Federal Bank Ltd

Federal Bank Ltd

₹ 152 -0.75%
23 Feb - close price
About

The Federal Bank Limited (‘the Bank’) was incorporated in 1931 as Travancore Federal Bank Limited. It provides retail and corporate banking, para banking activities such as debit card, third party product distribution etc., treasury and foreign exchange business.[1]

Key Points

Ratios
Capital Adequacy Ratio - 15.77%
Net Interest Margin - 3.16%
Gross NPA - 2.8%
Net NPA - 0.96%
CASA Ratio - ~37% [1]

  • Market Cap 37,115 Cr.
  • Current Price 152
  • High / Low 167 / 121
  • Stock P/E 9.61
  • Book Value 105
  • Dividend Yield 0.66 %
  • ROCE 5.91 %
  • ROE 15.3 %
  • Face Value 2.00

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 27.6% CAGR over last 5 years

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 12.5% over last 3 years.
  • Contingent liabilities of Rs.82,275 Cr.
  • Company might be capitalizing the interest cost

* 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.

Peer comparison

Sector: Banks Industry: Banks - Private Sector

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Revenue 3,604 3,516 3,525 3,566 3,604 3,686 3,843 4,259 4,698 5,012 5,350 5,791 6,085
Interest 2,076 2,003 2,000 1,959 1,970 2,030 2,104 2,349 2,585 2,938 3,255 3,544 3,760
1,444 1,333 1,562 1,445 1,431 1,363 1,351 1,541 1,544 1,574 1,634 1,661 1,814
Financing Profit 85 180 -37 162 203 294 388 369 569 500 461 586 511
Financing Margin % 2% 5% -1% 5% 6% 8% 10% 9% 12% 10% 9% 10% 8%
478 493 524 494 521 484 475 628 565 768 741 757 908
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 563 673 487 657 725 778 863 997 1,134 1,269 1,202 1,343 1,420
Tax % 25% 26% 27% 26% 25% 25% 26% 26% 25% 26% 26% 26% 25%
422 527 361 493 544 599 645 745 856 964 894 1,007 1,067
EPS in Rs 2.10 2.61 1.79 2.31 2.57 2.79 3.02 3.48 3.99 4.51 4.16 4.23 4.26
Gross NPA % 2.67% 3.35% 3.51% 3.22% 3.10% 2.78% 2.67% 2.45% 2.42% 2.35% 2.37% 2.27% 2.28%
Net NPA % 0.61% 1.18% 1.28% 1.15% 1.11% 0.98% 0.96% 0.82% 0.77% 0.73% 0.74% 0.68% 0.68%
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Revenue 5,582 6,246 7,006 7,488 7,826 8,783 9,915 11,635 13,590 14,314 14,382 17,812 22,239
Interest 3,607 4,209 4,728 5,056 5,259 5,653 6,226 7,316 8,678 8,435 7,959 9,975 13,496
1,302 1,410 1,664 1,701 2,529 2,749 3,331 3,572 4,608 5,527 5,758 5,828 6,684
Financing Profit 673 628 614 731 38 382 358 747 304 352 664 2,009 2,059
Financing Margin % 12% 10% 9% 10% 0% 4% 4% 6% 2% 2% 5% 11% 9%
532 665 685 879 808 1,084 1,160 1,335 1,882 1,972 2,121 2,436 3,175
Depreciation 59 82 98 79 108 124 125 122 126 115 139 182 0
Profit before tax 1,147 1,210 1,202 1,530 739 1,342 1,393 1,960 2,060 2,209 2,646 4,263 5,234
Tax % 34% 30% 31% 34% 34% 36% 35% 35% 25% 25% 26% 26%
754 853 850 1,058 486 867 935 1,318 1,590 1,680 1,996 3,210 3,931
EPS in Rs 4.41 4.98 4.97 6.17 2.83 5.03 4.74 6.63 7.93 8.34 9.37 14.95 17.16
Dividend Payout % 20% 18% 20% 18% 25% 18% 21% 21% 0% 8% 19% 7%
Compounded Sales Growth
10 Years: 11%
5 Years: 12%
3 Years: 9%
TTM: 35%
Compounded Profit Growth
10 Years: 14%
5 Years: 28%
3 Years: 26%
TTM: 38%
Stock Price CAGR
10 Years: 15%
5 Years: 13%
3 Years: 21%
1 Year: 20%
Return on Equity
10 Years: 11%
5 Years: 12%
3 Years: 13%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Equity Capital 171 171 171 171 344 345 394 397 399 399 421 423
Reserves 5,421 6,093 6,690 7,529 7,720 8,607 11,880 13,101 14,424 16,105 18,835 21,699
53,201 62,850 65,497 73,216 84,407 104,008 124,299 143,585 164,780 184,457 201,265 238,850
1,751 1,879 2,286 1,993 2,234 2,527 2,640 3,469 3,751 4,006 5,721 7,031
Total Liabilities 60,544 70,993 74,643 82,909 94,706 115,486 139,214 160,552 183,353 204,967 226,241 268,004
337 412 414 446 508 477 452 462 477 504 643 890
CWIP 0 2 23 27 16 15 10 18 28 13 29 81
Investments 17,102 20,854 23,839 20,349 24,920 27,912 30,595 31,676 35,715 36,732 39,065 48,702
43,105 49,724 50,368 62,087 69,262 87,081 108,158 128,397 147,133 167,717 186,504 218,330
Total Assets 60,544 70,993 74,643 82,909 94,706 115,486 139,214 160,552 183,353 204,967 226,241 268,004

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-967 2,880 1,197 5,158 -1,557 3,431 -5,051 7,873 3,731 11,179 -7,774 489
-1,453 -3,487 -737 -1,364 1,990 -2,384 -1,579 -3,378 -4,688 -3,913 901 -9,860
2,209 795 349 -3,544 205 985 8,371 -3,637 3,661 -208 8,193 6,038
Net Cash Flow -211 188 808 250 639 2,032 1,741 858 2,704 7,058 1,320 -3,332

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
ROE % 14% 14% 13% 15% 6% 10% 9% 10% 11% 11% 11% 15%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
24.51% 24.05% 25.92% 25.23% 26.01% 26.20% 26.40% 27.72% 26.94% 26.27% 27.02% 29.38%
43.29% 43.89% 42.53% 41.66% 43.25% 42.12% 44.22% 42.33% 43.66% 42.11% 45.74% 44.39%
32.20% 32.06% 31.55% 33.11% 30.74% 31.68% 29.38% 29.96% 29.41% 31.61% 27.25% 26.23%
No. of Shareholders 5,29,1345,71,4616,19,0637,79,3037,23,6237,54,4886,90,7527,07,1577,36,6748,09,3977,82,9007,96,959

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls