Rebalancing Loan Portfolios And Investing In Tech Will Optimize Operations

Published
16 Jan 25
Updated
15 Aug 25
AnalystConsensusTarget's Fair Value
₹67.28
18.3% undervalued intrinsic discount
15 Aug
₹54.94
Loading
1Y
-32.4%
7D
2.3%

Author's Valuation

₹67.3

18.3% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update15 Aug 25
Fair value Decreased 9.76%

Despite a notable improvement in net profit margin, the significant decline in future P/E suggests weaker earnings growth expectations, leading analysts to lower their fair value target for Equitas Small Finance Bank from ₹74.56 to ₹67.28.


What's in the News


  • Board meetings scheduled to consider unaudited financial results for the June 2025 quarter and to discuss raising further capital through various instruments including NCDs and equity shares.
  • Launch of new products targeting NRIs and seafarers: FCNR(B) Deposit in USD and Equitas Explorer Savings Account, offering features like tax-free interest, international debit cards, insurance cover, and simplified account opening.
  • Shareholder and board approvals sought for raising capital up to INR 125 billion via qualified institutions placement and other securities.
  • Private placement announced to raise INR 12.5 billion through qualified institutional placement.
  • Consideration of unpublished price sensitive information in a June 2025 board meeting.

Valuation Changes


Summary of Valuation Changes for Equitas Small Finance Bank

  • The Consensus Analyst Price Target has fallen from ₹74.56 to ₹67.28.
  • The Future P/E for Equitas Small Finance Bank has significantly fallen from 10.32x to 7.75x.
  • The Net Profit Margin for Equitas Small Finance Bank has significantly risen from 19.40% to 23.59%.

Key Takeaways

  • Strategic shift from Microfinance to Small Business and Used Vehicle finance could stabilize credit costs and enhance revenue through profitable growth.
  • Technology investments' completion and deposit repricing may improve net margins, supporting earnings potential and enhanced RoA by FY '26.
  • Elevated credit costs and increased operating expenses are impacting profit margins, with competition and risks in loan segments threatening future revenue growth.

Catalysts

About Equitas Small Finance Bank
    Provides various banking products and services to for individuals and corporates, and micro, small, and medium enterprises in India.
What are the underlying business or industry changes driving this perspective?
  • The reduction in Microfinance portfolio, expected to drop from ₹4,500 crores in March '25 to ₹3,000 crores by March '26, should minimize the impact of future headwinds in the Microfinance sector, potentially stabilizing credit costs and improving net margins.
  • The growth in Small Business Loans, Used Cars, and Used Commercial Vehicle (CV) finance, which are growing profitably with controlled credit costs, could enhance overall revenue and help offset reductions in the Microfinance book.
  • The stabilization and expected decline in the cost of funds as deposit repricing takes effect could improve net margins, aiding in enhancing the bank's overall earnings.
  • Investments in technology and operations, such as the CRM, native IBMB app, credit cards, and AD-I projects, have been largely completed, suggesting that lower incremental investment could improve operational efficiencies and enhance net margins.
  • The anticipated growth in RoA to over 1% by the end of FY '26, driven by improved collection efficiencies and strategic realignment away from Microfinance, indicates potential for better earnings performance in the future.

Equitas Small Finance Bank Earnings and Revenue Growth

Equitas Small Finance Bank Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Equitas Small Finance Bank's revenue will grow by 15.3% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 3.5% today to 19.4% in 3 years time.
  • Analysts expect earnings to reach ₹12.4 billion (and earnings per share of ₹10.18) by about August 2028, up from ₹1.5 billion today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting ₹14.8 billion in earnings, and the most bearish expecting ₹10.5 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.3x on those 2028 earnings, down from 44.1x today. This future PE is lower than the current PE for the IN Banks industry at 12.2x.
  • Analysts expect the number of shares outstanding to grow by 1.62% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 12.73%, as per the Simply Wall St company report.

Equitas Small Finance Bank Future Earnings Per Share Growth

Equitas Small Finance Bank Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The high credit costs in the Microfinance portfolio, increasing from 2.3% in FY '24 to 11.37% in FY '25, led to significant profit erosion, impacting net margins.
  • The deliberate reduction in the Microfinance book resulted in lower income, adversely affecting the return on assets (RoA) to a mere 0.32% for FY '25, potentially lowering overall earnings.
  • The decline in net interest margins (NIMs) from 8.36% to 7.51% due to changes in loan book composition could strain future revenue growth.
  • Operating expenditure increased by 15% for the year, with cost-to-income rising, which could hinder improvements in net margins and profitability.
  • Rising competition and slippage ratios, especially in the Small Business Loans (SBL) segment and new product execution risks, could pressure future revenue and retention of market share.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ₹74.556 for Equitas Small Finance Bank based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹98.0, and the most bearish reporting a price target of just ₹60.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹63.8 billion, earnings will come to ₹12.4 billion, and it would be trading on a PE ratio of 10.3x, assuming you use a discount rate of 12.7%.
  • Given the current share price of ₹56.92, the analyst price target of ₹74.56 is 23.7% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives