Professional Documents
Culture Documents
Indusind Bank (Indba) : Treading Well Relative To Peers
Indusind Bank (Indba) : Treading Well Relative To Peers
:
:
:
:
Hold
| 1000
12 months
7%
Whats Changed?
Target
EPS FY16E
EPS FY17E
Rating
Quarterly Performance
NII
Other income
PPP
PAT
Q3FY16
1,173.4
839.0
1,061.0
581.0
Q3FY15
861.4
610.8
773.8
447.2
YoY (%)
36.2
37.4
37.1
29.9
Key Financials
| Crore
NII
PPP
PAT
FY14
2,890.7
2,596.0
1,408.5
FY15
3,420.3
3,098.2
1,794.1
FY16E
4,292.0
3,965.2
2,310.7
FY17E
5,219.5
4,843.7
2,937.1
FY14
35.0
39.2
5.6
6.2
16.9
1.8
FY15
27.7
31.0
4.8
5.3
18.2
1.8
FY16E
24.0
26.8
3.2
3.6
16.3
1.9
FY17E
18.8
21.1
2.8
3.1
15.6
2.0
Valuation summary
P/E
Target P/E
P/ABV
Target P/ABV
RoE
RoA
Stock data
Market Capitalisation
GNPA (Q3FY16)
NNPA (Q3FY16)
NIM (%) (Q3FY16)
52 week H/L
Equity Capital
Face Value
DII Holding (%)
FII Holding (%)
| 54496 Crore
| 682 Crore
| 273 Crore
2.91
989 /784
| 590 Crore
| 10
11.0
42.8
1M
-4.4
-9.8
0.3
3M
-4.6
-15.8
0.2
| 935
6M
-13.0
-28.3
6.1
12M
-9.8
-17.6
18.6
Research Analyst
Kajal Gandhi
kajal.gandhi@icicisecurities.com
Vasant Lohiya
vasant.lohiya@icicisecurities.com
Vishal Narnolia
vishal.narnolia@icicisecurities.com
PAT growth sustained at 30% YoY to | 581 crore (in-line with our
estimates), led by better-than-expected NII & other income growth.
Strong business growth continued with credit increasing 28.7% YoY
to | 82167 crore as expected. Deposit grew higher than expected at
24.6% YoY to | 86423 crore. Healthy traction in CV financing
continued with 31% YoY growth to | 13204 crore.
Post several quarters it is observed that consumer finance (CF)
segments growth at 27% YoY to | 34249 crore has been closer to
corporate segment growth of 30% YoY to | 47918 crore. This
enabled NII to surge 36.7% YoY to | 1173 crore.
Asset quality saw pressure but was manageable with GNPA ratio
increasing by 5 bps to 0.82% QoQ. Slippages incrementally were
higher from both CF & corporate segment. GNPA increased | 80
crore QoQ to | 681 crore. The restructured book reduced from 0.63%
of advances to 0.58% as in Q3FY16. Sale to ARCs were | 53 crore.
Turnaround done successfully; growth ahead of industry to sustain
After taking over in early 2008, the current management has transformed
IndusInd Bank (IIB) from low and volatile B/S growth to steady and
sustainable growth with strong profitability. We like the fact that the
transformation has been a qualitative one (RoA up from 0.3% to 1.8% as
on FY15) despite the turbulent economic scenario. The loans, deposits
and PAT traction improved to 27%, 21% and 57% CAGR in FY08-15 from
12%, 13% and -35% in FY05-08, respectively. The loan and deposit grew
28.7% and 24.6% to | 82167 crore and | 86423 crore, respectively, as on
Q3FY16. IIBs loan mix is 41.7% consumer finance (CF) (~80% of which is
high vehicle financing) and 58% corporate banking (CB) (working capital
in nature and well diversified across industries). We factor in 25% loan
CAGR over FY15-17E to | 107760 crore.
Margins improve sharply; marginal cost largely factored in
IIB maintained calculated NIM of over 3.7% in the past while Q3FY16 NIM
was at 3.91%. In past six years, reported NIM improved from 1.7% to
3.7% as on FY15. Such a structural improvement was led by
improvement in CASA franchise (doubled to >30% in the past six years),
helping keep CoF under control across various cycles. It already uses a
hybrid of marginal CoF & average CoF in base rate, implying impact of
new base rate is seen minimal with 72% of book being fixed. We expect
calculated NIM to stay healthy at ~3.8% levels by FY17E.
Diversified asset book enables superior asset quality
IIB has fared well over the years in terms of asset quality with the GNPA
ratio improving from 3.1% in FY08 to 1% by FY11 and maintained 0.77%
now. Diversification led to steady performance on the asset quality front.
Concerns surrounding CV portfolio (16% of loans) is receding & the book
is witnessing healthy growth. Going ahead, we expect GNPA ratio to rise
to 1% at | 1035 crore by FY17E.
Better visibility in earnings than peers provides comfort; Hold
IIB continued to deliver a strong performance leading to continuous rerating in multiple. Normalised return ratios of ~18% RoE, 2% RoA
provide comfort. PAT CAGR is seen at 28% to | 2937 crore by FY17E.
Capital raising (~| 5100 crore) led to RoE decline of ~350 bps to 16%.
We have tweaked our estimates as we factor in slightly higher slippages
and credit costs. We value the bank at 3x FY17E ABV and revise our
target price to | 1000 (|1050 earlier). We revise rating from Buy to Hold.
Variance analysis
Q3FY16 Q3FY16E
NII
Q3FY15
YoY (%)
Q2FY16
QoQ (%)
1,173
1,116
861
36.2
1,094
7.2
3.91
3.70
3.67
24 bps
3.88
3 bps
NIM (%)
Other Income
839
808
611
37.4
784
7.1
2,012
1,924
1,472
36.7
1,878
7.2
327
625
311
588
256
443
27.8
41.1
301
571
8.6
9.5
1,061
177
884
303
581
1,025
160
866
287
579
774
98
676
229
447
37.1
80.7
30.8
32.5
29.9
1,007
158.1
848
288.4
560.0
5.4
12.0
4.2
5.0
3.7
GNPA
NNPA
681
273
632
225
673
202
1.2
35.6
602.1
240.8
13.1
13.5
477
500
351
35.7
493.3
-3.4
Staff cost
Other Operating Expenses
PPP
Provision
PBT
Tax Outgo
PAT
Comments
NII traction was higher-than-expected largely due to higher-than-expected traction in loans
and margins
Margins improved seqentially on the back benefit of capital raised (~| 5100 crore) in
Q2FY16, improvement in CASA ratio and increase in CV portfolio and two wheeler
portfolio which is high yielding
Higher-than-expected growth in other income was on account of higher core fee income,
which increased 39% YoY. This was mainly led by pocessing fees (up 103% YoY). Retail
fee share contributes 35% in the total loan processing fees.
The cost to income ratio increased to 47.3 % from 46.4%. This quarter, the bank added 51
branches vs.43 in Q2FY16. The bank re-iterated its target of 1200 branches by FY17.
Key Metrics
Slippages were higher both in corporate and consumer finance segment at | 113 crore
and | 139 crore, respectively.
Restructured loans as a percentage of total credit improved to 0.58% of loans from 0.63%
as on Q2FY16
Change in estimates
(| Crore)
Net Interest Income
Pre Provision Profit
NIM(%) (calculated)
Old
4,258
3,963
3.8
PAT
ABV per share (|)
2,328
295.7
FY16E
New % Change
4,292
0.8
3,965
0.0
3.8
2 bps
2,311
293.9
-0.7
-0.6
Old
5,173
4,854
3.8
2,920
335.6
FY17E
New % Change
5,219
0.9
4,844
-0.2
3.8
1 bps
2,937
334.7
0.6
-0.3
Comments
NII estimates increased as we increase our credit growth estimates
Assumptions
FY14
24.3
11.8
32.5
3.9
45.7
620.8
184.1
1.4
0.7
FY15
24.8
22.5
34.1
3.8
46.8
562.9
210.5
1.6
0.6
Current
FY16E
FY17E
26.5
23.8
22.7
19.2
35.1
37.1
3.8
3.8
46.4
45.9
797.9
1,034.9
301.5
323.2
1.1
0.8
0.7
0.5
Earlier
FY16E
21.5
21.3
35.0
3.7
46.2
730.0
188.7
0.7
0.5
FY17E
24.1
23.5
36.8
3.7
45.8
937.5
190.9
0.7
0.5
Page 2
Company Analysis
Ideal loan mix; growth to be better than industry despite moderation
IIBs total credit book as on FY15 was at | 68788 crore. The credit traction
has been strong at 27% CAGR in the past six years and way ahead of the
industry, which grew at 18% CAGR. The composition/mix of the loan
book is ideal with the consumer finance (CF) book and corporate banking
book (CB book) accounting for 42% and 58%, respectively, as on FY15.
The bank has guided at maintaining 1:1 distribution of the total loan
between CF and CB book, going ahead.
We expect advances growth to stay well above the
system at 25% CAGR over FY15-17E to | 107760 crore
Exhibit 1: CV portfolio witnessing healthy traction; absolute book increases by | 844 crore QoQ
Consumer Finance Book
| crore
Comm. Vehicle
Utility Vehicle
Three Wheelers
Two Wheelers
Car loans
Equip. financing
Credit card
Loan against prop.
Personal.others etc
Total
YoY Growth
FY13
9,970
1,789
2,121
1,919
2,051
2,708
342
1,401
100
22,401
30
FY14 Q2FY15
9,614
9,685
2,050
2,013
1,932
1,889
2,512
2,688
2,642
2,906
2,854
2,795
457
536
2,473
3,023
251
430
24,785 25,964
11
7
Q3FY15
10,043
2,013
1,867
2,838
2,988
2,797
598
3,313
554
27,011
10
Q4FY15
10,618
2,017
1,843
2,808
3,146
2,816
698
3,705
761
28,412
15
FY13
11,841
6,484
3,595
21,920
23.0
FY14
15,086
9,693
5,538
30,317
38.3
Q2FY15
17,337
10,190
6,440
33,967
37.0
Q3FY15
18,732
10,576
7,528
36,836
32.4
Q4FY15
19,964
11,455
8,957
40,376
33.2
Q1FY16
21,475
11,885
8,876
42,236
26.8
Q2FY16
20,785
16,135
9,419
46,339
36.4
Q3FY16
22,022
16,042
9,854
47,918
30.1
We expect the loan book traction to stay ahead of industry at 25% CAGR
over FY15-17E.
Page 3
FY13
44321
26.4
FY14
55102
24.3
Q2FY15
59931
22.4
Q3FY15
63847
21.7
Q4FY15
68788
24.8
Q1FY16
72243
23.1
Q2FY16
78294.5
30.6
Q3FY16
82167
28.7
FY12
4,694
6,889
30,779
42,362
23.3
11,583
27.3
FY13
7,033
8,835
38,249
54,117
27.8
15,868
29.3
FY14
9,915
9,776
40,811
60,502
11.8
19,691
32.5
Q3FY15
12,183
11,451
45,742
69,376
23.3
23,634
34.1
Q4FY15
12,944
12,356
48,835
74,134
22.5
25,300
34.1
Q1FY16 Q2FY16
14,016 15,046
12,929 13,039
50,748 52,755
77,693 80,840
21.6
22.5
26,945 28,085
34.7
34.7
Q3FY16
16,125
14,107
56,191
86,423
24.6
30,232
35.0
Page 4
Exhibit 5: Margins to stay healthy supported by improving CASA franchise and changing loan mix
14
10.83
12
11.46
10.35
11.66
11.26
10.80
9.88
9.67
10.73
10.55
(%)
10
8.23
8.21
1.73
2.06
FY08
FY09
7.73
7.40
6.19
4
2
8.29
8.04
6.44
7.44
7.37
3.17
3.79
3.65
3.73
3.94
3.81
3.92
3.89
FY10
FY11
FY12
FY13
FY14
FY15
FY16E
FY17E
NIM (calculated)
CoF(calculated)
1,000
1.0
(%)
(| Crore)
800
600
400
200
-
1.0
0.5
458
0.3
266
347
0.3
0.3
0.3
102
73
95
137
184
FY10
FY11
FY12
FY13
FY14
GNPA
NNPA
1.2
1.1
1.0
621
255
1.4
1,035
1.2
0.3
225
0.8681
0.3
241
798
0.8
0.3
273
1.0 1.0
0.9
0.8
0.6
0.3
0.3
302
323
0.4
0.2
0.0
Source: Company quarterly press release and annual report, ICICIdirect.com Research
Page 5
Branches
ATM
Page 6
Q3FY16
Q2FY16
Q1FY16
Q4FY15
Q3FY15
Q2FY15
Q1FY15
FY14
FY13
FY12
FY11
FY08
FY10
FY09
1800
1578 1621
1487 1543
1600
1238 1277 1277
1400
1110
1200
905
882
1000
811 854
727 801
692
685
800
602 638
594
500
497
600
400
336 356
400 180 180 210 300
200
0
FY14
FY15
FY16E
FY17E
NII
(| cr)
2,891
3,420
4,292
5,219
Growth
(%)
39.5
41.3
42.0
41.7
PAT
(| cr)
1,408.5
1,794.1
2,310.7
2,937.1
Growth
(%)
32.7
27.4
28.8
27.1
P/E
(x)
35.0
27.7
24.0
18.8
ABV
(|)
168.3
196.8
293.9
334.7
P/ABV
(x)
5.6
4.8
3.2
2.8
RoA
(%)
1.8
1.8
1.9
2.0
Page 7
RoE
(%)
16.9
18.2
16.3
15.6
Company snapshot
1,200
1,000
800
600
400
200
Jan-17
Jul-16
Oct-16
Apr-16
Oct-15
Jan-16
Jul-15
Apr-15
Jan-15
Jul-14
Oct-14
Apr-14
Jan-14
Jul-13
Oct-13
Apr-13
Jan-13
Jul-12
Oct-12
Apr-12
Jan-12
Jul-11
Oct-11
Apr-11
Jan-11
Jul-10
Oct-10
Apr-10
Jan-10
Jul-09
Oct-09
Apr-09
Jan-09
Jul-08
Oct-08
Apr-08
Jan-08
Jul-07
Oct-07
Apr-07
Jan-07
Key events
Date
FY04
Jan-07
Feb-08
Mar-09
Event
Ashok Leyland Finance (ALF), an NBFC, merged with IndusInd Bank, which enabled it to have a niche presence in the vehicle financing space
Aviva Life Insurance and IndusInd Bank announce their tie-up as bancassurance partners
A new management team headed by Romesh Sobti inducted from ABN Amro Bank NV, leading to a sharp turnaround of the bank
The new management focused on improving liability franchise as low cost CASA ratio improved from 15.7% in FY08 to 29.3% in FY13. On the lending side, it reduced
exposure to risky segments like unsecured loans and focused on high yielding-relatively less risky segments like CV, car loans, UV, three-wheelers, LAP, etc.
FY11
FY11
FY11
Dec-11
FY13
Apr-13
May-13
Jul-13
Sep-13
Jun-15
IndusInd Bank enters into an agreement with Deutsche Bank to acquire its credit card business in India
IndusInd Bank signs an MoU with HDFC Ltd for home loans
Planning Cycle I (FY08-FY11) successfully achieved; launches Planning Cycle II (FY11-14)
Savings rate deregulation in Q3FY12 wherein IIB offers higher rates (6% above | 1 lakh and 5.5% up to | 1 lakh)
Branch network touches 500 and launches Planning Cycle III (FY14-FY16)
On April 1, 2013, the bank included in the Nifty 50 benchmark index
IndusInd was the best performing stock in the banking industry as it rose from | 45 in FY09 to all-time high of | 523.
RBI tightens liquidity by raising MSF rate by 3% and various other measures. IndusInd impacted due to its high reliance on wholesale deposits (50%)
Arrival of new RBI Governor changes sentiment, eases a few of the tight liquidity measures due to which the stock of IndusInd bounces back
Raises around | 5000 crore via QIP (including allotment to promoters)
Top 10 shareholders
Rank
1
2
3
4
5
6
7
8
9
10
Name
Hinduja Group
Prans Asset Management, Ltd.
Franklin Templeton Asset Management (India) Pvt. Ltd.
Icon Capital Limited
General Atlantic LLC
Goldman Sachs Asset Management International
Franklin Advisers, Inc.
The Vanguard Group, Inc.
Birla Sun Life Asset Management Company Ltd.
ICICI Prudential Life Insurance Company Ltd.
Shareholding Pattern
Latest Filing
30-Sep-2015
30-Sep-2015
30-Sep-2015
30-Sep-2015
30-Sep-2015
30-Sep-2015
30-Sep-2015
30-Nov-2015
30-Sep-2015
30-Sep-2015
(in %)
Promoter
FII
DII
Others
Jun-15 Sep-15
15.04 14.98
38.58 42.78
9.41 11.02
36.97 31.22
Recent Activity
Investor name
Buys
Hinduja Group
William Blair Investment Management, LLC
20th Century Holdings Pvt. Ltd.
Birla Sun Life Asset Management Company Ltd.
HDFC Standard Life Insurance Company Limited
Investor name
Value
+144.9M
+54.65M
+28.96M
+26.93M
+21.59M
Shares
+10.07M
+3.80M
+1.89M
+1.87M
+1.50M
Sells
William Blair & Company, L.L.C.
Life Insurance Corporation of India
General Atlantic LLC
Neuflize OBC Investissements
Chander (Suhail)
Value
-55.42M
-30.92M
-11.51M
-3.36M
-3.52M
Shares
-3.85M
-2.15M
-0.80M
-0.24M
-0.23M
Page 8
Financial summary
Profit and loss statement
| Crore
(Year-end March)
Interest Earned
Interest Expended
Net Interest Income
Growth (%)
Non Interest Income
Fees and advisory
Treasury Income
Other income
FY14
8,253.5
5362.8
2,890.7
29.5
1890.5
1170.6
128.2
591.8
FY15
9,692.0
6271.7
3,420.3
18.3
2403.9
1548.4
117.7
737.7
FY16E
11,884.6
7592.6
4,292.0
25.5
3112.3
1989.7
156.6
966.0
FY17E
14,273.8
9054.4
5,219.5
21.6
3732.5
2467.3
198.9
1066.3
Net Income
Employee cost
Other operating Exp.
Operating Income
Provisions
PBT
Taxes
Net Profit
Growth (%)
EPS (|)
4781.2
809.3
1376.0
2596.0
467.7
2128.3
719.8
1,408.5
32.7
26.8
5824.1
980.5
1745.5
3098.2
389.1
2709.1
915.0
1,794.1
27.4
33.9
7404.3
1283.1
2156.0
3965.2
567.1
3398.1
1087.4
2,310.7
28.8
39.2
8951.9
1399.8
2708.5
4843.7
524.5
4319.2
1382.1
2,937.1
27.1
49.8
Key ratios
(Year-end March)
Valuation
No. of shares (crore)
EPS (|)
DPS (|)
BV (|)
ABV (|)
P/E
P/BV
P/ABV
Yields & Margins (%)
Net Interest Margins
Yield on assets
Avg. cost on funds
Yield on average advances
Avg. Cost of Deposits
Quality and Efficiency (%)
Cost to income ratio
Credit/Deposit ratio
GNPA
NNPA
ROE
ROA
FY14
FY15
FY16E
FY17E
52.6
26.8
3.5
171.8
168.3
35.0
5.5
5.6
52.9
33.9
3.5
200.8
196.8
27.7
4.7
4.8
59.0
39.2
5.9
299.1
293.9
24.0
3.1
3.2
59.0
49.8
7.4
340.2
334.7
18.8
2.8
2.8
3.9
11.3
7.7
13.3
7.6
3.8
10.8
7.4
12.5
7.7
3.8
10.7
7.4
12.3
7.5
3.8
10.5
7.5
12.0
7.5
45.7
91.1
1.1
0.3
16.9
1.8
46.8
92.8
0.8
0.3
18.2
1.8
46.4
95.7
0.9
0.3
16.3
1.9
45.9
99.4
1.0
0.3
15.6
2.0
FY15
25.4
24.8
22.5
19.2
18.3
24.7
19.3
27.4
17.7
26.5
FY16E
22.5
26.5
22.7
24.0
25.5
26.2
28.0
28.8
65.9
15.6
Balance sheet
| Crore
(Year-end March)
Sources of Funds
Capital
Reserves and Surplus
Networth
Deposits
Borrowings
Other Liabilities & Provisions
Total
FY14
FY15
FY16E
FY17E
525.6
8506.3
9031.9
60502.3
14762.0
2718.7
87,014.9
529.5
10101.0
10630.5
74134.4
20618.1
3719.0
109,101.9
589.8
17048.5
17638.3
90983.1
21432.1
3584.8
133,638.4
589.8
19474.1
20063.9
108462.1
23650.3
3776.3
155,952.5
Application of Funds
Fixed Assets
Investments
Advances
Other Assets
Cash with RBI & call money
Total
1016.4
21563.0
55101.8
2575.3
6769.4
87,025.9
1157.6
24859.4
68788.2
3531.6
10779.1
109,115.9
1269.5
28095.5
87032.3
5473.3
11767.8
133,638.4
1444.2
32311.4
107760.3
971.9
13464.7
155,952.5
Growth ratios
(Year-end March)
Total assets
Advances
Deposit
Total Income
Net interest income
Operating expenses
Operating profit
Net profit
Net worth
EPS
(% growth)
FY14
18.7
24.3
11.8
21.5
29.5
24.4
41.1
32.7
18.5
32.0
Page 9
FY17E
16.7
23.8
19.2
20.1
21.6
19.5
22.2
27.1
13.8
27.1
CMP
(|)
101
130
97
196
99
396
85
78
49
1,045
936
76
687
19
664
TP(|)
116
172
130
300
184
600
105
85
60
1,220
1,000
95
677
23
850
Rating
Sell
Hold
Hold
Buy
Buy
Buy
Buy
Sell
Hold
Buy
Hold
Hold
Hold
Hold
Buy
M Cap
EPS (|)
P/E (x)
(| Cr) FY15 FY16E FY17E FY15 FY16E FY17E
7,996
26
-3
16
3.9
NA
6.1
29,958
15
16
20
8.5
8.3
6.6
17,542
17
18
25
5.9
5.5
3.9
146,403
18
19
22 11.2 10.5
9.1
4,248
21
23
29
4.7
4.3
3.4
93,957
31
35
42 12.7 11.4
9.5
5,085
6
7
8 13.2 12.0 10.4
2,015
7
6
4 11.4 13.7 18.8
8,392
6
5
5
8.3 10.3
9.0
261,363
41
49
61 25.7 21.3 17.1
54,496
34
39
50 27.6 23.7 18.9
3,660
10
17
21
7.2
4.4
3.7
125,756
14
11
13 50.4 64.6 53.6
2,570
2
3
3
8.3
7.1
6.1
27,848
48
57
67 13.8 11.6 10.0
P/ABV (x)
RoA (%)
RoE (%)
FY15 FY16E FY17E FY15 FY16E FY17E FY15 FY16E FY17E
0.4
0.8
0.6 0.3 0.0 0.2
6
-1
4
0.9
1.0
0.9 0.5 0.5 0.5
9
9
10
0.8
0.7
0.7 0.5 0.5 0.7
8
8
11
1.5
1.2
1.1 0.7 0.7 0.7
11
10
11
0.4
0.4
0.4 0.5 0.5 0.6
7
7
9
2.2
1.8
1.6 1.7 1.7 1.7
18
17
17
2.1
1.8
1.6 1.4 1.4 1.5
16
15
15
1.5
1.4
1.3 1.3 0.9 0.6
15
10
7
1.1
1.1
1.0 1.3 0.9 0.9
14
10
11
4.3
3.7
3.1 1.9 1.9 1.9
19
18
19
4.8
3.2
2.8 1.8 1.9 2.0
18
16
15
0.8
0.7
0.6 0.7 1.0 1.1
9
13
14
6.0
5.7
5.2 1.5 1.0 1.0
12
9
9
0.8
0.8
0.7 0.5 0.6 0.6
9
10
11
2.4
2.1
1.8 1.6 1.6 1.6
21
19
19
Page 10
RATING RATIONALE
Pankaj Pandey
Head Research
pankaj.pandey@icicisecurities.com
Page 11
ANALYST CERTIFICATION
We /I, Kajal Gandhi, CA, Vasant Lohiya, CA and Vishal Narnolia, MBA Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research
report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s)
or view(s) in this report.
Page 12