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: 532210 | NSE: CUB

City Union Bank Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:43 am

Market Cap 12,998 Cr.
Current Price 175
High / Low 188/125
Stock P/E12.3
Book Value 113
Dividend Yield0.86 %
ROCE6.57 %
ROE12.8 %
Face Value 1.00
PEG Ratio1.01

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
Fino Payments Bank Ltd 2,671 Cr. 321 467/25128.6 77.30.00 %7.07 %14.4 % 10.0
Yes Bank Ltd 62,167 Cr. 19.8 32.8/19.034.7 14.60.00 %5.81 %3.11 % 2.00
Ujjivan Small Finance Bank Ltd 6,610 Cr. 34.2 61.8/32.05.68 28.74.39 %11.1 %26.7 % 10.0
South Indian Bank Ltd 6,543 Cr. 25.0 36.9/22.35.40 33.71.20 %6.19 %13.8 % 1.00
Karnataka Bank Ltd 7,883 Cr. 209 287/1925.88 2882.64 %6.24 %13.7 % 10.0
Industry Average156,525.62 Cr429.2214.76226.201.02%7.14%13.99%6.14

All Competitor Stocks of

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Revenue9971,0221,0351,0501,0991,1811,2061,2281,2661,3041,3261,3741,389
Interest550544545549575613650714744766810828843
Expenses428424404435447390507451452390391402403
Financing Profit2054866678178496371149125145142
Financing Margin %2%5%8%6%7%15%4%5%6%11%9%11%10%
Other Income193203160203218173224195191182193175192
Depreciation0000000000000
Profit before tax213257246269295351273258262331318320334
Tax %19%29%20%22%24%21%20%16%13%15%20%20%21%
Net Profit173182196209225276218218227281253255264
EPS in Rs2.342.462.652.833.043.742.942.943.073.793.423.443.57
Gross NPA %5.59%5.58%5.21%4.70%4.65%4.36%4.62%4.37%4.91%4.66%4.47%3.99%3.88%
Net NPA %3.49%3.48%3.44%2.95%2.89%2.69%2.67%2.36%2.51%2.34%2.19%1.97%1.87%

Last Updated: September 12, 2024, 11:38 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 12, 2024, 11:38 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue2,1892,5462,6992,9443,1743,4023,7674,1694,1354,1054,7145,2715,393
Interest1,5651,7871,8911,9631,9751,9722,1562,4932,3052,1882,5523,1473,247
Expenses4705886557369371,1201,1401,6901,7381,6051,7231,5591,585
Financing Profit154171153245262310472-1592311440564561
Financing Margin %7%7%6%8%8%9%13%-0%2%8%9%11%10%
Other Income274280415410484532514680689759810742742
Depreciation2538475253526279878573750
Profit before tax4034145216036937909255866939851,1771,2311,303
Tax %20%16%24%26%27%25%26%19%14%23%20%17%
Net Profit3223473954455035926834765937609371,0161,053
EPS in Rs4.945.295.476.146.918.109.306.468.0210.2812.6613.7114.22
Dividend Payout %15%16%17%16%4%3%5%8%6%10%8%11%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)7.76%13.83%12.66%13.03%17.69%15.37%-30.31%24.58%28.16%23.29%8.43%
Change in YoY Net Profit Growth (%)0.00%6.07%-1.17%0.38%4.66%-2.32%-45.68%54.89%3.58%-4.87%-14.86%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:7%
3 Years:8%
TTM:10%
Compounded Profit Growth
10 Years:11%
5 Years:8%
3 Years:20%
TTM:12%
Stock Price CAGR
10 Years:9%
5 Years:-5%
3 Years:9%
1 Year:20%
Return on Equity
10 Years:13%
5 Years:12%
3 Years:13%
Last Year:13%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:48 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital475460606066737474747474
Reserves1,5931,9712,6362,9923,5104,0974,7675,2225,7696,5127,3838,327
Borrowings20,78222,32224,24427,82330,64734,58838,92942,86545,88353,00157,08660,381
Other Liabilities5556479329291,0541,1861,4891,5731,5861,9442,0512,044
Total Liabilities22,97724,99427,87131,80435,27139,93745,25949,73453,31261,53166,59570,826
Fixed Assets141183210218215223250245233215239270
CWIP-0-0-0-0-0-0-0-0-0-0-0-0
Investments5,2675,9545,8716,8267,0317,8797,7129,1179,43612,22114,33315,664
Other Assets17,56918,85721,79024,76028,02431,83537,29740,37243,64349,09552,02354,891
Total Assets22,97724,99427,87131,80435,27139,93745,25949,73453,31261,53166,59570,826

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +618412131248284-1834191,8369221,166724436
Cash from Investing Activity +-68-79-64-60-50-61-87-60-38-63-72-106
Cash from Financing Activity +8476291-75-41-5-1810-31-690-36
Net Cash Flow634409357113229-2433271,7588931,072-38294

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow450.00566.00631.00709.00907.00-33.00-37.00-41.00-44.00-52.00-56.00-59.00

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 %22%19%16%15%15%15%15%9%11%12%13%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
FIIs16.14%16.00%18.12%18.16%21.32%23.75%24.95%25.33%23.66%26.60%26.95%26.44%
DIIs42.11%43.94%41.22%41.65%40.14%37.74%36.18%33.12%33.18%32.39%29.50%32.55%
Public41.75%40.06%40.66%40.19%38.54%38.53%38.85%41.54%43.15%41.01%43.55%41.00%
No. of Shareholders1,44,6061,48,2141,53,3311,47,9991,35,2821,45,0831,48,0271,84,7782,08,8122,16,0192,48,8152,29,943

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Canara Robeco Small Cap Fund9,086,1541.3156.538,274,5012024-12-219.81%
SBI Flexi Cap Fund8,274,5010.62142.548,274,5012024-12-210%
UTI Mid Cap Fund6,679,1560.93115.068,274,5012024-12-21-19.28%
ICICI Prudential Multicap Fund5,358,0810.6692.38,274,5012024-12-21-35.25%
ICICI Prudential Value Discovery Fund4,278,8490.1573.718,274,5012024-12-21-48.29%
Tata ELSS Tax Saver Fund2,500,0000.9143.078,274,5012024-12-21-69.79%
Kotak India EQ Contra Fund - Regular Plan2,320,0001.0639.978,274,5012024-12-21-71.96%
SBI Multi Asset Allocation Fund1,960,7550.5631.548,274,5012024-12-21-76.3%
Bandhan Arbitrage Fund1,510,0000.3726.018,274,5012024-12-21-81.75%
HDFC Multi Asset Fund - Regular Plan1,300,0000.6722.48,274,5012024-12-21-84.29%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
Face Value1.001.001.001.001.00
Basic EPS (Rs.)13.7212.6710.298.036.48
Diluted EPS (Rs.)13.6212.5710.187.976.41
Cash EPS (Rs.)14.7313.6511.439.217.53
Book Value[Excl.RevalReserv]/Share (Rs.)113.43100.7289.0579.0871.83
Book Value[Incl.RevalReserv]/Share (Rs.)113.43100.7289.0579.0871.83
Dividend / Share (Rs.)1.501.001.000.500.50
Operating Revenue / Share (Rs.)71.1663.6755.5055.9656.54
Net Profit / Share (Rs.)13.7112.6610.288.026.46
Interest Income / Employee (Rs.)7332450.197832425.827648180.557076304.817261109.21
Net Profit / Employee (Rs.)1413092.521557533.641416368.731014586.34829673.40
Business / Employee (Rs.)140765665.55158583159.49164054663.69138105754.75130221110.78
Interest Income / Branch (Rs.)65882065.0062690652.9356461877.5858898645.3059551468.57
Net Profit / Branches (Rs.)12696636.2512466482.7110456191.208444769.236804507.14
Business / Branches (Rs.)1264779505.001269297921.541211116066.021149504166.671067999138.57
Net Profit Margin (%)19.2719.8818.5114.3311.42
Operating Profit Margin (%)5.202.690.02-2.70-4.88
Return On Assets (%)1.431.401.231.110.95
Return On Equity / Networth (%)12.0812.5711.5410.148.99
Net Interest Margin (X)2.993.243.113.433.36
Cost To Income (%)47.0638.8540.3741.4543.04
Interest Income / Total Assets (%)7.447.076.677.758.38
Non-Interest Income / Total Assets (%)1.041.211.231.321.36
Operating Profit / Total Assets (%)0.380.190.00-0.20-0.40
Operating Expenses / Total Assets (%)1.901.731.751.972.03
Interest Expenses / Total Assets (%)4.443.833.554.325.01
Enterprise Value (Rs.Cr.)65768.1763101.7359580.7454608.5850393.87
EV Per Net Sales (X)12.4813.3914.5113.2112.09
Price To Book Value (X)1.191.251.451.971.80
Price To Sales (X)1.901.982.332.792.29
Retention Ratios (%)92.7192.1195.1493.7892.28
Earnings Yield (X)0.100.100.070.050.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 179.44

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 2.54% compared to the current share price 175.00

Intrinsic Value of as of December 22, 2024 is: 201.22

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 14.98% compared to the current share price 175.00

Last 5 Year EPS CAGR: 12.14%

*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: 19.27%
      • 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: 7.14%)
      • 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: 13.99%)
      • 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: 12.3 (Industry average Stock P/E: 14.76)
      • 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

City Union Bank Ltd. is a Public Limited Listed company incorporated on 31/10/1904 and has its registered office in the State of Tamil Nadu, India. Company’s Corporate Identification Number(CIN) is L65110TN1904PLC001287 and registration number is 001287. Currently Company is involved in the business activities of Monetary intermediation of commercial banks, saving banks. postal savings bank and discount houses. Company’s Total Operating Revenue is Rs. 4104.78 Cr. and Equity Capital is Rs. 73.96 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Finance - Banks - Private Sector149, T.S.R. (Big) Street, Kumbakonam Tamil Nadu 612001shares@cityunionbank.in
http://www.cityunionbank.com
Management
NamePosition Held
Mr. G MahalingamNon Exe.Part Time Chairman
Dr. N KamakodiManaging Director & CEO
Mr. R Vijay AnandhExecutive Director
Dr. T S SridharDirector
Mr. K VaidyanathanDirector
Mrs. Lalitha RameswaranDirector
Mr. T K RamkumarDirector
Prof. V KamakotiDirector
Mr. N SubramaniamDirector
Mr. V N Shiva ShankarDirector

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹179.44, which is 2.54% higher than the current market price of ₹175.00. The stock has a market capitalization of 12,998 Cr. and recorded a high/low of 188/125 during the current fiscal year 2024-2025. As of Mar 2024, the company has reserves of ₹8,327 Cr and total liabilities of ₹70,826 Cr.

What is the Market Cap of ?

The Market Cap of is 12,998 Cr..

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

The current stock price of as on 22 December 2024 is 175.

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

In FY 2024-2025, the High / Low of stocks is 188/125.

What is the Stock P/E of ?

The Stock P/E of is 12.3.

What is the Book Value of ?

The Book Value of is 113.

What is the Dividend Yield of ?

The Dividend Yield of is 0.86 %.

What is the ROCE of ?

The ROCE of is 6.57 %.

What is the ROE of ?

The ROE of is 12.8 %.

What is the Face Value of ?

The Face Value of is 1.00.

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