 17.6 114.3 146.6 176.2 49.6 44.8 44.1
ICICI Bank 1194 21.7 1035 9.5 18.0 13.9 1.8 1.68 1.55 13.1 13.9 14.1 138.7 138.7 166.3 2.9% 3.1% 3.2% 18.8 17.6 16.9 132.0 163.5 183.9 40.6 38.1 38.6
Dvpt Cr Bank 13 0.2 53 13.9 39.3 24.8 1.5 1.27 1.10 10.9 14.0 12.8 2.8 2.8 3.7 3.0% 3.1% 3.0% 13.6 13.1 12.3 1.3 1.9 2.4 68.6 62.1 58.9
NBFC's
HDFC Ltd 27 0.5 806 18.6 16.5 16.4 5.1 4.60 4.04 17.6 16.7 16.1 61.8 74.6 86.9 3.6% 3.6% 3.6% 14.7 13.8 13.1 67.2 78.5 91.2 7.8 7.7 7.8
Shriram Transport Fin 129 2.4 570 8.2 5.9 3.1 1.8 1.64 1.46 20.6 16.6 17.1 34.6 37.0 40.5 7.7% 7.0% 6.9% 16.6 15.6 16.1 28.7 30.2 32.2 22.4 23.7 25.6
Source: Company, PhillipCapital India Research Estimates
20
Valuation matrix: Coverage universe
_______PAT(Rs bn)_______ ________CASA(%)________ ________EPS (Rs)________ _________Adj BV (Rs)_________ ________GNPA(%)________ ________NNPA(%)________FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e FY13 FY14e FY15e
Public Sector Banks
Andhra Bank 12.9 4.6 7.3 25.5% 25.4% 25.0% 23 8 12 121 104 99 2.1 3.8 5.4 0.9 2.5 3.4
Bank of India 27.5 30.7 37.2 24.5% 23.6% 23.1% 46 48 58 281 302 334 2.4 3.0 2.9 1.5 2.1 1.8
BOB 44.8 45.8 52.1 25.1% 25.8% 25.9% 106 106 121 657 673 734 1.6 2.4 3.4 0.5 1.3 1.9
Canara Bank 28.7 22.3 31.8 24.1% 24.0% 24.1% 65 48 69 432 403 441 1.7 2.6 2.8 1.4 2.2 2.5
Corp Bank 14.3 7.3 12.5 21.6% 18.2% 18.2% 94 44 74 561 500 520 1.3 1.7 3.0 0.9 1.2 2.1
IOB 5.7 5.0 8.1 26.4% 25.9% 25.4% 6 4 6 103 84 78 2.8 4.1 5.2 1.4 2.6 3.2
Oriental Bank 13.3 11.2 13.9 24.5% 24.0% 23.9% 46 37 46 345 341 356 3.2 3.2 3.9 2.2 2.3 2.9
PNB 47.5 34.9 45.4 39.1% 40.2% 39.5% 134 99 128 741 776 847 3.0 4.4 5.0 1.5 2.4 2.7
SBI 179.2 136.3 160.7 40.3% 39.8% 39.8% 262 183 215 1596 1519 1574 4.3 4.6 5.7 1.8 2.1 3.4
Union Bank 21.6 15.6 18.3 30.9% 29.6% 29.6% 36 25 29 224 209 215 3.1 3.0 3.8 1.7 1.6 2.5
Indian Bank 15.8 11.2 13.5 27.6% 27.1% 27.1% 37 24 31 204 209 243 2.0 3.4 3.4 1.3 2.3 2.2
Private Sector Banks
Axis Bank 51.8 60.5 66.8 44.3% 46.3% 46.1% 111 129 141 697 796 905 1.1 1.2 1.6 0.3 0.4 0.5
HDFC Bank 67.3 85.4 101.9 46.5% 45.0% 44.2% 28 36 43 151 177 209 1.0 1.0 1.0 0.2 0.2 0.3
ICICI Bank 83.3 97.2 108.0 41.5% 43.1% 42.3% 72 84 93 565 614 669 3.7 3.3 3.2 0.6 0.8 0.9
Dvpt Cr Bank 1.0 1.5 1.6 27.2% 25.0% 24.0% 4 6 6 36 42 48 4.4 3.2 2.6 0.6 0.8 0.7
NBFC's
HDFC Ltd 48.5 56.6 65.7 - - - 31 36 42 157 175 200 – -1661.0 -2500.0 0.0 0.0 0.0
Shriram Transport Fin 13.6 12.6 14.5 - - - 60 56 64 314 348 391 3.1 3.2 3.7 0.5 0.8 0.8
Source: Company, PhillipCapital India Research Estimates
21
Disclosures and DisclaimersPhillipCapital
(India)
Pvt.
Ltd.
has
three
independent
equity
research
groups:
Institutional
Equities,
Institutional
Equity
Derivatives
and
Private
Client
Group.
This
report
has
been
prepared
by
Institutional
Equities
Group. The views and opinions expressed in this document may or may not match or may be contrary at times with the views, estimates, rating, target price of the other equity research groups of
PhillipCapital (India)
Pvt. Ltd.
This report is issued by PhillipCapital (India) Pvt. Ltd. which is regulated by SEBI. PhillipCapital (India) Pvt. Ltd. is a subsidiary of Phillip (Mauritius) Pvt. Ltd. References to "PCIPL" in
this report shall mean PhillipCapital
(India) Pvt. Ltd unless otherwise stated. This report is prepared and distributed by PCIPL for information purposes only and neither the information contained herein nor any opinion expressed should be construed or
deemed to be construed as solicitation or as offering advice for
the purposes of the purchase or sale of any security, investment or derivatives. The information and opinions contained in the Report were considered
by
PCIPL
to
be
valid
when
published.
The
report
also
contains
information
provided
to
PCIPL
by
third
parties.
The
source
of
such
information
will
usually
be
disclosed
in
the
report.
Whilst
PCIPL
has
taken
all
reasonable steps to ensure that this information is correct, PCIPL does not offer any warranty as to the accuracy or completeness of such information. Any person placing reliance on the report
to undertake trading
does so entirely at his or her own risk and PCIPL does not accept any liability as a result. Securities and Derivatives markets may be subject to
rapid
and
unexpected
price
movements
and
past
performance
is
not
necessarily an indication to future performance.
This report does not have regard to the specific investment objectives, financial situation and the particular needs of any specific person who may receive this report. Investors must undertake independent analysis
with
their
own
legal,
tax
and
financial
advisors
and
reach
their
own
regarding
the
appropriateness
of
investing
in
any
securities
or
investment
strategies
discussed
or
recommended
in
this
report
and
should
understand that statements regarding future prospects may not be
realized. In no circumstances it be used or considered as an offer to sell or a solicitation of any offer to buy or sell the Securities mentioned in it. The
information
contained
in
the
research
reports
may
have
been
taken
from
trade
and
statistical
services
and
other
sources,
which
we
believe
are
reliable.
PhillipCapital
(India)
Pvt.
Ltd.
or
any
of
its
group/associate/affiliate companies do not guarantee that such information is accurate or complete and it should not be relied upon as such. Any opinions expressed reflect judgments at this date and are subject to
change without notice
Important:
These
disclosures
and
disclaimers
must
be
read
in
conjunction
with
the
research
report
of
which
it
forms
part.
Receipt
and
use
of
the
research
report
is
subject
to
all
aspects
of
these
disclosures
and
disclaimers. Additional information about the issuers and securities discussed in this research report is available on request.
Certifications:
The
research
analyst(s)
who
prepared
this
research
report
hereby
certifies
that
the
views
expressed
in
this
research
report
accurately
reflect
the
research
analyst’s
personal
views
about
all
of
the
subject
issuers
and/or
securities,
that
the
analyst
have
no
known
conflict
of
interest
and
no
part
of
the
research
analyst’s
compensation
was,
is
or
will
be,
directly
or
indirectly,
related
to
the
specific
views
or
recommendations contained in this research report. The Research Analyst certifies that he /she or his / her family members does not own the stock(s) covered in this research report.
Independence: PhillipCapital (India) Pvt. Ltd. has not had an investment banking relationship with, and has not received any compensation for investment banking services from, the subject issuers in the past twelve
(12) months, and PhillipCapital (India) Pvt. Ltd does not anticipate receiving or intend to seek compensation for investment banking services from the subject issuers in the next three (3) months. PhillipCapital (India)
Pvt. Ltd is not a market maker in the securities mentioned in this research report, although it or its affiliates may hold either long or short positions in such securities. PhillipCapital (India) Pvt. Ltd does not hold more
than 1% of the shares of the company(ies) covered in this report.
Suitability and Risks: This research report is for informational
purposes only and is not tailored to the specific investment objectives, financial situation or particular requirements of any individual recipient hereof.
Certain securities may give rise to substantial risks and may not be suitable for certain investors. Each investor must make its
own determination as to the appropriateness of any securities referred to in this research
report based upon the legal, tax and accounting considerations applicable to such investor and its own investment objectives or strategy, its financial situation and its investing experience. The value of any security
may be positively or adversely affected by changes in foreign exchange or interest rates, as well as by other financial, economic or political factors. Past performance is not necessarily indicative of future performance
or results.
Sources,
Completeness
and
Accuracy:
The
material
herein
is
based
upon
information
obtained
from
sources
that
PCIPL
and
the
research
analyst
believe
to
be
reliable,
but
neither
PCIPL
nor
the
research
analyst
represents
or
guarantees
that the
information
contained
herein
is
accurate
or
complete
and
it
should
not
be
relied
upon
as
such.
Opinions
expressed
herein
are
current
opinions
as
of
the
date
appearing
on
this
material and are subject to change without notice.Furthermore, PCIPL is under no obligation to update or keep the information
current.
Copyright: The copyright in this research report belongs exclusively to PCIPL. All rights are reserved. Any unauthorized use or disclosure is prohibited. No reprinting or reproduction, in whole or in part, is permitted
without the PCIPL’s
prior consent, except that a recipient may reprint it for internal circulation only and only if it is reprinted in its entirety.
Caution: Risk of loss in trading in can be substantial. You should carefully consider whether trading is appropriate for you in
light of your experience, objectives, financial resources and other relevant circumstances.
PhillipCapital (India) Pvt. Ltd.2nd Floor, C‐Block, K. K. Marg, Modern Centre, Mahalaxmi, Mumbai ‐
400011