Valuation Kotak Mahindra Bank Limited

Equities

Market Closed - Bombay S.E. Other stock markets 05:00:47 2025-12-10 am EST			5-day change	1st Jan Change
2,129.30 ^INR	-0.01%		-0.61%	+19.20%

Dec. 05	INSTANT VIEW-India central bank cuts key rate, boosts liquidity	RE
Dec. 03	FUNDVIEW-India's Kotak Mahindra Asset Management lowering bond duration, exec says	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,476,140	3,482,486	3,443,696	3,550,043	4,317,047	4,234,652	-	-
Change	-	0.18%	-1.11%	3.09%	21.61%	-1.91%	-	-
Enterprise Value (EV)	3,476,140	3,482,486	3,443,696	3,550,043	4,317,047	4,234,652	4,234,652	4,234,652
Change	-	0.18%	-1.11%	3.09%	21.61%	-1.91%	0%	0%
P/E ratio	49.9x	40.8x	31.6x	25.8x	26.2x	29.8x	24.4x	20.5x
PBR	5.42x	4.8x	4.12x	3.67x	3.68x	3.24x	2.87x	2.53x
PEG	-	1.8x	1.1x	1x	1.3x	-2.2x	1.1x	1.1x
Capitalization / Revenue	16.7x	15x	12x	9.79x	10.9x	9.94x	8.52x	7.31x
EV / Revenue	0x	0x	0x	0x	0x	9.94x	8.52x	7.31x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	18.7x	15.7x	13.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.9	1.1	1.5	2	2.5	2.408	2.803	3.275
Rate of return	0.05%	0.06%	0.09%	0.11%	0.12%	0.11%	0.13%	0.15%
EPS ²	35.14	43.01	54.87	69.15	82.74	71.44	87.16	104.1
Distribution rate	2.56%	2.56%	2.73%	2.89%	3.02%	3.37%	3.22%	3.15%
Net sales ¹	207,988	231,723	286,350	362,663	397,603	426,010	496,793	579,197
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	122,147	120,509	148,480	195,874	210,066	226,514	269,425	319,492
Net income ¹	69,648	85,727	109,393	137,816	164,501	141,818	173,394	207,531
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	1,754.00	1,754.70	1,733.50	1,785.80	2,171.30	2,129.30	2,129.30	2,129.30
Nbr of stocks (in thousands)	1,981,836	1,984,662	1,986,557	1,987,929	1,988,232	1,988,753	-	-
Announcement Date	5/3/21	5/4/22	4/29/23	5/4/24	5/3/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KOTAK MAHINDRA BANK LIMITED	29.81x	-	-	0.11%	47.14B
JPMORGAN CHASE & CO.	14.77x	-	-	1.93%	818B
BANK OF AMERICA CORPORATION	13.98x	-	-	2.03%	391B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.58x	-	-	5.57%	377B
WELLS FARGO & COMPANY	14.05x	-	-	1.92%	279B
CHINA CONSTRUCTION BANK CORPORATION	5.36x	-	-	5.55%	263B
BANK OF CHINA LIMITED	5.52x	-	-	5.56%	245B
HSBC HOLDINGS PLC	12.09x	-	-	4.98%	244B
ROYAL BANK OF CANADA	14.87x	-	-	2.95%	229B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.36x	-	-	2.97%	180B
Average	12.94x			3.36%	307.3B
Weighted average by Cap.	11.88x			3.34%