7/28/2019 Axis Bank valuvation
1/26
Balance Sheet of Axis Bank
------------------- in Rs. Cr. -------------------
Mar '13 Mar '12 Mar '11
12 mths 12 mths 12 mths
Capital and Liabilities:Total Share Capital 467.95 413.2 410.55
Equity Share Capital 467.95 413.2 410.55
Share Application Money 0 0 0
Preference Share Capital 0 0 0
Reserves 32,639.91 22,395.34 18,588.28
Revaluation Reserves 0 0 0
Net Worth 33,107.86 22,808.54 18,998.83
Deposits 252,613.59 220,104.30 189,237.80
Borrowings 43,951.10 34,071.67 26,267.88
Total Debt 296,564.69 254,175.97 215,505.68
Other Liabilities & Provisions 10,888.11 8,643.27 8,208.86
Total Liabilities 340,560.66 285,627.78 242,713.37
Mar '13 Mar '12 Mar '11
12 mths 12 mths 12 mths
Assets
Cash & Balances with RBI 14,792.09 10,702.92 13,886.16
Balance with Banks, Money at 5,642.87 3,230.99 7,522.49
Advances 196,965.96 169,759.54 142,407.83
Investments 113,737.54 93,192.09 71,991.62Gross Block 2,355.64 3,583.67 3,426.49
Accumulated Depreciation 0 1,395.12 1,176.03
Net Block 2,355.64 2,188.55 2,250.46
Capital Work In Progress 0 70.77 22.69
Other Assets 7,066.56 6,482.93 4,632.12
Total Assets 340,560.66 285,627.79 242,713.37
Contingent Liabilities 525,314.30 449,976.11 429,069.63
Bills for collection 50,696.47 64,895.87 57,400.80
Book Value (Rs) 707.5 551.99 462.77
7/28/2019 Axis Bank valuvation
2/26
Mar '10 Mar '09
12 mths 12 mths
405.17 359.01
405.17 359.01
0.17 1.21
0 0 33,107.86
15,639.27 9,854.58 296,564.69
0 0 329,672.55
16,044.61 10,214.80
141,300.22 117,374.11 0.8995735
17,169.55 10,185.48
158,469.77 127,559.59
6,133.46 9,947.67
180,647.84 147,722.06
Mar '10 Mar '09
12 mths 12 mths
9,473.88 9,419.21
5,732.56 5,597.69
104,343.12 81,556.77
55,974.82 46,330.352,107.98 1,741.86
942.79 726.45
1,165.19 1,015.41
57.24 57.48
3,901.06 3,745.15
180,647.87 147,722.06
296,125.58 104,428.39
35,756.32 29,906.04
395.99 284.5
7/28/2019 Axis Bank valuvation
3/26
7/28/2019 Axis Bank valuvation
4/26
Mar '10 Mar '09
Mar '13 23.58719
12 mths 12 mths Mar '12 45.13313
Mar '11 30.21811 26.58623
Mar '10 7.40649511,638.02 10,835.49 Mar '09
3,945.78 2,896.88
15,583.80 13,732.37
Mar '13 Mar '12 Mar '11 Mar '10 Mar '09
6,633.53 7,149.27 Net Profit/ 5,179.43 4,242.21 3,388.49 2,514.53 1,815.36
1,255.82 997.66
2,443.05 1,572.83
234.32 188.67 Mar '13 22.09273
2,502.55 2,008.57 Mar '12 25.1947
0 0 Mar '11 34.7564 30.13949
5,066.76 3,590.42 Mar '10 38.51412
1,368.98 1,177.31 Mar '09
13,069.27 11,917.00
Mar '10 Mar '09
12 mths 12 mths 1561.054
2,514.53 1,815.36
0 0
2,348.09 1,553.87
4,862.62 3,369.230 0
567.45 420.52
0 0
62.06 50.57
120 100
395.99 284.5
867.43 600.62
0.31 0
567.45 420.52
3,427.43 2,348.09
4,862.62 3,369.23
revane avg
pat
projected pat
avg pat * last pat
7/28/2019 Axis Bank valuvation
5/26
Key Financial Ratios of Axis Bank
Mar '13 Mar '12
Investment Valuation Ratios
Face Value 10Dividend Per Share 18
Operating Profit Per Share (Rs) 66.33
Net Operating Profit Per Share (Rs) 580.88
Free Reserves Per Share (Rs) --
Bonus in Equity Capital --
Profitability Ratios
Interest Spread --
Adjusted Cash Margin(%) 16.39
Net Profit Margin 15.35
Return on Long Term Fund(%) 68.55
Return on Net Worth(%) 15.64
Adjusted Return on Net Worth(%) 15.64
Return on Assets Excluding Revaluations 707.5
Return on Assets Including Revaluations 707.5
Management Efficiency Ratios
Interest Income / Total Funds 8.68
Net Interest Income / Total Funds 3.09
Non Interest Income / Total Funds 2.09
Interest Expended / Total Funds 5.59
Operating Expense / Total Funds 2.1
Profit Before Provisions / Total Funds 2.97Net Profit / Total Funds 1.65
Loans Turnover 0.32
Total Income / Capital Employed(%) 10.77
Interest Expended / Capital Employed(%) 5.59
Total Assets Turnover Ratios 0.09
Asset Turnover Ratio 0.09
Profit And Loss Account Ratios
Interest Expended / Interest Earned 64.44
Other Income / Total Income 19.42
Operating Expense / Total Income 19.45
Selling Distribution Cost Composition --
Balance Sheet Ratios
Capital Adequacy Ratio 17
Advances / Loans Funds(%) --
Debt Coverage Ratios
Credit Deposit Ratio 35.91
Investment Deposit Ratio 43.77
Cash Deposit Ratio 5.39
Total Debt to Owners Fund 7.63
7/28/2019 Axis Bank valuvation
6/26
Financial Charges Coverage Ratio 0.55
Financial Charges Coverage Ratio Post Tax 1.32
Leverage Ratios
Current Ratio 0.77
Quick Ratio 20.1
Cash Flow Indicator Ratios
Dividend Payout Ratio Net Profit 19.06Dividend Payout Ratio Cash Profit 17.84
Earning Retention Ratio 80.94
Cash Earning Retention Ratio 82.16
AdjustedCash Flow Times 45.67
Mar '13 Mar '12
Earnings Per Share 110.68
Book Value 707.5
7/28/2019 Axis Bank valuvation
7/26
Mar '11 Mar '10 Mar '09
10 10 10 1016 14 12 10
157.89 129.26 97.29 83.56
654.06 471.17 380.27 377.46
431.32 373.06 325.87 230.47
-- -- -- --
3.91 3.73 3.95 4.24
16.69 18.71 17.63 14.76
15.51 17.2 16.1 13.31
88.75 72.29 66.34 97.35
18.59 17.83 15.67 17.77
18.51 17.87 15.69 17.85
551.99 462.77 395.99 284.5
551.99 462.77 395.99 284.5
10.23 9.14 9.38 10.53
4.94 5.08 5.34 4.98
0.12 0.17 0.12 0.06
5.29 4.06 4.04 5.56
2.47 2.57 2.94 2.64
2.46 2.54 2.38 2.251.61 1.6 1.53 1.41
0.17 0.16 0.17 0.19
10.35 9.3 9.51 10.6
5.29 4.06 4.04 5.56
0.1 0.09 0.09 0.11
0.11 0.09 0.1 0.11
63.55 56.69 57 65.98
1.14 1.78 1.3 0.6
23.87 27.65 30.96 24.95
0.32 0.4 0.3 0.34
13.66 12.65 15.8 13.69
72.29 76.16 72.96 73.87
76.26 74.65 71.87 68.89
40.35 38.71 39.55 39.04
6.01 7.07 7.3 8.16
9.65 9.96 8.81 11.49
7/28/2019 Axis Bank valuvation
8/26
0.49 0.66 1.62 1.43
1.33 1.43 1.41 1.28
0.03 0.02 0.03 0.03
21.63 19.6 19.19 9.52
18.15 19.78 22.56 23.1616.79 18.22 20.64 20.98
81.77 80.26 77.47 76.94
83.13 81.81 79.39 79.11
48.22 51.35 51.33 58.33
Mar '11 Mar '10 Mar '09
102.67 82.54 62.06 50.57
551.99 462.77 395.99 284.5
7/28/2019 Axis Bank valuvation
9/26
Yearly Results of Axis Bank
------------------- in Rs. Cr. -------------------
Mar '13 Mar '12
Interest Earned(a) Int. /Disc. on Adv/Bills 19,166.23 15,379.35
(b) Income on Investment 7,746.98 6,394.27
(c) Int. on balances With RBI 111.26 98.43
(d) Others 158.1 122.6
Other Income 6,551.11 5,420.22
EXPENDITURE
Interest Expended 17,516.31 13,976.90
Employees Cost 2,376.98 2,080.17
Other Expenses 4,537.26 3,926.93
Depreciation -- --
Operating Profit before Provisions and contingencies 9,303.13 7,430.87
Provisions And Contingencies 1,750.44 1,143.03
Exceptional Items -- --
P/L Before Tax 7,552.69 6,287.84
Tax 2,373.26 2,045.63
P/L After Tax from Ordinary Activities 5,179.43 4,242.21
Prior Year Adjustments -- --
Extra Ordinary Items -- --
Net Profit/(Loss) For the Period 5,179.43 4,242.21
Equity Share Capital 467.95 413.2
Reserves Excluding Revaluation Reserves -- 22,395.34Equity Dividend Rate (%) -- --
ANALYTICAL RATIOS
a) % of Share by Govt. -- --
b) Capital Adequacy Ratio - Basel -I 17 --
c) Capital Adequacy Ratio - Basel -II -- 13.66
EPS Before Extra Ordinary
Basic EPS 119.67 102.94
Diluted EPS 118.85 102.2
EPS After Extra Ordinary
Basic EPS 119.67 102.94
Diluted EPS 118.85 102.2
NPA Ratios :
i) Gross NPA 2,393.42 1,806.30
ii) Net NPA 704.13 472.64
i) % of Gross NPA 1.06 0.94
ii) % of Net NPA 0.32 0.25
Return on Assets % 1.7 1.68
Public Share Holding
No Of Shares (Crores) 27.12 22.35
7/28/2019 Axis Bank valuvation
10/26
Share Holding (%) 57.96 54.08
Promoters and Promoter Group Shareholding
a) Pledged/Encumbered
#NAME? -- --
- Per. of shares (as a % of the total sh. of prom. and promoter group) -- --
- Per. of shares (as a % of the total Share Cap. of the company) -- --
b) Non-encumbered#NAME? 15.85 15.44
- Per. of shares (as a % of the total sh. of prom. and promoter group) 100 100
- Per. of shares (as a % of the total Share Cap. of the company) 33.88 37.38
7/28/2019 Axis Bank valuvation
11/26
Mar '11 Mar '10 Mar '09
10,403.11 7,986.60 7,465.86
4,438.69 3,428.31 3,051.50
182.62 120 210.19
130.39 103.11 107.93
4,632.13 3,945.78 2,896.88
8,591.82 6,633.53 7,149.27
1,613.90 1,255.82 997.66
3,165.53 2,453.90 1,860.55
-- -- --
6,415.69 5,240.55 3,724.88
1,280.03 1,389.19 939.68
-- -- --
5,135.66 3,851.36 2,785.20
1,747.17 1,336.83 969.84
3,388.49 2,514.53 1,815.36
-- -- --
-- -- --
3,388.49 2,514.53 1,815.36
410.55 405.17 359.01
18,588.28 15,639.28 9,854.58-- 120 100
-- -- --
-- 15.8 13.69
12.65 -- --
82.95 -- --
81.61 -- --
82.95 -- --
81.61 -- --
159.94 -- --
41.04 -- --
1.01 -- --
0.26 -- --
1.68 -- --
22.01 21.51 17.89
7/28/2019 Axis Bank valuvation
12/26
53.6 53.1 49.84
-- -- --
-- -- --
-- -- --
15.28 -- --
100 -- --
37.21 -- --
7/28/2019 Axis Bank valuvation
13/26
Cash Flow of Axis Bank
------------------- in Rs. Cr. -------------------
Mar '13 Mar '12 Mar '11 Mar '10
12 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 7552.69 6287.84 5135.66Net Cash From Operating Activities 2719.04 -9826.93 11425.07
Net Cash (used in)/from
Investing Activities -11160.2 -5118.58 -13985.3
Net Cash (used in)/from Financing Activities 14774.6 7270.37 8769.69
Net (decrease)/increase In Cash and Cash Equivalents 6501.04 -7474.74 6204.75
Opening Cash & Cash Equivalents 13933.92 21408.66 15203.91
Closing Cash & Cash Equivalents 20434.96 13933.92 21408.66
7/28/2019 Axis Bank valuvation
14/26
Mar '09
12 mths
3851.36 2785.1928.87 10551.63
-5122.98 -9741.96
5304.07 1692.32
189.54 2512.66
15016.9 12504.24
15206.44 15016.9
7/28/2019 Axis Bank valuvation
15/26
Capital Structure (Axis Bank)
Period Instrument Authorized Capital Issued Capital
From To (Rs. cr) (Rs. cr)
2012 2013 Equity Shar 850 467.95
2011 2012 Equity Shar 500 413.2
2010 2011 Equity Shar 500 410.55
2009 2010 Equity Shar 500 405.172008 2009 Equity Shar 500 359.01
2007 2008 Equity Shar 500 357.71
2006 2007 Equity Shar 300 281.63
2005 2006 Equity Shar 300 278.69
2004 2005 Equity Shar 300 273.8
2003 2004 Equity Shar 300 231.58
2002 2003 Equity Shar 300 230.19
2001 2002 Equity Shar 230 191.81
2000 2001 Equity Shar 230 131.9
1998 2000 Equity Shar 230 131.9
1997 1998 Equity Shar 300 115
1994 1995 Equity Shar 300 115
7/28/2019 Axis Bank valuvation
16/26
- P A I D U P -
Shares (nos) Face Value Capital
467954468 10 467.95
413203952 10 413.2
410545843 10 410.55
405174119 10 405.17359005118 10 359.01
357709669 10 357.71
281630787 10 281.63
278690727 10 278.69
273796444 10 273.8
231580570 10 231.58
230185579 10 230.19
191812870 10 191.81
131903170 10 131.9
131903170 10 131.9
115000070 10 115
115000070 10 115
7/28/2019 Axis Bank valuvation
17/26
Quarterly Results of Axis Bank
------------------- in Rs. Cr. -------------------
Mar '13 Dec '12 Sep '12 Jun '12 Mar '12
Interest Earned(a) Int. /Disc. on Adv/Bills 4,898.77 4,906.65 4,736.27 4,624.54 4,257.87
(b) Income on Investment 2,029.73 2,014.33 1,896.60 1,806.32 1,737.56
(c) Int. on balances With RBI 41.65 24.67 22.02 22.92 23.88
(d) Others 77.4 19.28 32.34 29.08 41.01
Other Income 2,007.17 1,615.37 1,593.06 1,335.51 1,587.62
EXPENDITURE
Interest Expended 4,382.89 4,470.12 4,360.30 4,303.00 3,914.23
Employees Cost 601.42 615.05 577.9 582.61 529.55
Other Expenses 1,270.71 1,133.62 1,163.83 969.1 1,166.61
Depreciation -- -- -- -- --
Operating Profit before Provisio 2,799.70 2,361.51 2,178.26 1,963.66 2,037.55
Provisions And Contingencies 595.35 386.83 509.42 258.84 139.28
Exceptional Items -- -- -- -- --
P/L Before Tax 2,204.35 1,974.68 1,668.84 1,704.82 1,898.27
Tax 649.2 627.46 545.3 551.3 621
P/L After Tax from Ordinary Acti 1,555.15 1,347.22 1,123.54 1,153.52 1,277.27
Prior Year Adjustments -- -- -- -- --
Extra Ordinary Items -- -- -- -- --
Net Profit/(Loss) For the Period 1,555.15 1,347.22 1,123.54 1,153.52 1,277.27
Equity Share Capital 467.95 427.16 414.53 414.29 413.2
Reserves Excluding Revaluation -- -- -- -- --Equity Dividend Rate (%) -- -- -- -- --
ANALYTICAL RATIOS
a) % of Share by Govt. -- -- -- -- --
b) Capital Adequacy Ratio - Base 17 13.73 12.99 13.03 --
c) Capital Adequacy Ratio - Basel -- -- -- -- 13.66
EPS Before Extra Ordinary
Basic EPS 34.39 31.56 27.11 27.88 30.94
Diluted EPS 34.19 31.42 27 27.73 30.75
EPS After Extra Ordinary
Basic EPS 34.39 31.56 27.11 27.88 30.94
Diluted EPS 34.19 31.42 27 27.73 30.75
NPA Ratios :
i) Gross NPA 2,393.42 2,275.30 2,191.01 2,091.72 1,806.30
ii) Net NPA 704.13 678.7 654.24 604.9 472.64
i) % of Gross NPA 1.06 1.1 1.1 1.06 0.94
ii) % of Net NPA 0.32 0.33 0.33 0.31 0.25
Return on Assets % 1.94 1.71 1.5 1.62 1.88
Public Share Holding
No Of Shares (Crores) 27.12 23.77 22.3 22.47 22.35
7/28/2019 Axis Bank valuvation
18/26
Share Holding (%) 57.96 55.64 53.8 54.24 54.08
Promoters and Promoter Group Shareholding
a) Pledged/Encumbered
#NAME? -- -- -- -- --
- Per. of shares (as a % of the tot -- -- -- -- --
- Per. of shares (as a % of the tot -- -- -- -- --
b) Non-encumbered#NAME? 15.85 15.18 15.44 15.45 15.44
- Per. of shares (as a % of the tot 100 100 100 100 100
- Per. of shares (as a % of the tot 33.88 35.53 37.25 37.3 37.38
Notes
Source : Dion Global Solutions Limited
7/28/2019 Axis Bank valuvation
19/26
7/28/2019 Axis Bank valuvation
20/26
7500
0.75
500000
7/28/2019 Axis Bank valuvation
21/26
METRICS rank
YES BANK Ltd. 1
AXIS BANK Ltd. 2
INDUSLAND BANK Ltd. 3HDFC BANK Ltd. 4
ICICI BANK Ltd. 5
KOTAK MAHINDRA BANK Ltd. 6
SYNDICATE BANK 7
KARUR VYSYA BANK Ltd. 8
ING VYSYA BANK Ltd. 9
SOUTH INDIAN BANK Ltd. 10
FEDERAL BANK Ltd. 11
UNION BANK OF INDIA 12
BANK OF BARODA 13
PUNJAB NATIONAL BANK 13
STATE BANK OF INDIA 14
CANARA BANK 15
7/28/2019 Axis Bank valuvation
22/26
revane growth year revane
Mar '09 13,732.37
Mar '10 15,583.80
Mar '11 19,786.94
Mar '12 27,414.87
Mar '13 33,733.68
pat margin
Net Profit/(Loss) For
the Period
Mar '09 1815.36
Mar '10 2514.53
Mar '11 3388.49
Mar '12 4242.21
Mar '13 5179.43
No of Share 467954468
Projected revanue FY14E
43693.03
Projected PAT FY14E
6984.02
Projected Dividend Payout FY14E
1326.96
Projected Book Value FY14EAdditon this year 5657.06
per share 120.89
Current Book value FY 13 707.50
Projected Book Value FY14E 828.39
3 Year avg P/BV 2.00
FY14E projected Value of share 1656.78
Discounting
discounting factor 0.92
Fair value for FY14E 1530.65
current year pat
projected pat Mar '13 5179.43
7/28/2019 Axis Bank valuvation
23/26
Dividend Payout Ratio Net Profit Mar '09 23.16
Mar '10 22.56
Mar '11 19.78
Mar '12 18.15
Mar '13 19.06
Book Value Mar '09 284.5Mar '10 395.99
Mar '11 462.77
Mar '12 551.99
Mar '13 707.5
7/28/2019 Axis Bank valuvation
24/26
avg 3-yr avg growth
13.48
26.97
38.55
23.05 29.52
revane net profit margin 3-yr avg
13,732.37 13.22
15,583.80 16.14
19,786.94 17.12
27,414.87 15.47
33,733.68 15.35 15.98
rf 8.50%
Beta 1.39
rm 16.5%
Market premium 8.00%467954468 Cost of equity ca 19.62%
D/D+E 90.0%
E/D+E 10.0%
Er(d) 10.25%
Tax rate 32.0%
Er(e) 19.62%
Cost of capital 8.24%
growth pat projected pat
15.98 827.8956295 6007.325629
CAPM Calculation
WACC Calculation
7/28/2019 Axis Bank valuvation
25/26
18.99666667
3-avg book
7/28/2019 Axis Bank valuvation
26/26