Vijaya Bank Equity Research

Date of Research – 21 January 2016

Price – Rs. 29.65

About the Company

Founded on 23rd October 1931. Vijaya Bank (“Vijaya Bank” or the “Bank”) provides various commercial and retail banking services in India. It primarily serves small and medium enterprises, weaker sections, SC/ST beneficiaries, self-help groups, women beneficiaries, and minority communities.

For FY 2017, Vijaya Bank’s total deposits with the bank stood at Rs. 1,33,012 Cr as against Rs. 1,25,441 Cr. in FY 2016, registering an increase of 6.04 %. For the same period, net NPA’s stood at 4.36 % (4.81 % for FY 2016. The share of CASA deposits in total deposits moved up to 28.12 % in FY 2017.

As of March 31, 2017, the Bank’s distribution network was at 2,031 branches and 2,001 ATMs as compared to 1,863 branches and 1,651 ATMs in FY 2016 .

Key Financial Figures

Standalone(Rs. Cr)
ParticularsFY 2013FY 2014FY 2015FY 2016FY 2017
Interest earned9,051.8810,706.5512,273.5312,083.58 12,379.46 
Interest expended7,173.888,623.149,981.259,322.75 8,873.02 
Net Interest Income1,878.002,083.412,292.282,760.83 3,506.44 
Other income607.00709.87878.96873.86 1,651.26 
Operating expenses1,362.971,689.551,912.212,085.82 2,736.55 
Operating Profit1,122.031,103.731,259.031,548.87 2,421.15 
Provisions (other than provisions for tax) and contingencies545.48655.78859.131,390.51 1,506.67  
PBT576.55447.95399.90158.36 914.48  
Tax(9.06)32.04(39.51)(223.44) 164.00  
PAT (before Minority Interest and share of Associates)585.61415.91439.41381.80 750.48  

Profitability Analysis

ParticularsFY 2013FY 2014FY 2015FY 2016FY 2017
Net Profit Margin Ratio6.063.643.342.95 5.35 
Cost to Net Income Ratio54.8560.4960.3057.39 53.06 
Other Income to Net Income Ratio24.4325.4127.7224.04 32.02 

Net profit margin is arrived at by dividing profit after tax by the total income generated (i.e. interest earned plus other income) and shows what is left for the shareholders as a percentage of total income.

Cost to net income ratio is particularly important in valuing banks. It is derived by dividing operating expenses by the net income generated (i.e. net interest income plus the other income). The ratio highlights the efficiency with which the bank is being run – the lower it is, the more profitable the bank will be. If this ratio rises from one period to the next, it means that costs are rising at a higher rate than income. Together these ratios help in understanding the cost and profit structure of the bank and analysing business inefficiencies.

Other income largely constitutes of fee income such as commission and brokerage fees and client based merchant foreign exchange trade, service charges from account maintenance, transaction banking (including cash management services), syndication and placement fees, processing fees from loans and commission on non-funded products (such as letters of credit and bank guarantees) etc. Banks in developed countries derive nearly 50% of their income from these non-funded sources. A high other income to net income ratio is good for the bottom line (i.e. net profit) as income from this stream is derived without significant mobilisation of deposits and hence the cost associated with this income is relatively lower compared to interest income.

Key Balance Sheet Figures

Sources of Funds / Liabilities(Rs. Cr)
ParticularsFY 2012FY 2013FY 2014FY 2015FY 2016 
Share Capital1,695.541,695.54859.12859.12932.56 
Share Application Money220.00
Reserves & Surplus3,556.683,863.115,028.805,300.646,472.16 
Net worth (shareholders funds)5,252.225,558.655,887.926,159.757,624.72 
Other liabilities and provisions2,037.882,014.052,429.732,861.792,042.72 
Total Liabilities95,764.011,10,981.751,37,358.611,42,643.091,45,408.74 


Application of Funds / Assets(Rs. Cr)
ParticularsFY 2012FY 2013FY 2014FY 2015FY 2016 
Fixed Assets486.95476.74528.95566.641,288.29 
Cash and balance with RBI4,542.533,917.705,540.216,534.296,268.35 
Balances with banks and money at call and short notice1,860.322,727.053,917.45817.54351.20 
Other Assets2,326.662,809.543,282.593,506.656,671.44 
Total assets95,764.011,10,981.751,37,358.611,42,643.091,45,408.74 

Efficiency Analysis

ParticularsFY 2012FY 2013FY 2014FY 2015FY 2016
Advances / Loan Funds Ratio65.4567.4763.1664.8865.56 
ROE / RONW11.0610.547.067.135.01 

Advances to Loan funds ratio: This ratio indicates the efficiency with which the bank is able to deploy the funds it mobilises and is arrived at by dividing the banks total advances by its total deposits (i.e. deposits + borrowings). A high advance to loan fund ratio indicates that the bank might not have enough liquidity to cover any unforeseen fund requirements; if the ratio is too low, banks may not be earning as much as they could be.

Return on Equity (ROE) or Return on Net Worth (RONW): measures the amount of profit which the company generates on money invested by the equity shareholders (i.e. share capital + reserves and surplus). In short, ROE draws attention to the return generated by the shareholders on their investment in the business. ROE is widely used in comparing the profitability of the company with other companies in the same industry.

Valuation Analysis

ParticularsFY 2013FY 2014FY 2015FY 2016FY 2017
Net Interest Income Rs.1,878.002,083.412,292.282,760.83 3,506.44 
Growth (%)(1.34 %)10.94 %10.03 %20.44 % 27.01 % 
PAT (Rs. Cr.)585.61415.91439.41381.80 750.48  
Growth (%)0.80 %(28.98 %)5.65 %(13.11 %) 96.56 % 
Earnings Per Share – Basic (Rs. )9.417.645.114.44 7.57 
Earning Per Share – Diluted (Rs. )9.417.645.114.44 7.57 
Price to Earnings4.985.676.887.0610.44 

Dividend History

The Company has maintained an average dividend yield of 4.03 % over the last 5 financial years.

Liquidity and Credit Analysis

ParticularsFY 2013FY 2014FY 2015FY 2016FY 2017
Net Interest Margin Ratio (“NIM”) 2.77 
Capital Adequacy Ratio11.3210.9711.7012.58 12.73 
Net NPAs1.301.551.924.81 4.36 

NIM: Banks focus on lending or advancing money at a rate higher than the rate at which they accept deposits. Net Interest Margin is calculated by dividing the difference between Interest earned (on advances) and interest expended (on deposits) by the amount of (average) Invested Assets. If this ratio rises from one period to the next, it indicates that the bank is able to deploy its funds more efficiently which results in greater profitability.

Capital Adequacy Ratio (CAR): or Capital to Risk Weighted Assets Ratio (CRAR) is a measure of a bank’s capital (net worth plus subordinated debt) expressed as a percentage of a bank’s risk weighted credit exposures (loans).

Two types of capital are measured: tier I capital, which can absorb losses without a bank being required to cease trading (such as ordinary share capital and free reserves); and tier II capital, which can absorb losses in the event of a winding-up and so provides a lesser degree of protection to depositors (such as long term unsecured loans and revaluation reserves which is taken at a discount of 55 % while determining its value for inclusion in Tier II capital).

Measuring credit exposures requires adjustments to be made to the amount of assets shown on a bank’s balance sheet. This is done by weighting the loans made by a bank according to their degree of riskiness, e.g. loans to Governments are given a 0 %weighting whereas loans to individuals are weighted at 100 %. Similarly off-balance sheet items such as guarantees and foreign exchange contracts are also weighted for their riskiness. On-balance sheet and off-balance sheet credit exposures are added to get total risk weighted credit exposures.

As per the Basel II norms the minimum capital adequacy ratios that apply are:

Tier I capital to total risk weighted credit exposures to be not less than 4 %;

Total capital (Tier I plus Tier II less certain deductions) to total risk weighted credit exposures to be not less than 8%.

The RBI currently prescribes a minimum capital of 9 % of risk-weighted assets, which is higher than the internationally prescribed percentage of 8 %.

Applying minimum capital adequacy ratios serves to protect depositors and promote the stability and efficiency of the financial system.

For details on classification of tier I and tier II see

NPA: Non Performing Asset or NPA is a classification used by financial institutions that refer to loans that are in jeopardy of default. Once the borrower has failed to make interest or principal payments for 90 days the loan is considered to be a non-performing asset. Any rise in the percentage of NPAs results in a sharp decline in the overall profitability.

Ownership pattern

In its latest stock exchange filing dated 31 March 2017, Vijaya reported a promoter holding of 70.33 %. Large promoter holding indicates conviction and sincerity of the promoters. We believe that a greater than 35 % promoter holding offers safety to the retail investors.

At the same time, institutional holding in the Company stood at 10.70 % (FII+DII). Large institutional holding indicates the confidence of seasoned investors. At the same time, it can also lead to high volatility in the stock price as institutions buy and sell larger stakes than retail participants.

About the Author

Rajat Sharma pictureRajat Sharma is a well known stock market analyst and commentator. He has covered Indian markets for over a decade and is regarded for consistently identifying early stage investment opportunities. Attorney by qualification, Rajat has done extensive work for improving corporate governance and disclosure standards.