Suryoday Small Finance Bank Ltd

Suryoday Small Finance Bank Ltd

₹ 209 -1.49%
23 Apr - close price
About

Incorporated in 2008, Suryoday Small Finance Bank Ltd is a leading Small Finance Bank(SFB) in India. The company started offering SFB services in 2017. They serve customers in the unbanked and underbanked segments. Before SBF, the company operated as an NBFC.[1]

Key Points

Leading small Finance Bank
The bank commenced microfinance operations in 2009 and has since expanded operations across 14 states and union territories, customer base to ~2 million, employee base to 5252 employees [1], and distribution reach to 565 Banking Outlets including 158 Unbanked Rural Centres (URCs). [2]

  • Market Cap 2,216 Cr.
  • Current Price 209
  • High / Low 217 / 99.8
  • Stock P/E 11.4
  • Book Value 149
  • Dividend Yield 0.00 %
  • ROCE 9.30 %
  • ROE 5.03 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 22.4%
  • Company has a low return on equity of -0.08% over last 3 years.
  • Promoter holding has decreased over last 3 years: -5.62%

* 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

Figures in Rs. Crores

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 204 152 216 234 255 237 281 281 292 329 358 375 411
Interest 94 95 92 87 88 90 104 105 108 119 133 154 165
139 128 202 195 178 230 180 184 186 194 212 205 221
Financing Profit -29 -71 -79 -48 -10 -84 -3 -8 -2 16 12 16 24
Financing Margin % -14% -47% -37% -20% -4% -35% -1% -3% -1% 5% 3% 4% 6%
31 13 22 33 18 20 13 25 26 34 51 52 52
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 1 -58 -57 -15 8 -64 10 17 24 50 63 68 76
Tax % 26% 26% 16% 87% 40% 24% 23% 23% 23% 23% 25% 26% 25%
1 -43 -48 -2 5 -48 8 13 18 39 48 50 57
EPS in Rs 0.12 -4.05 -4.50 -0.18 0.44 -4.53 0.73 1.22 1.70 3.67 4.48 4.74 5.39
Gross NPA % 0.78% 9.41% 9.52% 10.21% 10.48% 11.80% 10.03% 9.90% 4.23% 3.13% 3.04% 2.90% 3.06%
Net NPA % 0.33% 4.73% 4.47% 4.48% 5.57% 5.97% 5.02% 4.76% 2.74% 1.55% 1.63% 1.46% 1.42%
Raw PDF

Profit & Loss

Figures in Rs. Crores

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 15 26 61 118 199 244 287 530 767 776 942 1,184 1,473
Interest 0 9 28 55 95 115 123 190 276 366 357 437 572
16 13 20 37 76 114 181 259 414 460 420 428 833
Financing Profit -1 3 13 26 28 15 -18 81 76 -49 164 319 69
Financing Margin % -5% 12% 21% 22% 14% 6% -6% 15% 10% -6% 17% 27% 5%
1 0 0 0 1 11 38 67 87 76 94 97 189
Depreciation 0 0 0 1 1 2 5 6 10 15 19 43 0
Profit before tax 0 3 13 25 27 24 16 143 154 12 238 373 258
Tax % 0% 32% 32% 34% 0% 37% 36% 37% 28% 2% 139% 79%
0 2 9 17 27 15 10 90 111 12 -93 78 194
EPS in Rs 0.32 0.83 3.30 5.11 7.16 2.36 1.50 11.08 12.81 1.12 -8.76 7.32 18.28
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 47%
5 Years: 33%
3 Years: 16%
TTM: 35%
Compounded Profit Growth
10 Years: 45%
5 Years: 50%
3 Years: -11%
TTM: 2182%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -6%
1 Year: 107%
Return on Equity
10 Years: 4%
5 Years: 3%
3 Years: 0%
Last Year: 5%

Balance Sheet

Figures in Rs. Crores

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 13 23 27 33 38 64 68 82 87 106 106 106
Reserves 15 41 61 99 159 437 472 799 980 1,491 1,399 1,479
35 47 298 594 956 1,044 1,467 2,718 4,113 4,922 6,405 7,932
11 92 14 31 39 60 156 163 185 193 270 344
Total Liabilities 75 203 400 757 1,193 1,604 2,164 3,761 5,365 6,712 8,180 9,861
0 1 1 2 2 6 13 18 30 35 66 163
CWIP 0 0 0 0 0 2 1 1 8 8 49 1
Investments 0 2 1 1 0 594 311 664 808 1,874 2,058 2,570
74 200 398 754 1,190 1,002 1,839 3,078 4,518 4,795 6,007 7,127
Total Assets 75 203 400 757 1,193 1,604 2,164 3,761 5,365 6,712 8,180 9,861

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-545 526 -876 -347 -98
-14 -167 -280 -158 -266
655 210 915 885 213
Net Cash Flow 97 569 -241 381 -150

Ratios

Figures in Rs. Crores

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 % 2% 4% 12% 15% 17% 4% 2% 13% 11% 1% -6% 5%

Shareholding Pattern

Numbers in percentages

4 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
28.02% 28.01% 28.01% 28.01% 28.01% 28.01% 23.30% 23.30% 23.30% 22.40% 22.40% 22.40%
7.68% 9.96% 9.95% 9.94% 8.27% 3.93% 2.61% 1.16% 1.68% 2.16% 2.91% 2.90%
28.38% 24.65% 24.42% 24.04% 23.90% 22.52% 22.19% 20.93% 18.68% 18.38% 17.01% 14.04%
35.92% 37.38% 37.62% 38.01% 39.82% 45.55% 51.89% 54.61% 56.35% 57.05% 57.68% 60.66%
No. of Shareholders 1,12,5661,04,03698,13495,10194,81195,45995,70794,32194,13694,84894,23596,276

* 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