Financials The Federal Bank Limited

Equities

FEDERALBNK

INE171A01029

Banks

Market Closed - NSE India S.E. 07:43:47 2024-04-26 am EDT 5-day change 1st Jan Change
157.1 INR +0.74% Intraday chart for The Federal Bank Limited +3.46% +0.61%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 191,466 81,798 151,309 204,689 279,842 382,709 - -
Enterprise Value (EV) 1 191,466 81,798 151,309 204,689 279,842 382,709 382,709 382,709
P/E ratio 15.5 x 5.33 x 9.55 x 10.8 x 9.36 x 10.1 x 9.26 x 8.08 x
Yield 1.45% - 0.92% 1.85% 0.76% 1.41% 1.51% 1.68%
Capitalization / Revenue 3.46 x 1.24 x 2.02 x 2.54 x 2.93 x 3.36 x 2.9 x 2.47 x
EV / Revenue 3.46 x 1.24 x 2.02 x 2.54 x 2.93 x 3.36 x 2.9 x 2.47 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.44 x 0.56 x 0.94 x 1.1 x 1.3 x 1.34 x 1.19 x 1.06 x
Nbr of stocks (in thousands) 1,985,127 1,992,654 1,996,158 2,101,528 2,115,207 2,436,085 - -
Reference price 2 96.45 41.05 75.80 97.40 132.3 157.1 157.1 157.1
Announcement Date 5/4/19 5/28/20 5/17/21 5/6/22 5/5/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 55,274 65,803 74,786 80,510 95,621 113,954 131,993 155,124
EBITDA - - - - - - - -
EBIT 1 27,631 32,047 37,869 37,578 47,944 54,458 64,398 77,127
Operating Margin 49.99% 48.7% 50.64% 46.68% 50.14% 47.79% 48.79% 49.72%
Earnings before Tax (EBT) 1 19,072 20,325 21,373 25,361 40,445 50,070 54,066 62,781
Net income 1 12,439 15,428 15,903 18,898 30,106 37,356 40,608 47,056
Net margin 22.5% 23.45% 21.26% 23.47% 31.48% 32.78% 30.77% 30.33%
EPS 2 6.240 7.700 7.940 9.060 14.13 15.60 16.97 19.44
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.400 - 0.7000 1.800 1.000 2.208 2.369 2.646
Announcement Date 5/4/19 5/28/20 5/17/21 5/6/22 5/5/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 19,189 18,858 20,686 19,238 20,231 19,902 20,571 23,714 24,905 26,432 26,510 27,503 29,181 30,138
EBITDA - - - - - - - - - - - - - -
EBIT 1 9,629 8,851 11,352 8,648 9,143 7,982 9,734 12,122 12,742 13,346 13,024 13,357 13,731 13,772
Operating Margin 50.18% 46.94% 54.88% 44.95% 45.19% 40.11% 47.32% 51.12% 51.16% 50.49% 49.13% 48.57% 47.06% 45.7%
Earnings before Tax (EBT) 1 5,423 6,428 4,934 6,195 7,003 7,230 8,067 9,444 10,755 12,179 11,468 11,413 12,439 12,456
Net income 1 4,041 4,778 3,673 4,603 5,217 5,405 6,007 7,037 8,036 9,026 8,537 8,574 9,262 9,433
Net margin 21.06% 25.34% 17.76% 23.92% 25.79% 27.16% 29.2% 29.68% 32.27% 34.15% 32.2% 31.18% 31.74% 31.3%
EPS 2 2.020 2.380 1.830 2.200 2.460 2.550 2.830 3.310 3.750 4.210 3.980 3.934 3.879 4.007
Dividend per Share - 0.7000 - - - - - - - - - - - -
Announcement Date 1/20/21 5/17/21 7/23/21 10/22/21 1/25/22 5/6/22 7/15/22 10/14/22 1/16/23 5/5/23 7/13/23 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 9.76% 11.1% 10.4% 10.9% 14.6% 15% 13.5% 13.8%
ROA (Net income/ Total Assets) 0.88% 0.94% 0.85% 0.94% 1.28% 1.32% 1.26% 1.24%
Assets 1 1,413,511 1,641,255 1,870,941 2,010,447 2,352,023 2,832,758 3,216,677 3,787,301
Book Value Per Share 2 66.90 72.90 80.80 88.80 102.0 118.0 132.0 149.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 5/4/19 5/28/20 5/17/21 5/6/22 5/5/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
  1. Stock Market
  2. Equities
  3. FEDERALBNK Stock
  4. Financials The Federal Bank Limited