Indusind Bank Ltd Q4FY21 - Earning Analysis | Globe Capital Market LTD.
Indusind Bank Ltd Q4FY21 – Earning Analysis

At the CMP of Rs. 934, the stock is trading at full year P/BV multiple of 2.12 times with the full year Book Value of Rs 440 per share.

Q4 FY21 Overview and Verdict
Rs. 934
Higher than estimates

At the CMP of Rs. 934, the stock is trading at full year P/BV multiple of 2.12 times with the full year Book Value of Rs 440 per share.

Net Profit for Q4-FY21 at Rs. 926 crores; up by 193% Y-o-Y

Net Interest Income for Q4-FY21 at Rs. 3,535 crores up by 9% Y-o-Y, NIM stood at 4.13% and fee income back to pre-covid levels

Pre Provision Operating Profit (PPOP) at Rs. 3,129 crores grew by 10% Y-o-Y; PPOP/Assets at 3.68%

GNPA reduced to 2.67% for Q4-FY21 from 2.93% for Q3-FY21 (including Proforma NPA’s), PCR at 75%; NNPA at 0.69%

Total loan related provision at 122% of GNPA and 3.33% of loans

CRAR at 17.38% post promoter’s contribution of Rs. 2,021 crores at Rs. 1,709 per share

NIM at 4.13%, Net NPA at 0.69%, Provision Coverage Ratio at 75%, Capital adequacy (CRAR) ratio at 17.38% and Liquidity Coverage Ratio at 145% underscore the strength of operating performance of the Bank and adequacy of capital and liquidity buffers.

Board recommends dividend of Rs 5 per share (50%).

Balance Sheet as of March 31, 2021

As of March 31, 2021 was Rs. 3,62,903 crores as against Rs. 3,07,230 crores as of March 31, 2020, a growth of 18%. Total deposits as of March 31, 2021 were Rs. 2,55,870 crores as against Rs. 2,02,027 crores, an increase of 27% over March 31, 2020. CASA deposits stood at Rs. 1,06,791 crores with Current account deposits at Rs. 35,726 crores and Saving account deposits at Rs. 71,065 crores. CASA deposits comprised of 42% of total deposits as of March 31, 2021. Advances as of March 31, 2021 were Rs. 2,12,596 crores as against Rs. 2,06,783 crores as at March 31, 2020.

Management Takeaways:

As of March 31, 2021, the Bank’s distribution network included 2,015 branches/banking outlets and 2,872 onsite and offsite ATMs, as against 1,911 branches/banking outlets and 2,760 onsite and offsite ATMs as of March 31, 2020. The client base stood at 28 million as on March 31, 2021.

According to management “The Indian economy showed significant resilience against the impact of Covid -19 and had begun recovering in a gradual manner. While that momentum may have reduced due to the onset of a second wave, the mass vaccination drive should help getting things back on track. The Bank look forward to participating in this journey with a strengthened balance sheet during the year. During FY21, as well as Q4, the Bank witnessed healthy growth in its top line as well as in its Pre-Provision Operating Profits. For the quarter, oits net profit improved to Rs. 926 crores in Q4-FY 21 from Rs. 830 crores in Q3-FY 21. The Bank has conservatively built a strong Provision Cover 75% resulting in a Net NPA of 0.69% compared to previous year of 0.91%. The bank is also carrying significant buffers outside these provisions as a prudent measure. Its areas of domain expertise such as vehicle finance, micro-finance and diamond finance have witnessed strong disbursements and we expect the growth to become further broad-based in the current financial year”.


Globe Capital Market Limited (“GCML”) is a Stock Broker registered with BSE, NSE and MSEI in all the major segments viz. Capital, F & O and CDS segments. GCML is also a Depository Participant and registered with both the Depositories viz. CDSL and NSDL. Further, GCML is a SEBI registered Portfolio Manager. GCML includes subsidiaries, group and associate companies, promoters, directors, employees and affiliates.

Globe Commodities Limited, Globe Derivatives and Securities Limited & Globe Fincap Limited are subsidiaries of GCML. Rolex Finvest Private Limited, A to Z Consultants Private Limited, A to Z Venture Capital Limited, M. Agarwal Stock Brokers Private Limited, A M Share Brokers Private Limited, Shri Adinath Advertising Company Pvt. Ltd., Orient Land base Private Limited, Bolt Synthetic Private Limited, Price ponder Private Limited and Lakshya Impex Private Limited  are associates of GCML. Globe Comex International DMCC is step down subsidiary of GCML.

This report has been prepared by GCML and published in accordance with the provisions of Regulation 19 of the Securities and Exchange Board of India (Research Analysts) Regulations, 2014, for use by the recipient as information only and is not for general circulation or public distribution. This report is not to be altered, transmitted, reproduced, copied, redistributed, uploaded, published or made available to others, in any form, in whole or in part, for any purpose without prior written permission from GCML. The projections and the forecasts described in this report are based on estimates and assumptions and are inherently subject to significant uncertainties and contingencies. Projections and forecasts are necessarily speculative in nature, and it can be expected that one or more of the estimates on which the projections are forecasts were based may not materialize or may vary significantly from actual results and such variations will likely increase over the period of time. This report should not be construed as an offer to sell or the solicitation of an offer to buy, purchase or subscribe to any securities, and neither this report nor anything contained therein shall form the basis of or be relied upon in connection with any contract or commitment whatsoever. It does not constitute a personal recommendation or take into account the particular investment objective, financial situation or needs of any individual in particular. The research analysts of GCML have adhered to the code of conduct under Regulation 24 (2) of the Securities and Exchange Board of India (Research Analysts) Regulations, 2014. The recipients of this report must make their own investment decisions, based on their own investment objectives, financial situation or needs and other factors. The recipients should consider and independently evaluate whether it is suitable for its/ his/ her/their particular circumstances and if necessary, seek professional / financial advice as there is substantial risk of loss. GCML does not take any responsibility thereof.

Any such recipient shall be responsible for conducting his/her/its/their own investigation and analysis of the information contained or referred to in this report and of evaluating the merits and risks involved in securities forming the subject matter of this report. The price and value of the investment referred to in this report and income from them may go up as well as down, and investors may realize profit/loss on their investments. Past performance is not a guide for future performance. Actual results may differ materially from those set forth in the projection.

This report has been prepared by GCML based on the information available in the public domain and other public sources believed to be reliable. Though utmost care has been taken to ensure its accuracy and completeness, no representation or warranty, express or implied is made by GCML that such information is accurate or complete and/or is independently verified. The contents of this report represent the assumptions and projections of GCML and GCML does not guarantee the accuracy or reliability of any projection, assurances or advice made herein. Nothing in this report constitutes investment, legal, accounting and/or tax advice or a representation that any investment or strategy is suitable or appropriate to recipients’ specific circumstances.

Since GCML or its associates are engaged in various financial activities, they might have financial interest or beneficial ownership in various companies including subject company/companies mentioned in the report. GCML or its associates have not received any compensation for investment banking or merchant banking from the subject company in the past 12 months.  GCML or its associates might have received any compensation including brokerage services and for products or services other than investment banking or merchant banking from the subject company in the past 12 months. It is confirmed that GCML or research analyst or its associates have not managed or co-managed public offering of securities for the subject company in the past 12 months.

Research analyst or GCML or its relatives’/associates’ have no material conflict of interest at the time of publication of this report. Neither research analyst nor GCML are engaged in market making activity for the subject company. It is confirmed that research analysts do not serve as an officer, director or employee of the subject company. It is also confirmed that research analyst have not received any compensation from the subject company in the past 12 months.

No material disciplinary action has been taken on GCML by any regulatory authority impacting Equity Research Analysis activities.

The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. This information is subject to change, as per applicable law, without any prior notice. GCML reserves the right to make modifications and alternations to this statement, as may be required, from time to time.

Research analyst or GCML or its relatives’/associates’ do not have actual/beneficial ownership of 1% or more in securities of the subject company, at the end of the month immediately preceding the date of publication of the document.