Change in Estimates Rating Indusind Bank Target Q3 FY15 Corporate loan growth remained strong; initial signs of revival in vehicle financing portfolio augurs well for consumer financing growth CASA improves to 34%; rapid pace of branch addition to up the ratio in the longer term Rating: BUY Target: Rs950 CMP: Rs823 Upside: 15.5% Slight improvement in NIM was on expected lines; but likely to see material expansion in coming quarters Sector: Sector view: Financials Positive Fee growth moderated; C/I ratio stable at 47% despite significant branch investments No negative surprises in asset quality; rather stress in CV book abating Retain BUY and 12 month target price of Rs950 Result table (Rs mn) Q3 FY15 Q2 FY15 % qoq Q3 FY14 % yoy Total Interest Income 24,370 23,788 2.4 21,435 13.7 Interest expended (15,756) (15,457) 1.9 (14,134) 11.5 Net Interest Income 8,614 8,331 3.4 7,301 18.0 Other income 6,108 5,583 9.4 4,802 27.2 Total Income 14,721 13,914 5.8 12,103 21.6 Operating expenses (6,983) (6,667) 4.7 (5,630) 24.0 Provisions (980) (732) 33.9 (1,261) (22.3) PBT 6,758 6,515 3.7 5,212 29.7 Tax (2,286) (2,213) 3.3 (1,743) 31.2 Reported PAT 4,472 4,302 3.9 3,469 28.9 EPS 33.8 32.6 3.9 26.5 27.9 Business Mix (Rs mn) Q3 FY15 Q2 FY15 % qoq Q3 FY14 % yoy Advances 638,470 599,310 6.5 524,690 21.7 Consumer Finance 270,110 259,640 4.0 246,400 9.6 % share 42.3 43.3 47.0 Corp & Comm Banking 368,360 339,670 8.4 278,290 32.4 % share 57.7 56.7 53.0 Sensex: 27,426 52 Week h/l (Rs): 849/369 Market cap (Rs cr) : 43,517 6m Avg vol ( 000Nos): 882 Bloomberg code: IIB IB BSE code: 532187 NSE code: INDUSINDBK FV (Rs): 10 Price as on Jan 13, 2015 Share price trend 220 160 100 40 IndusInd Sensex Jan 14 May 14 Sep 14 Jan 15 Share holding pattern (%) Dec 14 Sep 14 Jun 14 Promoter 15.1 15.1 15.2 Insti 49.6 51.9 52.15 Others 35.3 33 32.65 Deposits 693,760 659,960 5.1 562,470 23.3 Current 114,510 109,710 4.4 88,290 29.7 Savings 121,830 113,920 6.9 92,630 31.5 Term Deposits 457,420 436,330 4.8 381,550 19.9 Ratios Q3 FY15 Q2 FY15 chg qoq Q3 FY14 chg yoy NIM (%) 3.7 3.6 0.0 3.7 0.0 Yield on Advances (%) 13.0 13.3 (0.3) 13.8 (0.8) Cost of Deposits (%) 7.8 8.0 (0.2) 8.4 (0.6) CASA (%) 34.1 33.9 0.2 32.2 1.9 C/D (x) 0.92 0.91 0.01 0.93 (0.01) Non interest income (%) 41.5 40.1 1.4 39.7 1.8 Cost to Income (%) 47.4 47.9 (0.5) 46.5 0.9 RoE (%) 18.3 18.2 0.1 16.8 1.6 RoA (%) 1.9 1.9 0.0 1.7 0.2 CAR (%) 12.4 13.0 (0.6) 14.4 (2.0) Gross NPA (%) 1.1 1.1 (0.0) 1.2 (0.1) Net NPA (%) 0.3 0.3 (0.0) 0.3 0.0 Source: Company, India Infoline Research This report is published by IIFL India Private Clients research desk. IIFL has other business units with independent research teams separated by 'Chinese walls' catering to different sets of customers having varying objectives, risk profiles, investment horizon, etc. The views and opinions expressed in this document may at times be contrary in terms of rating, target prices, estimates and views on sectors and markets. Research Analyst: Rajiv Mehta research@indiainfoline.com January 14, 2015 Result Update
Indusind Bank (Q3 FY15) Corporate loan growth remained strong; initial signs of revival in vehicle financing portfolio augurs well for consumer financing growth IndusInd Bank s loan growth stood slightly better than our expectation at 22% yoy mainly driven by robust 32% expansion in Corporate & Commercial Banking (CCB) book with Consumer Financing (CF) portfolio growth still remaining tepid at 9% yoy (though improved when compared to 7% yoy in Q2 FY15). Within the corporate segment, bank witnessed brisk growth in large corporate loans (31% yoy driven by risk aversion) and small corporate loans (62% yoy; on a smaller base though). Growth of the mid corporate loan portfolio moderated sharply to 19% yoy from 34% yoy in the previous quarter. Within the CF segment, vehicle financing portfolio growth improved marginally to 3.4% yoy (1% yoy in Q2 FY15) aided by sustained healthy growth in 2w financing (15.6% yoy) and car financing (16.4% yoy) products and sequential expansion in M&HCV financing book (3.7% qoq; largest piece of vehicle financing portfolio contributing 51%). Weakness continued in the other two products of UV and 3W financing where the portfolio remained stagnant. As per the management, CV financing space is witnessing marked revival which would manifest more prominently in the current quarter. Overall disbursements of vehicle financing products grew by healthy 17% yoy thus indicating that portfolio growth is set to improve. IndusInd Bank has persistently gained market share in the vehicle financing space and is amongst the Top 3 lenders in most products. Growth in the non vehicle/ce financing portfolio continues to be robust at 70% yoy driven by credit cards and LAP. The recent addition of new products viz agri financing, personal loans, gold loans and business loans should enable bank to sustain high growth here. During the quarter, loan mix moved 100bps towards the CCB segment with the share of CF portfolio declining to a multi quarter low of 42%. Over the past five quarters, the loan mix has moved nearly 700bps towards the CCB segment with sharp moderation in the growth of vehicle financing portfolio within the CF book. IndusInd Bank expects this to reverse over the coming 6 8 quarters. With the retail franchise expected to witness a significant pick up in growth, bank s loan growth is estimated to improve to 25 28% yoy in FY16/17. CASA improves to 34%; rapid pace of branch addition to up the ratio in the longer term Deposit growth stood at 23% yoy standing above the loan growth for the second consecutive quarter. More importantly, the mix continue to improve with CASA ratio reaching 34% aided by robust 7% qoq accretion in savings deposits; SA contribution at 17.6% is higher than CA share of 16.5%. Effective September, IndusInd Bank lowered rate for savings deposits below Rs1lac to 4.5% from 5.5% which seems to have not impacted the SA growth momentum. Robust pace of branch addition has been the key driver of bank s impressive SA growth performance. In the trailing 12 months, bank has added substantial 154 branches implying a 27% addition. IndusInd intends to maintain the pace of network expansion which is likely to further boost its CASA franchise in the longer term. We estimate bank s CASA ratio to surpass 37% by the end of FY17. Slight improvement in NIM was on expected lines; but likely to see material expansion in coming quarters IndusInd Bank s NIM improved sequentially by 4bps to reach 3.67% in Q3 FY15. Blended lending yield was 30bps lower as compared to the previous quarter on account of steep 40bps decline in CCB segment yield and shift in loan mix away from much better yielding CF segment (this has been impacting with a lag). The steep decline in average lending yield of CCB portfolio is attributable to the mix moving towards foreign loans (currently 20% of the book). Other factor was weakened pricing for domestic large corporate loans due to intensified competition. As Indusind Bank has pre dominantly short cycle working capital book, rate dynamics of wholesale market are also transmitted immediately. The blended lending yield of CF segment has been stable at 15.8%; the product mix changes have been non disturbing so far. 2
Indusind Bank (Q3 FY15) Aided by improvement in CASA franchise, reduction in rate offered for sub Rs1lac savings deposits and softening witnessed in CD/Bulk deposit rates, the cost of deposits declined by 20bps qoq. With outlook for wholesale rates benign (this yet to reflect materially for the bank), CASA improvement to continue, tailwind from impending portfolio rebalancing (shift towards CF segment) and structural resistance in lending yield (due to fixed rate nature of CF book), the near to medium term margin outlook for IndusInd Bank is robust. We estimate the bank to deliver NIM in an elevated range of 3.6 3.9% in the coming quarters. Fee growth moderated; C/I ratio stable at 47% despite significant branch investments Fee income growth moderated to 22% yoy (31% yoy in Q2 FY15) growing in line with advances for the first time in many quarters. Fees from Trade & Remittances registered a weak growth, loan processing fee growth decelerated and investment banking fees were flat yoy. Fees related to forex and product distribution witnessed robust growth of 29% and 41% respectively. Opex growth was restrained at 24% yoy despite substantial branch addition in the recent past and this largely underpinned a stable cost/income ratio. With aggressive investments in network expansion to continue, the cost/income ratio is estimated to move in a narrow range of 45 47% over the next couple of years. No negative surprises in asset quality; rather stress in CV book abating Slippages were lower than expected at annualized 1.1% of advances (our expectation was 1.3%). Sequentially, delinquencies (Rs1.4bn v/s 1.1bn) in the CF segment were higher and the annualized ratio stood at 2.1%. Amongst products, slippages were largely contributed by UV, 3W, CE and Car financing where GNPL levels went up on sequential basis. Within the CV portfolio, the stress eased with slippages declining and asset quality improving on sequential basis. In CCB segment, slippages remained under check (annualized 24bps) but restructuring was slightly higher for third successive quarter comprising of two CDR cases. Outstanding restructured book stood at 55bps of advances as compared to 31bps a year ago. With a diversified book and low exposure to sensitive sectors, stress in CCB segment has been otherwise modest over the past many quarters. During the quarter, the bank sold NPLs worth Rs250mn to ARCs which mitigated the increase in Gross NPL block. Gross credit cost stood at 17bps including provision on the restructured accounts and additional provisions on some existing NPLs where there was diminution in the value of collateral. Retain BUY and 12-month target price of Rs950 In our view, IndusInd Bank would deliver the best earnings growth in our coverage universe of average 30% pa over FY14 17. Average RoA and RoE delivery over the aforementioned period is estimated at stunning 2% and 20% respectively. Bank s operating performance is expected to improve on the back of acceleration in loan growth, expansion in NIM, improvement in cost metric and moderation in credit cost. Given superior growthprofitability matrix, IndusInd Bank s valuation is likely to remain high. Retain BUY with a 12 month price target of Rs950. Financial Summary Y/e 31 Mar (Rs m) FY14 FY15E FY16E FY17E Total operating income 47,636 58,606 74,932 95,175 yoy growth (%) 32.5 23.0 27.9 27.0 Operating profit (pre prov) 25,783 31,181 40,376 51,981 Net profit 13,904 18,064 23,677 30,719 yoy growth (%) 31.0 29.9 31.1 29.7 EPS (Rs) 26.4 34.3 45.0 58.4 Adj. BVPS (Rs) 168.4 197.2 234.7 283.7 P/E (x) 31.1 24.0 18.3 14.1 P/BV (x) 4.9 4.2 3.5 2.9 ROE (%) 16.7 18.4 20.5 22.1 ROA (%) 1.7 1.9 2.0 2.1 CAR (%) 13.8 13.0 12.9 12.7 Source: Company, India Infoline Research 3
Best Broker of the Year by Zee Business for contribution to broking Nirmal Jain, Chairman, IIFL, received the award for The Best Broker of the Year (for contribution to broking in India) at India's Best Market Analyst Awards 2014 organised by the Zee Business in Mumbai. The award was presented by the guest of Honour Amit Shah, president of the Bharatiya Janata Party and Piyush Goel, Minister of state with independent charge for power, coal new and renewable energy. 'Best Equity Broker of the Year' Bloomberg UTV, 2011 IIFL was awarded the 'Best Equity Broker of the Year' at the recently held Bloomberg UTV Financial Leadership Award, 2011. The award presented by the Hon'ble Finance Minister of India, Shri Pranab Mukherjee. The Bloomberg UTV Financial Leadership Awards acknowledge the extraordinary contribution of India's financial leaders and visionaries from January 2010 to January 2011. 'Best Broker in India' Finance Asia, 2011 IIFL has been awarded the 'Best Broker in India' by Finance Asia. The award is the result of Finance Asia's annual quest for the best financial services firms across Asia, which culminated in the Country Awards 2011 Other awards 2012 2009, 2012 & 2013 2009 BEST BROKING HOUSE WITH GLOBAL PRESENCE BEST MARKET ANALYST FASTEST GROWING LARGE BROKING HOUSE BEST BROKERAGE, BEST BROKER, MOST IMPROVED, Recommendation parameters for fundamental reports: Buy Absolute return of over +15% Accumulate Absolute return between 0% to +15% Reduce Absolute return between 0% to 10% Sell Absolute return below 10% Call Failure In case of a Buy report, if the stock falls 20% below the recommended price on a closing basis, unless otherwise specified by the analyst; or, in case of a Sell report, if the stock rises 20% above the recommended price on a closing basis, unless otherwise specified by the analyst India Infoline Group (hereinafter referred as IIFL) is engaged in diversified financial services business including equity broking, DP services, merchant banking, portfolio management services, distribution of Mutual Fund, insurance products and other investment products and also loans and finance business. India Infoline Ltd ( hereinafter referred as IIL ) is a part of the IIFL and is a member of the National Stock Exchange of India Limited ( NSE ) and the BSE Limited ( BSE ). IIL is also a Depository Participant registered with NSDL & CDSL, a SEBI registered merchant banker and a SEBI registered portfolio manager. IIL is a large broking house catering to retail, HNI and institutional clients. It operates through its branches and authorised persons and sub brokers spread across the country and the clients are provided online trading through internet and offline trading through branches and Customer Care. Terms & Conditions and Other Disclosures: a) This research report ( Report ) is for the personal information of the authorised recipient(s) and is not for public distribution and should not be reproduced or redistributed to any other person or in any form without IIL s prior permission. The information provided in the Report is from publicly available data, which we believe, are reliable. While reasonable endeavors have been made to present reliable data in the Report so far as it relates to current and historical information, but IIL does not guarantee the accuracy or completeness of the data in the Report. Accordingly, IIL or any of its connected persons including its directors or subsidiaries or associates or employees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained, views and opinions expressed in this publication. b) Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment of its original date of publication by IIFL and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. c) The Report also includes analysis and views of our research team. The Report is purely for information purposes and does not construe to be investment recommendation/advice or an offer or solicitation of an offer to buy/sell any securities. The opinions expressed in the Report are our current opinions as of the date of the Report and may be subject to change from time to time without notice. IIL or any persons connected with it do not accept any liability arising from the use of this document. d) Investors should not solely rely on the information contained in this Report and must make investment decisions based on their own investment objectives, judgment, risk profile and financial position. The recipients of this Report may take professional advice before acting on this information.
e) IIL has other business segments / divisions with independent research teams separated by 'chinese walls' catering to different sets of customers having varying objectives, risk profiles, investment horizon, etc and therefore, may at times have, different and contrary views on stocks, sectors and markets. f) This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to local law, regulation or which would subject IIL and its affiliates to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this Report may come are required to inform themselves of and to observe such restrictions. g) As IIL along with its associates, are engaged in various financial services business and so might have financial, business or other interests in other entities including the subject company/ies mentioned in this Report. However, IIL encourages independence in preparation of research report and strives to minimize conflict in preparation of research report. IIL and its associates did not receive any compensation or other benefits from the subject company/ies mentioned in the Report or from a third party in connection with preparation of the Report. Accordingly, IIL and its associates do not have any material conflict of interest at the time of publication of this Report. h) As IIL and its associates are engaged in various financial services business, it might have: (a) received any compensation (except in connection with the preparation of this Report) from the subject company in the past twelve months; (b) managed or co managed public offering of securities for the subject company in the past twelve months; (c) received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (d) received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (e) engaged in market making activity for the subject company. i) IIL and its associates collectively do not own 1% or more of the equity securities of the subject company/ies mentioned in the report as of the last day of the month preceding the publication of the research report. j) The Research Analyst/s engaged in preparation of this Report or his/her relative (a) does not have any financial interests in the subject company/ies mentioned in this report; (b) does not own 1% or more of the equity securities of the subject company mentioned in the report as of the last day of the month preceding the publication of the research report; (c) does not have any other material conflict of interest at the time of publication of the research report. k) The Research Analyst/s engaged in preparation of this Report: (a) has not received any compensation from the subject company in the past twelve months; (b) has not managed or co managed public offering of securities for the subject company in the past twelve months; (c) has not received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (d) has not received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (e) has not received any compensation or other benefits from the subject company or third party in connection with the research report; (f) has not served as an officer, director or employee of the subject company; (g) is not engaged in market making activity for the subject company. We submit that no material disciplinary action has been taken on IIL by any regulatory authority impacting Equity Research Analysis. A graph of daily closing prices of securities is available at http://www.nseindia.com/chartapp/install/charts/mainpage.jsp, www.bseindia.com and http://economictimes.indiatimes.com/markets/stocks/stock quotes. (Choose a company from the list on the browser and select the three years period in the price chart). Published in 2015. India Infoline Ltd 2015 India Infoline Limited (Formerly India Infoline Distribution Company Limited ), CIN No.: U99999MH1996PLC132983, Corporate Office IIFL Centre, Kamala City, Senapati Bapat Marg, Lower Parel, Mumbai 400013 Tel: (91 22) 4249 9000.Fax: (91 22) 40609049, Regd. Office IIFL House, Sun Infotech Park, Road No. 16V, Plot No. B 23, MIDC, Thane Industrial Area, Wagle Estate, Thane 400604 Tel: (91 22) 25806650. Fax: (91 22) 25806654 E mail: mail@indiainfoline.com Website: www.indiainfoline.com, Refer www.indiainfoline.com for detail of Associates. National Stock Exchange of India Ltd. SEBI Regn. No. : INB231097537/ INF231097537/ INE231097537, Bombay Stock Exchange Ltd. SEBI Regn. No.:INB011097533/ INF011097533/ BSE Currency, MCX Stock Exchange Ltd. SEBI Regn. No.: INB261097530/ INF261097530/ INE261097537, United Stock Exchange Ltd. SEBI Regn. No.: INE271097532, PMS SEBI Regn. No. INP000002213, IA SEBI Regn. No. INA000000623, SEBI RA Regn.: Applied for For Research related queries, write to: Amar Ambani, Head of Research at research@indiainfoline.com For Sales and Account related information, write to customer care: cs@indiainfoline.com or call on 91 22 4007 1000