Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 24 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 543066 | NSE: SBICARD

SBI Cards & Payment Services Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 22, 2024, 9:36 pm

Market Cap 64,651 Cr.
Current Price 680
High / Low817/648
Stock P/E29.2
Book Value 138
Dividend Yield0.37 %
ROCE12.5 %
ROE22.0 %
Face Value 10.0
PEG Ratio1.51

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

View Share Price Target for SBI Cards & Payment Services Ltd

Competitors of SBI Cards & Payment Services Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
ICDS Ltd 63.2 Cr. 48.664.8/27.639.7 22.20.00 %9.12 %7.69 % 10.0
SIL Investments Ltd 735 Cr. 702920/37922.3 2,8110.36 %2.07 %1.51 % 10.0
SBI Cards & Payment Services Ltd 64,651 Cr. 680817/64829.2 1380.37 %12.5 %22.0 % 10.0
Nalwa Sons Investments Ltd 4,634 Cr. 9,0229,974/3,00555.8 33,5450.00 %0.73 %0.55 % 10.0
Motilal Oswal Financial Services Ltd 54,459 Cr. 9091,064/27816.1 1850.38 %20.7 %32.6 % 1.00
Industry Average22,913.67 Cr1,473.4330.484,633.690.48%11.50%13.70%7.88

All Competitor Stocks of SBI Cards & Payment Services Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Revenue2,3622,5762,8892,8503,1003,2973,5073,7623,9124,0874,6224,3484,359
Interest229254277267308368464507571605695724767
Expenses1,7791,9382,3071,9302,0742,3412,4672,5652,6312,7603,2582,8112,867
Financing Profit354385305653718588576690710722668813725
Financing Margin %15%15%11%23%23%18%16%18%18%18%14%19%17%
Other Income89119250166163156149154134134120127124
Depreciation33403739393941454847515249
Profit before tax410464519779841706684800797809738888799
Tax %26%26%26%25%25%26%26%25%26%26%26%25%26%
Net Profit305345386581627526509596593603549662594
EPS in Rs3.243.664.096.166.655.575.396.306.276.375.786.976.25
Gross NPA %3.91%3.36%2.40%2.22%2.24%2.14%2.22%2.35%2.41%2.43%2.64%2.76%3.06%
Net NPA %0.88%0.91%0.83%0.78%0.79%0.78%0.80%0.87%0.89%0.89%0.96%0.99%1.11%

Last Updated: October 25, 2024, 3:55 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 25, 2024, 3:55 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue1,0081,4381,8222,3923,3475,1957,0179,2819,30110,67913,67016,98617,415
Interest2103003784365287121,0091,3011,0431,0271,6482,5952,791
Expenses7139181,2551,6172,3663,7154,8876,6187,2237,9539,44411,46011,696
Financing Profit852201893394527691,1211,3621,0341,6992,5792,9312,928
Financing Margin %8%15%10%14%14%15%16%15%11%16%19%17%17%
Other Income527482100124175270471413622615498505
Depreciation111152455104123149164197199
Profit before tax1362932714385729191,3351,7301,3242,1723,0313,2323,234
Tax %-1%0%1%35%35%35%35%28%26%26%25%25%
Net Profit1362932672843736018651,2459851,6162,2582,4082,409
EPS in Rs1.743.733.403.624.757.6610.3313.2610.4717.1423.8725.3225.37
Dividend Payout %0%0%15%28%21%0%10%8%0%15%10%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)115.44%-8.87%6.37%31.34%61.13%43.93%43.93%-20.88%64.06%39.73%6.64%
Change in YoY Net Profit Growth (%)0.00%-124.31%15.24%24.97%29.79%-17.20%0.00%-64.81%84.94%-24.33%-33.08%

SBI Cards & Payment Services Ltd 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:28%
5 Years:19%
3 Years:22%
TTM:16%
Compounded Profit Growth
10 Years:23%
5 Years:23%
3 Years:35%
TTM:-4%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-12%
1 Year:-8%
Return on Equity
10 Years:24%
5 Years:23%
3 Years:23%
Last Year:22%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:42 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital785785785785785785837939941943946951951
Reserves-332-391813706641,5682,7514,4025,3626,8108,88411,13312,138
Borrowings2,8033,4984,6995,9288,26811,41313,54917,57317,89522,98231,11039,89143,218
Other Liabilities2314915937971,0481,9203,0092,3932,8163,9134,6066,1965,565
Total Liabilities3,4884,7356,2577,88010,76515,68620,14625,30727,01334,64845,54658,17161,872
Fixed Assets112224242196311308439551542524
CWIP00000352024101423227
Investments000000119581,2972,1403,5193,658
Other Assets3,4874,7346,2567,87810,74115,40919,92824,97125,73732,89842,83254,08857,683
Total Assets3,4884,7356,2577,88010,76515,68620,14625,30727,01334,64845,54658,17161,872

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-398-879-1,158-2,235-2,891-2,327-4,063692-4,391-6,671-5,452
Cash from Investing Activity +111-1128-76-77-997-538-921-1,457
Cash from Financing Activity +4751,0081,1412,2442,9532,8243,9234325,0457,8248,401
Net Cash Flow78130-179190422-2181271152321,492

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow711.00915.00-3.00-4.00-6.00-8.00-9.00-11.00-10.00-15.00-22.00-28.00

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 %49%31%27%29%32%29%28%17%23%26%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters69.47%69.59%69.64%69.41%69.05%69.02%68.96%68.94%68.75%68.63%68.62%68.61%
FIIs10.28%9.53%8.29%8.82%9.13%8.45%9.48%9.08%9.35%8.59%8.72%9.18%
DIIs11.92%12.41%16.24%16.99%16.72%17.47%17.17%17.28%16.27%16.68%16.54%16.76%
Public8.33%8.47%5.83%4.78%5.11%5.06%4.37%4.69%5.62%6.09%6.11%5.46%
No. of Shareholders11,40,58611,61,09011,78,35310,63,05410,57,26010,41,1689,67,5319,61,29610,28,67310,36,63210,19,1179,48,916

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ICICI Prudential Multi Asset Fund9,344,8912.32709.889,344,8912024-11-210%
Mirae Asset Large Cap Fund6,195,3111.24470.639,344,8912024-11-21-33.7%
ICICI Prudential ELSS Tax Saver Fund5,317,7613.26403.969,344,8912024-11-21-43.09%
ICICI Prudential Value Discovery Fund5,249,2961.06398.769,344,8912024-11-21-43.83%
Mirae Asset Large & Midcap Fund5,121,2941.2389.049,344,8912024-11-21-45.2%
Mirae Asset ELSS Tax Saver Fund4,389,6601.63333.469,344,8912024-11-21-53.03%
Nippon India Large Cap Fund4,099,3021.54311.49,344,8912024-11-21-56.13%
ICICI Prudential Large & Mid Cap Fund3,827,1452.83290.739,344,8912024-11-21-59.05%
Nippon India Focused Equity Fund3,796,5273.69288.49,344,8912024-11-21-59.37%
Nippon India Multi Cap Fund3,500,6571.08265.939,344,8912024-11-21-62.54%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)25.3923.9217.1610.4813.35
Diluted EPS (Rs.)25.3723.8017.0210.3813.21
Cash EPS (Rs.)27.3925.6018.7111.7814.36
Book Value[Excl.RevalReserv]/Share (Rs.)127.07103.9082.2067.0056.88
Book Value[Incl.RevalReserv]/Share (Rs.)127.07103.9082.2067.0056.88
Dividend / Share (Rs.)2.502.502.501.001.00
Revenue From Operations / Share (Rs.)178.43144.46113.2198.6498.79
PBDIT / Share (Rs.)63.3451.1835.5026.4833.38
PBIT / Share (Rs.)61.2749.4533.9225.1732.27
PBT / Share (Rs.)33.9832.0323.0314.0718.42
Net Profit / Share (Rs.)25.3223.8717.1410.4713.26
PBDIT Margin (%)35.4935.4231.3526.8433.78
PBIT Margin (%)34.3434.2329.9625.5132.66
PBT Margin (%)19.0422.1720.3414.2618.64
Net Profit Margin (%)14.1916.5215.1310.6113.41
Return on Networth / Equity (%)19.9222.9720.8415.6223.30
Return on Capital Employeed (%)26.8424.2235.6816.0822.49
Return On Assets (%)4.134.954.663.644.91
Long Term Debt / Equity (X)0.650.810.001.151.30
Total Debt / Equity (X)3.303.162.962.873.25
Asset Turnover Ratio (%)0.320.340.340.350.40
Current Ratio (X)1.531.651.282.072.01
Quick Ratio (X)1.531.651.282.072.01
Dividend Payout Ratio (NP) (%)9.8710.470.000.000.00
Dividend Payout Ratio (CP) (%)9.129.760.000.000.00
Earning Retention Ratio (%)90.1389.530.000.000.00
Cash Earning Retention Ratio (%)90.8890.240.000.000.00
Interest Coverage Ratio (X)2.322.943.262.392.41
Interest Coverage Ratio (Post Tax) (X)1.932.372.571.941.96
Enterprise Value (Cr.)102060.4199721.75102206.71104758.1074753.99
EV / Net Operating Revenue (X)6.017.309.5711.298.06
EV / EBITDA (X)16.9420.6030.5342.0623.85
MarketCap / Net Operating Revenue (X)3.825.127.529.426.26
Retention Ratios (%)90.1289.520.000.000.00
Price / BV (X)5.377.1210.3613.8710.87
Price / Net Operating Revenue (X)3.825.127.529.426.26
EarningsYield0.030.030.020.010.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of SBI Cards & Payment Services Ltd as of November 24, 2024 is: 889.79

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 November 24, 2024, SBI Cards & Payment Services Ltd is Undervalued by 30.85% compared to the current share price 680.00

Intrinsic Value of SBI Cards & Payment Services Ltd as of November 24, 2024 is: 1,062.09

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 November 24, 2024, SBI Cards & Payment Services Ltd is Undervalued by 56.19% compared to the current share price 680.00

Last 5 Year EPS CAGR: 19.36%

*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 SBI Cards & Payment Services Ltd:
    1. Net Profit Margin: 14.19%
      • 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: 26.84% (Industry Average ROCE: 11.5%)
      • 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%: 19.92% (Industry Average ROE: 13.7%)
      • 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): 1.93
      • 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: 1.53
      • 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: 29.2 (Industry average Stock P/E: 30.48)
      • 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: 3.3
      • 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

SBI Cards and Payment Services Ltd. is a Public Limited Listed company incorporated on 15/05/1998 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L65999DL1998PLC093849 and registration number is 093849. Currently Company is involved in the business activities of Other financial activities. Company’s Total Operating Revenue is Rs. 10677.27 Cr. and Equity Capital is Rs. 943.18 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Non-Banking Financial Company (NBFC)Unit 401 & 402, 4th Floor, New Delhi Delhi 110034investor.relations@sbicard.com
https://www.sbicard.com
Management
NamePosition Held
Mr. Dinesh Kumar KharaChairman
Mr. Abhijit ChakravortyManaging Director & CEO
Mr. Rajendra Kumar SarafIndependent Director
Mr. Dinesh Kumar MehrotraIndependent Director
Ms. Anuradha Shripad NadkarniIndependent Director
Mr. Shriniwas Yeshwant JoshiIndependent Director
Dr. Tejendra Mohan BhasinIndependent Director
Mr. Ashwini Kumar TewariNominee Director
Mr. Nitin ChughNominee Director

FAQ

What is the latest intrinsic value of SBI Cards & Payment Services Ltd?

The latest intrinsic value of SBI Cards & Payment Services Ltd as on 24 November 2024 is ₹889.79, which is 30.85% higher than the current market price of ₹680.00.

What is the Market Cap of SBI Cards & Payment Services Ltd?

The Market Cap of SBI Cards & Payment Services Ltd is 64,651 Cr..

What is the current Stock Price of SBI Cards & Payment Services Ltd as on 24 November 2024?

The current stock price of SBI Cards & Payment Services Ltd as on 24 November 2024 is 680.

What is the High / Low of SBI Cards & Payment Services Ltd stocks in FY 2024?

In FY 2024, the High / Low of SBI Cards & Payment Services Ltd stocks is 817/648.

What is the Stock P/E of SBI Cards & Payment Services Ltd?

The Stock P/E of SBI Cards & Payment Services Ltd is 29.2.

What is the Book Value of SBI Cards & Payment Services Ltd?

The Book Value of SBI Cards & Payment Services Ltd is 138.

What is the Dividend Yield of SBI Cards & Payment Services Ltd?

The Dividend Yield of SBI Cards & Payment Services Ltd is 0.37 %.

What is the ROCE of SBI Cards & Payment Services Ltd?

The ROCE of SBI Cards & Payment Services Ltd is 12.5 %.

What is the ROE of SBI Cards & Payment Services Ltd?

The ROE of SBI Cards & Payment Services Ltd is 22.0 %.

What is the Face Value of SBI Cards & Payment Services Ltd?

The Face Value of SBI Cards & Payment Services Ltd is 10.0.

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 SBI Cards & Payment Services 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