Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 532134 | NSE: BANKBARODA

Bank of Baroda: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:48 am

Market Cap 1,24,418 Cr.
Current Price 241
High / Low 300/219
Stock P/E6.22
Book Value 231
Dividend Yield3.16 %
ROCE6.33 %
ROE16.7 %
Face Value 2.00
PEG Ratio0.08

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Union Bank of India 89,145 Cr. 117 172/1075.81 1283.08 %6.55 %15.6 % 10.0
UCO Bank 52,821 Cr. 44.2 70.7/39.124.2 22.90.63 %5.34 %6.22 % 10.0
State Bank of India (SBI) 7,24,679 Cr. 812 912/6019.46 4651.69 %6.16 %17.3 % 1.00
Punjab National Bank 1,15,814 Cr. 101 143/88.28.01 1001.49 %5.46 %8.54 % 2.00
Punjab & Sind Bank 33,028 Cr. 48.7 77.5/42.249.0 22.90.41 %5.59 %3.88 % 10.0
Industry Average124,632.77 Cr180.1314.62138.581.78%5.84%12.68%7.46

All Competitor Stocks of

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Revenue18,64317,40818,02617,54118,72219,09720,04822,42424,83427,19628,00329,26330,042
Interest10,4079,9429,5549,5059,8009,95610,49611,49513,16114,79016,06017,52818,002
Expenses9,61810,89310,0849,3988,98110,5058,21010,40811,01210,64211,04012,21610,556
Financing Profit-1,382-3,427-1,613-1,363-59-1,3631,3435226601,764902-4801,484
Financing Margin %-7%-20%-9%-8%-0%-7%7%2%3%6%3%-2%5%
Other Income3,1736,3203,2234,4583,3513,3731,5283,8965,5195,3325,3166,5035,042
Depreciation0000000000000
Profit before tax1,7912,8931,6113,0953,2922,0102,8714,4186,1797,0966,2176,0236,526
Tax %35%129%27%29%26%6%26%26%33%28%31%28%27%
Net Profit1,215-7201,2072,1852,4882,0531,9423,3924,3565,3154,4684,4264,815
EPS in Rs2.59-1.432.294.194.763.933.766.588.3310.168.618.509.26
Gross NPA %
Net NPA %

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Revenue30,48836,44240,46344,91545,79944,47346,05652,90678,89574,31473,38594,139114,503
Interest19,72424,48627,60430,54732,10729,59629,16032,50650,04043,20138,81549,94266,381
Expenses8,21510,95012,04913,46625,39119,25026,09325,81540,58338,63637,51838,23944,453
Financing Profit2,5491,006809902-11,700-4,372-9,197-5,414-11,728-7,523-2,9485,9573,670
Financing Margin %8%3%2%2%-26%-10%-20%-10%-15%-10%-4%6%3%
Other Income4,0514,5115,5555,4495,9927,9377,9927,88712,19115,25414,39516,63922,193
Depreciation2953223683685255409019481,6971,3571,4382,0320
Profit before tax6,3045,1955,9965,983-6,2333,024-2,1061,525-1,2346,37310,00820,56525,862
Tax %17%9%18%36%19%41%9%29%176%77%23%29%
Net Profit5,2694,8295,0363,950-5,0331,855-1,8361,1669811,6207,93315,00519,024
EPS in Rs25.5322.8123.2917.69-21.997.88-7.134.162.012.9915.1828.8236.53
Dividend Payout %13%19%19%18%0%15%0%0%0%0%19%19%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-8.35%4.29%-21.56%-227.42%136.86%-198.98%163.51%-15.87%65.14%389.69%89.15%
Change in YoY Net Profit Growth (%)0.00%12.64%-25.85%-205.85%364.27%-335.83%362.48%-179.37%81.00%324.55%-300.54%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:11%
5 Years:17%
3 Years:17%
TTM:14%
Compounded Profit Growth
10 Years:14%
5 Years:77%
3 Years:144%
TTM:9%
Stock Price CAGR
10 Years:1%
5 Years:19%
3 Years:44%
1 Year:8%
Return on Equity
10 Years:7%
5 Years:10%
3 Years:14%
Last Year:17%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital4234314444624625305309251,0361,0361,0361,036
Reserves32,85937,41641,57442,04142,60546,03654,46675,17981,35490,833104,019118,677
Borrowings509,192616,973665,483620,536648,499672,311734,4561,068,9811,067,1731,185,3311,342,5921,453,761
Other Liabilities16,91421,28426,46528,13427,64928,91930,21754,85053,10462,92278,22481,302
Total Liabilities559,387676,104733,966691,173719,216747,796819,6701,199,9351,202,6671,340,1211,525,8711,654,775
Fixed Assets2,5502,8492,9786,3595,9305,5327,3689,2688,43811,0989,8659,054
CWIP000000002136
Investments125,617122,113124,739128,894140,716175,137195,716289,727281,859347,587397,487407,136
Other Assets431,220551,142606,248555,920572,570567,126616,586900,941912,367981,4351,118,5161,238,579
Total Assets559,387676,104733,966691,173719,216747,796819,6701,199,9351,202,6671,340,1211,525,8711,654,775

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +23,19642,23317,838-10,01117,865-59,692-1,44918,531-8876,210-21,354-6,274
Cash from Investing Activity +-514-730-556-4,005-551-414-2,537-139-471-3,645-1,096-1,285
Cash from Financing Activity +-7905,151-6-616-1983,4134,44914,729-986-998-5,4055,476
Net Cash Flow21,89246,65417,276-14,63217,116-56,69246233,120-2,3441,567-27,855-2,084

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow8.00-499.00-604.00-652.00-595.00-629.00-646.00-709.0039.0037.0036.0037.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
ROE %16%14%10%-12%4%-4%2%1%2%9%15%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters63.97%63.97%63.97%63.97%63.97%63.97%63.97%63.97%63.97%63.97%63.97%63.97%
FIIs7.82%7.37%9.14%8.23%8.93%9.97%10.93%12.29%12.39%12.27%12.40%11.45%
DIIs14.70%14.65%15.08%16.85%18.64%17.69%16.74%15.77%15.74%15.75%16.04%15.77%
Government0.00%0.00%0.00%0.00%0.26%0.26%0.26%0.26%0.26%0.26%0.26%0.26%
Public13.50%14.00%11.81%10.95%8.21%8.12%8.10%7.70%7.64%7.76%7.32%8.55%
No. of Shareholders12,41,14413,63,55912,64,07912,81,41512,19,43512,37,07912,78,02012,39,95812,70,48012,89,44313,29,61814,11,266

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
HDFC Small Cap Fund - Regular Plan42,828,7924.11130.8913,000,0002024-12-20229.45%
HDFC Balanced Advantage Fund - Regular Plan38,177,1551.261008.0713,000,0002024-12-20193.67%
HDFC Flexi Cap Fund - Regular Plan22,000,0001.14580.9113,000,0002024-12-2069.23%
Nippon India ETF Nifty PSU Bank BeES15,993,92815.91422.3213,000,0002024-12-2023.03%
Nippon India Small Cap Fund13,000,0000.75343.2713,000,0002024-12-200%
Nippon India Arbitrage Fund11,071,1252.1292.3313,000,0002024-12-20-14.84%
HDFC Hybrid Equity Fund - Regular Plan9,690,0001.13255.8613,000,0002024-12-20-25.46%
Invesco India Arbitrage Fund8,260,2001.49218.1113,000,0002024-12-20-36.46%
Invesco India Contra Fund8,236,9181.56217.513,000,0002024-12-20-36.64%
Nippon India ETF Nifty Bank BeES7,765,1493.31205.0413,000,0002024-12-20-40.27%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
Face Value2.002.002.002.002.00
Basic EPS (Rs.)36.2928.8215.183.322.32
Diluted EPS (Rs.)36.2928.8215.183.322.32
Cash EPS (Rs.)38.8332.2917.655.435.70
Book Value[Excl.RevalReserv]/Share (Rs.)231.21202.90177.43159.12164.48
Book Value[Incl.RevalReserv]/Share (Rs.)231.21202.90177.43159.12164.48
Operating Revenue / Share (Rs.)228.63181.82141.73143.53170.51
Net Profit / Share (Rs.)35.5628.3714.872.812.04
Net Profit After MI / Share (Rs.)36.2528.7915.162.992.00
Net Profit Margin (%)15.5515.6010.491.951.19
Net Profit After MI And SOA Nargin (%)15.8515.8310.692.081.17
Operating Profit Margin (%)-4.21-2.07-9.12-17.80-14.25
Return On Assets (%)1.130.970.580.120.07
Return On Equity / Networth (%)15.6714.188.541.871.21
Net Interest Margin (X)2.922.892.572.582.40
Cost To Income (%)47.7650.3750.7250.4750.12
Interest Income / Total Assets (%)7.156.165.476.176.57
Non-Interest Income / Total Assets (%)1.411.091.071.221.01
Operating Profit / Total Assets (%)-0.30-0.12-0.49-1.10-0.93
Operating Expenses / Total Assets (%)2.072.001.851.921.71
Interest Expenses / Total Assets (%)4.223.272.893.594.17
Enterprise Value (Rs.Cr.)1533834.621373294.981186338.381065411.841059512.97
EV Per Net Sales (X)12.9614.5916.1714.3413.43
Price To Book Value (X)1.140.830.620.460.32
Price To Sales (X)1.160.920.780.510.31
Retention Ratios (%)79.0580.9181.22100.00100.00
Earnings Yield (X)0.130.170.130.040.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 247.53

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 22, 2024, is Undervalued by 2.71% compared to the current share price 241.00

Intrinsic Value of as of December 22, 2024 is: 442.10

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 22, 2024, is Undervalued by 83.44% compared to the current share price 241.00

Last 5 Year EPS CAGR: 78.60%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.
  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
    1. Net Profit Margin: 15.55%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 0% (Industry Average ROCE: 5.84%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 0% (Industry Average ROE: 12.68%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 0
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 6.22 (Industry average Stock P/E: 14.62)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Bank of Baroda is a Public Limited Listed company incorporated on 02/03/1911 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L99999MH1911PLC007676 and registration number is 007676. Currently company belongs to the Industry of Finance - Banks - Public Sector. Company’s Total Operating Revenue is Rs. 75983.66 Cr. and Equity Capital is Rs. 925.37 Cr. for the Year ended 31/03/2020.
INDUSTRYADDRESSCONTACT
Finance - Banks - Public SectorBaroda House, Vadodra Gujarat 390001investorservices@bankofbaroda.com
http://www.bankofbaroda.in
Management
NamePosition Held
Mr. Debadatta ChandManaging Director & CEO
Mr. Ajay K KhuranaExecutive Director
Mr. Sanjay Vinayak MudaliarExecutive Director
Mr. Lal SinghExecutive Director
Mr. Lalit TyagiExecutive Director
Mr. Alok VajpeyiShareholder Director
Mrs. Nina NagpalShareholder Director
Mr. Ajay SinghalNon Executive Director
Mrs. Parvathy V SundaramNominee Director
Mr. Mukesh Kumar BansalGovernment Nominee Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹247.53, which is 2.71% higher than the current market price of ₹241.00. The stock has a market capitalization of 1,24,418 Cr. and recorded a high/low of 300/219 during the current fiscal year 2024-2025. As of Mar 2024, the company has reserves of ₹118,677 Cr and total liabilities of ₹1,654,775 Cr.

What is the Market Cap of ?

The Market Cap of is 1,24,418 Cr..

What is the current Stock Price of as on 22 December 2024?

The current stock price of as on 22 December 2024 is 241.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 300/219.

What is the Stock P/E of ?

The Stock P/E of is 6.22.

What is the Book Value of ?

The Book Value of is 231.

What is the Dividend Yield of ?

The Dividend Yield of is 3.16 %.

What is the ROCE of ?

The ROCE of is 6.33 %.

What is the ROE of ?

The ROE of is 16.7 %.

What is the Face Value of ?

The Face Value of is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in . Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE