Market Cap ₹12482 Cr.
Stock P/E 10.9
P/B 1.4
Current Price ₹155.5
Book Value ₹ 114.2
Face Value 2
52W High ₹160.9
Dividend Yield 1.29%
52W Low ₹ 92.8
The Karur Vysya Bank Ltd (the Bank) is an totally India-based banking enterprise. The Bank is engaged in supplying a variety of banking and financial services, along with business banking and treasury operations. The Bank's segments consist of Treasury, Corporate/ Wholesale banking, Retail banking and Other banking operations. The Treasury section consists of investments in central and state government securities, debt instruments of bank, certificates of deposits, equity stocks, mutual funds and security receipts, among others. The Corporate/ Wholesale banking segment consists of credit centres and other banking services provided to company and different customers. The Retail banking section includes lending and other banking offerings to people/small enterprise customers, apart from company/ wholesale banking clients. The Other banking operations segment includes para-banking activities like bank assurance, third party product distribution, demat services and other banking transactions.
Price goes above X
Price falls below X
₹ | |
#(Fig in Cr.) | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Interest Earned | 1350 | 1349 | 1376 | 1398 | 1405 | 1409 | 1474 | 1579 | 1695 | 1997 |
Other Income | 251 | 216 | 220 | 163 | 196 | 205 | 199 | 242 | 317 | 339 |
Total Income | 1602 | 1566 | 1596 | 1561 | 1600 | 1615 | 1673 | 1821 | 2013 | 2336 |
Interest Expense | 767 | 737 | 738 | 718 | 717 | 699 | 728 | 758 | 806 | 1082 |
Operating Expenditure | 578 | 579 | 429 | 470 | 481 | 474 | 469 | 491 | 518 | 616 |
Provisions and contingencies | 201 | 71 | 264 | 164 | 146 | 140 | 155 | 227 | 364 | 126 |
Operating Profit | 56 | 178 | 165 | 210 | 255 | 301 | 321 | 345 | 325 | 512 |
Profit Before Tax | 56 | 178 | 165 | 210 | 255 | 301 | 321 | 345 | 325 | 512 |
Provision for Tax | 21 | 74 | 56 | 44 | 70 | 88 | 92 | 95 | 36 | 133 |
Profit After Tax | 35 | 104 | 109 | 165 | 185 | 213 | 229 | 250 | 289 | 378 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 35 | 104 | 109 | 165 | 185 | 213 | 229 | 250 | 289 | 378 |
Adjusted Earnings Per Share | 0.4 | 1.3 | 1.4 | 2.1 | 2.3 | 2.7 | 2.9 | 3.1 | 3.6 | 4.7 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Interest Earned | 4242 | 5116 | 5396 | 5443 | 5622 | 5700 | 5816 | 5990 | 5470 | 5588 | 6517 | 6745 |
Other Income | 453 | 564 | 581 | 707 | 782 | 900 | 963 | 1155 | 919 | 769 | 1159 | 1097 |
Total Income | 4695 | 5680 | 5977 | 6150 | 6405 | 6600 | 6779 | 7145 | 6389 | 6357 | 7675 | 7843 |
Interest Expense | 3084 | 3832 | 3930 | 3662 | 3549 | 3402 | 3453 | 3642 | 3111 | 2872 | 3168 | 3374 |
Operating Expenditure | 762 | 1010 | 1103 | 1185 | 1285 | 1421 | 1615 | 1742 | 1987 | 1854 | 2032 | 2094 |
Provisions and contingencies | 123 | 412 | 481 | 391 | 687 | 1274 | 1389 | 1489 | 757 | 699 | 1039 | 872 |
Operating Profit | 726 | 426 | 463 | 912 | 883 | 504 | 322 | 272 | 534 | 931 | 1437 | 1503 |
Profit Before Tax | 726 | 426 | 463 | 912 | 883 | 504 | 322 | 272 | 534 | 931 | 1437 | 1503 |
Provision for Tax | 175 | -3 | 7 | 344 | 277 | 158 | 111 | 37 | 175 | 258 | 331 | 356 |
Profit After Tax | 550 | 430 | 456 | 568 | 606 | 346 | 211 | 235 | 359 | 673 | 1106 | 1146 |
Adjustments | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 550 | 430 | 464 | 568 | 606 | 346 | 211 | 235 | 359 | 673 | 1106 | 1146 |
Adjusted Earnings Per Share | 8.7 | 6.8 | 6.3 | 7.9 | 8.4 | 4.3 | 2.6 | 2.9 | 4.5 | 8.4 | 13.8 | 14.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 17% | 3% | 3% | 4% |
Operating Profit CAGR | 54% | 74% | 23% | 7% |
PAT CAGR | 64% | 68% | 26% | 7% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 56% | 61% | 14% | 10% |
ROE Average | 14% | 9% | 7% | 10% |
ROCE Average | 16% | 12% | 9% | 11% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 3085 | 3326 | 4246 | 4573 | 5036 | 6264 | 6423 | 6600 | 6960 | 7596 | 8584 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deposits | 38653 | 43758 | 44690 | 50079 | 53700 | 56890 | 59868 | 59075 | 63278 | 68486 | 76638 |
Borrowings | 3999 | 3293 | 2901 | 2894 | 1696 | 2394 | 1565 | 1184 | 2528 | 1339 | 1432 |
Other Liabilities & Provisions | 996 | 1166 | 1315 | 1439 | 1376 | 1393 | 1484 | 1419 | 1857 | 2650 | 3526 |
Total Liabilities | 46733 | 51543 | 53152 | 58985 | 61808 | 66941 | 69340 | 68278 | 74623 | 80071 | 90179 |
Cash and balance with RBI | 1629 | 2546 | 2693 | 2529 | 2790 | 2960 | 2935 | 2733 | 3514 | 3594 | 4279 |
Bank Balance | 167 | 132 | 56 | 363 | 1555 | 1349 | 762 | 1660 | 2806 | 1332 | 416 |
Investments | 13837 | 13247 | 12375 | 14443 | 14857 | 15803 | 14882 | 15762 | 16019 | 17216 | 18808 |
Advances | 29480 | 33992 | 36109 | 39084 | 40908 | 44800 | 48581 | 46098 | 50364 | 54661 | 63134 |
Fixed Assets | 320 | 376 | 395 | 417 | 411 | 475 | 545 | 563 | 518 | 464 | 418 |
Other Assets | 1298 | 1241 | 1508 | 2146 | 1279 | 1501 | 1598 | 1438 | 1381 | 2789 | 3107 |
Total Assets | 46733 | 51543 | 53152 | 58985 | 61808 | 66941 | 69340 | 68278 | 74623 | 80071 | 90179 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 2035 | 1796 | 2678 | 2749 | 2892 | 4345 | 4309 | 3697 | 4393 | 6320 | 4926 |
Cash Flow from Operating Activities | 82 | 1184 | -309 | 580 | 1611 | -550 | -1576 | 2504 | 3366 | 295 | 1217 |
Cash Flow from Investing Activities | -133 | -113 | -102 | -92 | -84 | -170 | 549 | -1535 | -1379 | -1594 | -1270 |
Cash Flow from Financing Activities | -188 | -189 | 482 | -346 | -74 | 683 | 414 | -274 | -59 | -96 | -178 |
Net Cash Inflow / Outflow | -239 | 882 | 71 | 143 | 1453 | -36 | -612 | 696 | 1928 | -1394 | -231 |
Closing Cash & Cash Equivalent | 1796 | 2678 | 2749 | 2892 | 4345 | 4309 | 3697 | 4393 | 6320 | 4926 | 4695 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 8.7 | 6.79 | 6.35 | 7.89 | 8.42 | 4.32 | 2.64 | 2.94 | 4.5 | 8.42 | 13.79 |
CEPS(Rs) | 9.59 | 7.97 | 7.48 | 9.04 | 9.62 | 5.39 | 3.9 | 4.43 | 6.05 | 9.91 | 15.11 |
DPS(Rs) | 2.8 | 2.6 | 2.6 | 2.8 | 2.6 | 0.6 | 0.6 | 0 | 0.5 | 1.6 | 2 |
Book NAV/Share(Rs) | 48.73 | 52.15 | 59.04 | 63.57 | 70 | 78.37 | 80.35 | 82.57 | 87.07 | 94.94 | 107 |
Yield on Advances | 14.39 | 15.05 | 14.94 | 13.93 | 13.74 | 12.72 | 11.97 | 12.99 | 10.86 | 10.22 | 10.32 |
Yield on Investments | 7.51 | 9.82 | 9.93 | 8.24 | 8.82 | 7.75 | 8.21 | 9.45 | 7.23 | 5.08 | 6 |
Cost of Liabilities | 7.23 | 8.14 | 8.26 | 6.91 | 6.41 | 5.74 | 5.62 | 6.04 | 4.73 | 4.11 | 4.06 |
NIM (Net Interest Margin) | 2.57 | 2.57 | 2.86 | 3.16 | 3.45 | 3.54 | 3.52 | 3.54 | 3.25 | 3.54 | 3.87 |
Interest Spread | 7.16 | 6.91 | 6.69 | 7.01 | 7.34 | 6.98 | 6.35 | 6.95 | 6.13 | 6.11 | 6.26 |
ROA(%) | 1.3 | 0.87 | 0.87 | 1.01 | 1 | 0.54 | 0.31 | 0.34 | 0.5 | 0.87 | 1.3 |
ROE(%) | 19.01 | 13.46 | 12.09 | 12.88 | 12.61 | 6.12 | 3.32 | 3.61 | 5.3 | 9.25 | 13.67 |
ROCE(%) | 16.83 | 11.53 | 12.38 | 15.61 | 13.9 | 7.74 | 5.21 | 5.01 | 7.32 | 11.11 | 16.23 |
PER(x) | 8.8 | 9.34 | 14.52 | 9.37 | 11.28 | 21.2 | 27.14 | 6.89 | 12.39 | 5.5 | 7.56 |
Price/Book(x) | 1.57 | 1.22 | 1.56 | 1.16 | 1.36 | 1.17 | 0.89 | 0.25 | 0.64 | 0.49 | 0.97 |
Dividend Yield(%) | 3.1 | 3.47 | 2.39 | 3.21 | 2.32 | 0.59 | 0.84 | 0 | 0.9 | 3.46 | 1.92 |
EV/Net Sales(x) | 2.08 | 1.43 | 1.76 | 1.51 | 1.52 | 1.71 | 1.25 | 0.47 | 1.28 | 0.9 | 1.5 |
EV/Core EBITDA(x) | 10.42 | 8.72 | 10.09 | 6.3 | 5.43 | 5.47 | 4.26 | 1.59 | 5.4 | 3.09 | 3.95 |
Interest Earned Growth(%) | 29.72 | 20.59 | 5.47 | 0.88 | 3.29 | 1.37 | 2.04 | 2.99 | -8.67 | 2.14 | 16.62 |
Net Profit Growth | 9.69 | -21.94 | 6.06 | 24.59 | 6.76 | -42.96 | -39 | 11.46 | 52.92 | 87.34 | 64.29 |
Advances Growth | 23.09 | 15.31 | 6.23 | 8.24 | 4.67 | 9.52 | 8.44 | -5.11 | 9.25 | 8.53 | 15.5 |
EPS Growth(%) | 9.69 | -21.94 | -6.54 | 24.35 | 6.76 | -48.66 | -39 | 11.46 | 52.92 | 87.17 | 63.87 |
Loans/Deposits(x) | 10.35 | 7.53 | 6.49 | 5.78 | 3.16 | 4.21 | 2.61 | 2 | 4 | 1.96 | 1.87 |
Cash/Deposits(x) | 0.04 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 |
Current Ratio(x) | 0.36 | 0.3 | 0.28 | 0.29 | 0.28 | 0.28 | 0.25 | 0.27 | 0.25 | 0.25 | 0.25 |
Quick Ratio(x) | 10.35 | 7.53 | 6.49 | 5.78 | 3.16 | 4.21 | 2.61 | 2 | 4 | 1.96 | 1.87 |
CASA % | 19.25 | 20.54 | 22.02 | 23.31 | 27.73 | 29.14 | 29.92 | 31.33 | 34.22 | 34.9 | 33.21 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 2.12 | 2.12 | 2.28 | 2.28 | 2.28 | 2.26 | 2.25 | 2.24 | 2.24 | 2.24 |
FII | 21.11 | 18.92 | 15.45 | 15.35 | 15.43 | 16.49 | 17.03 | 17.93 | 17.9 | 18.09 |
DII | 20.07 | 19.69 | 21.32 | 21.88 | 22.75 | 25.11 | 30.71 | 30.78 | 32.08 | 32.27 |
Public | 56.7 | 59.28 | 60.95 | 60.49 | 59.54 | 56.14 | 50.01 | 49.04 | 47.79 | 47.4 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.69 | 1.69 | 1.83 | 1.82 | 1.82 | 1.81 | 1.81 | 1.8 | 1.79 | 1.79 |
FII | 16.88 | 15.12 | 12.35 | 12.28 | 12.35 | 13.2 | 13.64 | 14.38 | 14.36 | 14.52 |
DII | 16.04 | 15.74 | 17.04 | 17.51 | 18.2 | 20.1 | 24.59 | 24.69 | 25.74 | 25.91 |
Public | 45.32 | 47.38 | 48.72 | 48.39 | 47.64 | 44.94 | 40.05 | 39.34 | 38.35 | 38.05 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 79.93 | 79.93 | 79.94 | 80 | 80.01 | 80.04 | 80.1 | 80.21 | 80.24 | 80.27 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
See More Unlisted Share Articles
You May Also Know About