Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Karur Vysya Bank Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 5, 2024, 12:28 am

Market Cap 16,792 Cr.
Current Price 209
High / Low233/125
Stock P/E9.85
Book Value 125
Dividend Yield1.15 %
ROCE6.89 %
ROE17.2 %
Face Value 2.00
PEG Ratio0.22

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

View Share Price Target for Karur Vysya Bank Ltd

Competitors of Karur Vysya Bank Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Fino Payments Bank Ltd 3,362 Cr. 405467/24936.6 77.30.00 %7.07 %14.4 % 10.0
Yes Bank Ltd 68,806 Cr. 22.032.8/14.147.3 14.30.00 %5.83 %3.18 % 2.00
Ujjivan Small Finance Bank Ltd 7,822 Cr. 40.463.0/39.06.22 28.73.71 %11.1 %26.7 % 10.0
South Indian Bank Ltd 6,287 Cr. 24.036.9/21.25.41 33.71.25 %6.19 %13.8 % 1.00
Karnataka Bank Ltd 8,659 Cr. 229287/1926.48 2882.40 %6.24 %13.7 % 10.0
Industry Average157,969.50 Cr413.7316.23197.150.92%7.10%13.93%5.95

All Competitor Stocks of Karur Vysya Bank Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Revenue1,3501,3491,3761,3981,4051,4091,4741,5791,6951,7681,8831,9972,139
Interest7677377387187176997287588068769861,0821,138
Expenses779603677634627614624718882847741743833
Financing Profit-1969-39476096122104745156173168
Financing Margin %-14%1%-3%3%4%7%8%7%0%3%8%9%8%
Other Income251169203163196205199242317401333339358
Depreciation0000000000000
Profit before tax56178165210255301321345325446489512526
Tax %38%41%34%21%27%29%29%28%11%24%27%26%22%
Net Profit35104109165185213229250289338359378412
EPS in Rs0.431.311.362.072.322.672.863.133.614.214.474.725.12
Gross NPA %7.37%7.85%7.97%7.38%6.97%6.03%5.28%4.02%2.70%2.27%1.99%1.73%1.58%
Net NPA %2.55%3.41%3.69%2.99%2.55%2.31%1.93%1.38%0.90%0.74%0.59%0.47%0.42%

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
Revenue3,2704,2425,1165,3965,4435,6225,7005,8165,9905,4705,5886,5177,788
Interest2,3533,0843,8323,9303,6623,5493,4023,4533,6423,1112,8723,1684,081
Expenses5978291,3781,5031,4941,8872,6092,9023,1122,6202,4342,9653,164
Financing Profit320329-94-37288187-311-539-764-260281384542
Financing Margin %10%8%-2%-1%5%3%-5%-9%-13%-5%5%6%7%
Other Income3504535645907077829009631,1559197691,1591,431
Depreciation385675818386851011191241191060
Profit before tax6327253954719128835043222725349311,4371,973
Tax %21%24%-9%2%38%31%31%35%14%33%28%23%
Net Profit5025504304645686063462112353596731,1061,487
EPS in Rs7.298.006.245.957.257.754.322.642.944.508.4213.7918.52
Dividend Payout %30%27%32%34%30%26%13%23%0%11%19%14%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)9.56%-21.82%7.91%22.41%6.69%-42.90%-39.02%11.37%52.77%87.47%64.34%
Change in YoY Net Profit Growth (%)0.00%-31.38%29.73%14.51%-15.72%-49.59%3.89%50.39%41.39%34.70%-23.13%

Karur Vysya Bank Ltd 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:5%
5 Years:7%
3 Years:14%
TTM:24%
Compounded Profit Growth
10 Years:14%
5 Years:50%
3 Years:64%
TTM:38%
Stock Price CAGR
10 Years:9%
5 Years:30%
3 Years:65%
1 Year:57%
Return on Equity
10 Years:10%
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 Capital107107122122122145160160160160160161
Reserves2,9783,2194,1244,4514,9146,1196,2636,4406,8007,4368,4249,879
Borrowings42,65247,05147,59152,97355,39559,28461,43360,25965,80769,82578,07091,591
Other Liabilities9961,1661,3151,4391,3761,3931,4841,4191,8572,6503,5263,954
Total Liabilities46,73351,54353,15258,98561,80866,94169,34068,27874,62380,07190,179105,585
Fixed Assets320376395417411475545563518464418412
CWIP29174853382321151720
Investments13,83713,24712,37514,44314,85715,80314,88215,76216,01917,21618,80822,344
Other Assets32,57437,91140,36644,12246,53250,61053,87651,92958,06562,37770,93682,809
Total Assets46,73351,54353,15258,98561,80866,94169,34068,27874,62380,07190,179105,585

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 821,184-3095801,611-550-1,5762,5043,3662951,2172,954
Cash from Investing Activity -133-113-102-92-84-170549-1,535-1,379-1,594-1,270-1,296
Cash from Financing Activity -188-189482-346-74683414-274-59-96-178-694
Net Cash Flow-239882711431,453-36-6126961,928-1,394-231963

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow597.00787.00-46.00-46.00-51.00-54.00-57.00-59.00-57.00-63.00-67.00-76.00

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 %19%13%12%13%13%6%3%4%5%9%14%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters2.12%2.28%2.28%2.28%2.26%2.25%2.24%2.24%2.24%2.22%2.20%2.15%
FIIs0.00%0.00%15.35%15.43%16.49%17.03%17.93%17.90%18.09%15.61%15.38%15.11%
DIIs38.61%36.77%21.88%22.75%25.17%30.73%30.80%32.10%32.29%35.16%36.22%35.68%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.02%0.02%0.00%
Public59.27%60.95%60.49%59.54%56.08%49.98%49.02%47.77%47.38%47.00%46.19%47.07%
No. of Shareholders1,94,3362,04,0452,02,2522,00,2562,03,8302,07,8782,09,1882,07,6392,22,3162,32,0522,45,9532,58,964

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
HDFC Mid-Cap Opportunities Fund - Regular Plan33,085,0000.99473.4515,898,9172024-10-04108.1%
Nippon India Small Cap Fund31,784,0621.22454.8315,898,9172024-10-0499.91%
Franklin India Smaller Companies Fund15,898,9172.35227.5115,898,9172024-10-040%
HSBC Value Fund13,164,3002.03188.3815,898,9172024-10-04-17.2%
SBI Banking & Financial Services Fund10,635,1673.59152.1915,898,9172024-10-04-33.11%
HSBC Small Cap Fund - Regular Plan9,912,4001.23141.8515,898,9172024-10-04-37.65%
UTI Mid Cap Fund7,387,5991.21105.7215,898,9172024-10-04-53.53%
Franklin India Prima Fund5,630,4410.9580.5715,898,9172024-10-04-64.59%
HSBC Aggressive Hybrid Fund4,793,7001.4468.615,898,9172024-10-04-69.85%
SBI Multicap Fund4,109,4130.4558.8115,898,9172024-10-04-74.15%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
Face Value2.002.002.002.002.00
Basic EPS (Rs.)19.9913.818.424.502.94
Diluted EPS (Rs.)19.9713.788.414.502.94
Cash EPS (Rs.)19.9515.119.916.054.43
Book Value[Excl.RevalReserv]/Share (Rs.)124.81107.0394.9587.0782.57
Book Value[Incl.RevalReserv]/Share (Rs.)124.81107.0394.9587.0782.57
Dividend / Share (Rs.)2.402.001.600.500.00
Operating Revenue / Share (Rs.)101.9981.2569.8468.4474.94
Net Profit / Share (Rs.)19.9513.798.424.502.94
Interest Income / Employee (Rs.)0.008393289.038264566.937062260.527548816.38
Net Profit / Employee (Rs.)0.001424641.68995810.24463967.60296187.40
Business / Employee (Rs.)0.00180025404.43183420765.86146710482.57132543398.61
Interest Income / Branch (Rs.)0.0081558818.5267976565.6967452860.6775345733.33
Net Profit / Branches (Rs.)0.0013843451.818190599.764431434.032956285.53
Business / Branches (Rs.)0.001749333216.521508646956.201401256964.241322933167.30
Net Profit Margin (%)19.5616.9712.046.563.92
Operating Profit Margin (%)-0.65-0.81-1.71-12.74-15.35
Return On Assets (%)1.511.220.840.480.34
Return On Equity / Networth (%)15.9812.888.865.163.56
Net Interest Margin (X)3.603.713.393.163.43
Cost To Income (%)39.1645.0744.2246.8345.73
Interest Income / Total Assets (%)7.767.226.987.338.77
Non-Interest Income / Total Assets (%)1.571.280.961.411.69
Operating Profit / Total Assets (%)-0.05-0.05-0.11-0.93-1.34
Operating Expenses / Total Assets (%)2.492.252.312.662.55
Interest Expenses / Total Assets (%)4.163.513.584.165.33
Enterprise Value (Rs.Cr.)100695.5182147.5170125.0567134.8959145.21
EV Per Net Sales (X)12.2712.6112.5512.279.87
Price To Book Value (X)1.460.970.480.630.24
Price To Sales (X)1.791.280.660.810.27
Retention Ratios (%)100.0088.4294.06100.00100.00
Earnings Yield (X)0.100.130.180.080.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Karur Vysya Bank Ltd as of October 5, 2024 is: ₹214.21

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 October 5, 2024, Karur Vysya Bank Ltd is Undervalued by 2.49% compared to the current share price ₹209.00

Intrinsic Value of Karur Vysya Bank Ltd as of October 5, 2024 is: ₹309.53

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 October 5, 2024, Karur Vysya Bank Ltd is Undervalued by 48.10% compared to the current share price ₹209.00

Last 5 Year EPS CAGR: 44.50%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

  • 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 Karur Vysya Bank Ltd:
    1. Net Profit Margin: 19.56%
      • 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: 7.1%)
      • 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: 13.93%)
      • 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: 9.85 (Industry average Stock P/E: 16.23)
      • 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

Karur Vysya Bank Ltd. is a Public Limited Listed company incorporated on 22/06/1916 and has its registered office in the State of Tamil Nadu, India. Company’s Corporate Identification Number(CIN) is L65110TN1916PLC001295 and registration number is 001295. 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. 5587.67 Cr. and Equity Capital is Rs. 160.00 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Finance - Banks - Private SectorNo. 20, Erode Road, Vadivel Nagar, Karur Tamil Nadu 639002kvb_sig@kvbmail.com
http://www.kvb.co.in
Management
NamePosition Held
Dr. Meena HemchandraNon Exe. Ind. Part Time Chairman
Mr. B Ramesh BabuManaging Director & CEO
Mr. M V SrinivasamoorthiNon Exe.Non Ind.Director
Mr. R RamkumarNon Exe.Non Ind.Director
Dr. K S RavichandranInd. Non-Executive Director
Mr. K G MohanInd. Non-Executive Director
Dr. R HarshavardhanInd. Non-Executive Director
Mr. Murali RamaswamiInd. Non-Executive Director
CA. Chinnasamy GanesanInd. Non-Executive Director

FAQ

What is the latest fair value of Karur Vysya Bank Ltd?

The latest fair value of Karur Vysya Bank Ltd is ₹214.21.

What is the Market Cap of Karur Vysya Bank Ltd?

The Market Cap of Karur Vysya Bank Ltd is 16,792 Cr..

What is the current Stock Price of Karur Vysya Bank Ltd as on 05 October 2024?

The current stock price of Karur Vysya Bank Ltd as on 05 October 2024 is ₹209.

What is the High / Low of Karur Vysya Bank Ltd stocks in FY 2024?

In FY 2024, the High / Low of Karur Vysya Bank Ltd stocks is 233/125.

What is the Stock P/E of Karur Vysya Bank Ltd?

The Stock P/E of Karur Vysya Bank Ltd is 9.85.

What is the Book Value of Karur Vysya Bank Ltd?

The Book Value of Karur Vysya Bank Ltd is 125.

What is the Dividend Yield of Karur Vysya Bank Ltd?

The Dividend Yield of Karur Vysya Bank Ltd is 1.15 %.

What is the ROCE of Karur Vysya Bank Ltd?

The ROCE of Karur Vysya Bank Ltd is 6.89 %.

What is the ROE of Karur Vysya Bank Ltd?

The ROE of Karur Vysya Bank Ltd is 17.2 %.

What is the Face Value of Karur Vysya Bank Ltd?

The Face Value of Karur Vysya Bank Ltd 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 Karur Vysya Bank Ltd. 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