Financials Induslnd Bank Limited Bombay S.E.

Equities

INDUSINDBK

INE095A01012

Banks

Market Closed - Bombay S.E. 06:18:23 2024-04-26 am EDT 5-day change 1st Jan Change
1,446 INR -3.36% Intraday chart for Induslnd Bank Limited -2.51% -9.52%

Valuation

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,072,783 243,478 738,096 724,620 828,617 1,125,762 - -
Enterprise Value (EV) 1 1,072,783 243,478 738,096 724,620 828,617 1,208,731 1,125,762 1,125,762
P/E ratio 32.7 x 5.53 x 24.7 x 15.7 x 11.2 x 13.5 x 10.8 x 9.15 x
Yield 0.42% - 0.52% 0.91% 1.31% 1.16% 1.29% 1.52%
Capitalization / Revenue 7.4 x 1.28 x 3.67 x 3.24 x 3.22 x 4.03 x 3.22 x 2.75 x
EV / Revenue 7.4 x 1.28 x 3.67 x 3.24 x 3.22 x 4.03 x 3.22 x 2.75 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 4.02 x 0.7 x 1.7 x 1.52 x 1.52 x 1.81 x 1.58 x 1.37 x
Nbr of stocks (in thousands) 602,687 693,078 773,321 774,663 775,895 778,320 - -
Reference price 2 1,780 351.3 954.4 935.4 1,068 1,446 1,446 1,446
Announcement Date 5/22/19 4/27/20 4/30/21 4/29/22 4/24/23 4/25/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 144,929 190,100 200,865 223,979 257,585 300,038 349,205 409,431
EBITDA - - - - - - - -
EBIT 1 80,882 107,727 117,267 128,386 143,465 157,403 184,154 218,213
Operating Margin 55.81% 56.67% 58.38% 57.32% 55.7% 52.46% 52.74% 53.3%
Earnings before Tax (EBT) 1 49,806 61,206 37,841 61,736 98,596 119,415 139,226 164,428
Net income 1 33,011 44,179 28,364 46,111 73,897 89,498 104,652 123,054
Net margin 22.78% 23.24% 14.12% 20.59% 28.69% 29.83% 29.97% 30.05%
EPS 2 54.46 63.52 38.68 59.47 95.20 115.0 133.8 158.2
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 7.500 - 5.000 8.500 14.00 16.73 18.69 21.98
Announcement Date 5/22/19 4/27/20 4/30/21 4/29/22 4/24/23 4/25/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maart 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 51,116 53,147 53,448 54,956 56,704 58,872 60,540 63,129 65,717 68,200 70,769 73,438 76,057 80,028 82,201
EBITDA - - - - - - - - - - - - - - -
EBIT 1 29,733 30,615 31,306 31,745 32,051 33,285 33,937 35,197 36,804 37,528 38,301 39,570 40,408 41,306 42,824
Operating Margin 58.17% 57.6% 58.57% 57.76% 56.52% 56.54% 56.06% 55.75% 56% 55.03% 54.12% 53.88% 53.13% 51.61% 52.1%
Earnings before Tax (EBT) 1 11,198 11,958 12,865 14,711 15,510 18,650 21,427 23,786 26,156 27,227 28,385 29,511 30,649 31,375 -
Net income 1 8,528 8,760 9,750 11,135 11,613 13,614 16,033 17,867 19,592 20,405 21,236 22,142 22,799 23,531 24,223
Net margin 16.68% 16.48% 18.24% 20.26% 20.48% 23.12% 26.48% 28.3% 29.81% 29.92% 30.01% 30.15% 29.98% 29.4% 29.47%
EPS 2 11.25 11.43 12.58 14.36 14.97 17.55 20.67 23.02 25.23 26.27 27.33 28.38 29.54 30.01 -
Dividend per Share 2 - 5.000 - - - 8.500 - - - 14.00 2.632 2.614 - 2.430 -
Announcement Date 1/29/21 4/30/21 7/27/21 10/27/21 1/29/22 4/29/22 7/20/22 10/19/22 1/18/23 4/24/23 7/18/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 13.1% 14.4% 7.27% 10.1% 14.4% 15.3% 15.4% 15.8%
ROA (Net income/ Total Assets) 1.39% 1.54% 0.9% 1.28% 1.81% 1.85% 1.86% 1.88%
Assets 1 2,374,892 2,868,773 3,151,544 3,602,437 4,082,718 4,871,203 5,628,332 6,551,017
Book Value Per Share 2 443.0 500.0 561.0 616.0 704.0 801.0 916.0 1,055
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 5/22/19 4/27/20 4/30/21 4/29/22 4/24/23 4/25/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings