Category Archive : Stock Performance Analysis & Updates

Bandhan Bank & Gruh Finance Merger

Bandhan Bank & Gruh Finance Merger & Entry into MSCI Index

Inclusion of Bandhan Bank in MSCI Index – Merger Effect


Bandhan Bank & Gruh Finance Merger is approved by NCLT’s (National Company Law Tribunal) Kolkata and Ahmedabad benches. 17th October 2019 is fixed as the record date for the effective merger.

Bandhan Bank & Gruh Finance Merger Approved (To Merge on 17th October 2019)

Merger Overview

  • Objectives of Merger
    1. Lower Bank’s Promoter Holding :
      • The merger will reduce the promoter stake in Bandhan Bank to 61%, from 82.26% as a first step towards finally reducing to 40% as directed by Reserve Bank of India (RBI) based on norms for holding of promoters in private sector bank.
      • Thus, after getting approval from NCLT’s (National Company Law Tribunal) Kolkata and Ahmedabad benches, then Bandhan bank’s promoter holding will go down from 82.26% to 61% holding in the merged entity effective from 17th October 2019.
    2. Expand Housing Finance Portfolio :
      • This merger is going to give Bandhan Bank a ready-made home finance company, Gruh Finance to diversify business.
  • Share Swap Ratio
    • The share swap ratio is 568 shares of Bandhan Bank for every 1,000 shares of Gruh Finance.
    • The share swap ratio is in line with six-month weighted average stock price of the two companies.
Share Swap Ratio – Bandhan Bank & Gruh Finance Merger
Share Swap Ratio – Bandhan Bank & Gruh Finance Merger

Inclusion of Bandhan Bank in MSCI Index – Merger Effect

  • Bandhan Bank will be added in the MSCI (Morgan Stanley Capital International) Index of India with effect from 16 October. This inclusion in MSCI index is due to Gruh Finance’s merger with Bandhan Bank.
  • The move is likely to result in $180 million (Rs.1,300 Cr) worth of inflows.

Shareholding Pattern of Bandhan Bank

Shareholding Pattern of Bandhan Bank
Shareholding Pattern of Bandhan Bank

Who Is Going to Gain from This Merger & What?

For Promoters of Bandhan Bank
  • The merger enables Promoters of Bandhan Bank to dilute their stake without actually selling any shares and get strong housing finance portfolio though at premium.  Though they still need to dilute stake further but may be when they dilute now can get better price for their sale.
  • Also, They will be able to scale up the business both in east and west by cross selling the products. They get HDFC as a very strong partner or promoter.
  • The merger may look at premium price for Bandhan Bank in the short term. But if scale-up of business continues to remain profitable then it can provide benefits in the long run to all stakeholders.
Detailed Stock Analysis by Invest Yadnya
Detailed Stock Analysis by Invest Yadnya
Great Business Synergy for Bandhan Bank as well as Gruh Finance
  • The merger will help Bandhan Bank diversify its product basket and de-risk portfolio by addition of secured loan products.
  • For Bandhan Bank, merger is getting ready made business. Also in the process walk towards the compliance by getting reputed Company like HDFC as its shareholders. 
  • In terms of manufacturing business,
    1. Geographical expansion
    2. Product diversification
    3. Getting strong infrastructure and client base
    4. Big opportunity for cross selling the products
  • Also raising funds for deposits and improving gross and net interest margin. It is possible for the bank to increase its CASA deposit post-merger. Since existing clients of Gruh Finance may be attracted to shift its normal banking operations to Bandhan Bank.
  • The biggest advantage of the merger for Bandhan Bank will be a sharp increase in the secured loans. Post-merger, the share of unsecured loan book of Bandhan Bank will decline to 57% from 86%.
  • Also, expertise of Gruh Finance can be utilized to cross-sell products. The merger will enable Bandhan Bank to reduce risk arising out of geographical concentration, diversify its product portfolio, and still target the under penetrated market.
  • Bandhan Bank is well positioned to deliver a 23% CAGR in micro-finance loan book over next 4-5 years, driven by :
    1. Continued growth in credit demand from existing customers
    2. Increasing penetration and expansion into new geographies and
    3. Further market share gains from micro-finance lending
  • Bandhan bank’s strategy to diversify the geographic and lending mix will be helpful and its ability to collect deposits from its borrowers would also give it more information about the borrowers, thereby reducing the risk.
For HDFC Ltd.
  • One of the biggest winner of the merger is HDFC Ltd. HDFC is able to get an exit from its subsidiary at good premium and is able to participate in the growth of the merged entity though as minority shareholder
  • HDFC has been able to monetize its investments in Gruh Finance at a very attractive valuation which is 13.3 times the trailing book value.
  • The merger helps HDFC Ltd avoid a potential conflict of interest as both the parent and Gruh Finance are in mortgage financing. Now, HDFC is having a great opportunity to organically expand into the affordable housing segment. There has been an overlap in business of both Gruh Finance and HDFC Ltd, especially in the western region.
  • The RBI’s rule does not allow a promoter of one bank to hold more than 10% stake in another bank. As HDFC will hold 15% stake in Bandhan Bank, it will have to reduce its stake in the future. 


  • Bandhan Bank achieves geographical expansion, product diversification, regulatory compliance stake dilution and getting HDFC as stakeholder in this merger.
  • Whether it will deliver superior value to public shareholders or not will depended how product and cost of funds synergies are captured post-merger.
Business Verticals of BPCL

BPCL Stock Analysis

Divestment Options of BPCL


In this article, we are going to do BPCL stock analysis including company overview, key financials and divestment options of BPCL. BPCL is a leading name in the government’s divestment programme to maximize the revenue.

Detailed Stock Analysis by Invest Yadnya
Detailed Stock Analysis by Invest Yadnya

BPCL Stock Analysis

Company Overview

  • Bharat Petroleum Corporation Limited (BPCL) is a government-owned company with 53.29% stake of government.
  • In 2017, BPCL has received Maharatna status, putting it in the category of PSU entities in India with the largest market capitalization and consistently high profits.
  • It is India’s 6th largest company in terms of revenue, with a revenue of Rs.3.376 Lakh Crore for FY2019. Also, it is 2nd largest oil marketing company (OMC) after Indian Oil Corporation Ltd. (IOCL).
  • Domestic market share of BPCL by value is around 21% in FY2019, whereas that of IOCL is around 40-45%.
Business Verticals of BPCL
  • Bharat Petroleum Corporation Ltd. (BPCL) is mainly engaged in the business of refining of crude oil and marketing of petroleum products. BPCL is having a diversified product offering and presence across value chain.
  • The company’s business is divided in seven key Strategic Business Units like Refinery, Retail, LPG, Industrial/Commercial, Aviation, Lubricants and Gas.
Business Verticals of BPCL
Business Verticals of BPCL

Key Financials of BPCL Stock

Key Financials of BPCL
Key Financials of BPCL (As on 6th October 2019)
  • With a heavy capital investments in refinery, pipeline infrastructure and oil terminals, retail outlets, stock is giving a return-on-capital-employed (ROCE) of 18.92, which is very positive. ROCE number of BPCL is greater than its peers, showing the comparatively higher return per unit of capital employed. ROE is 19.86, which is also very positive.
  • D/E ratio is 0.78, while interest coverage ratio is 6.72. Both the numbers are very good. It shows the ability of the company to repay its interest payments regularly with generation of a positive net cash flow.
  • Also, the Stock is providing a good dividend yield of 3.34%.
  • Current PE ratio of BPCL is 18.9 as compared with its historical average PE ratios around 10-13. It shows BPCL is currently trading at almost 40% premium valuation when compared with its historical PE ratio.

Divestment of BPCL

Government is looking to divest its 53.29% stake in BPCL either to IOCL or even private players. This divestment will help maximize revenue for the government.

Divestment of BPCL
Divestment of BPCL
Divestment Option 1 : Merger of BPCL with IOCL
  • Merger of BPCL with IOCL will create an energy giant with disproportionate share in the Indian energy market across refining, fuel retailing and City Gas Distribution players.
  • This will be an easiest way out for the government to raise money to meet part of their divestment target of Rs.1 Trillion.
  • Synergy in refining and product sourcing : In terms of synergy, there is lot of overlap in fuel retailing business and major savings can be achieved by way of coordinated marketing plans.
  • Funding the acquisition not a concern : Funding the BPCL stake by IOCL will not be a major concern, as IOCL’s net debt to equity stands comfortable at 0.55x.
  • In addition, BPCL has a much better earnings profile with ROEs of >20% vis-a-vis 15% for IOCL.
Divestment Option 2 : BPCL Stake Sale to Private/ Foreign Players
  • BPCL stake sale to private/foreign players will help unlock the real value of the company and help realize government strategy to bring competition in fuel retailing and break the dominance of the OMCs, which has over 90% market share.
  • Post sale, share of private/foreign players in fuel retailing will increase to around 33% from current 10%.
  • BPCL’s well-laid pipeline infrastructure and oil terminals across India can be used by the entrant to significantly scale up operations in a competitive landscape.


  • Divestment to IOCL will create a big monopoly of combined entity (IOCL+BPCL). Although it is unlikely to alter market dynamics in the near term.
  • The divestment to IOCL is the easy way out, but the real price discovery of BPCL stock will happen with stake sale to foreign/private players and unlock the real value.
PMC Bank

PMC Bank Issue Explained

Are Your Deposits Safe in Co-operative Banks?


In this article, we are going to discuss the issue in PMC bank (Punjab & Maharashtra Co-operative Bank), which is one of the top 10 co-operative banks in India. After the PMC bank crisis, are your deposits safe in a co-operative banks?

PMC Bank Issue | Is Your Money Safe in Co-operative Banks?

Commercial Bank v/s Co-operative Bank

Commercial Bank v/s Co-operative Bank
Commercial Bank v/s Co-operative Bank
  • Commercial Banks :
    • They are regulated under the RBI’s Banking Regulation Act, 1949 and their business model is designed to make profit.
    • Their primary function is to accept deposits and grant loans to the general public, corporate and government.
  • Co-operative banks :
    • They are registered under the Cooperative Societies Act, 1912 and they are run by an elected managing committee. Their objective is to provide service on no-profit no-loss basis.
    • Basically, it is a financial entity engaged in the business of collecting deposits and lending – like any other commercial bank.
    • But they function on the principle of cooperation and sharing profits with members. They offer services essentially to members who are shareholders of the bank.
    • They mainly serve Agriculture-based activities, entrepreneurs, small businesses and self-employment mainly in rural areas.

PMC Bank Details

 PMC Bank Issue Details
PMC Bank Issue Details
  • Punjab & Maharashtra Co-operative Bank (PMC bank) is a Mumbai-based co-operative bank established in 1984. It is one of the top 10 co-operative banks in India.
  • The name of PMC bank came into the limelight when the RBI recently ordered freezing of operations and imposed limits on withdrawals of funds by depositors.
  • The bank is having a total loan book of Rs.8,383 Cr as on March 2019. PMC’s annual report shows it to be a profitable lender with a capital adequacy ratio higher than the 12% minimum requirement and a bad-loan ratio of under 4%. This is almost respectable by the current standards of India’s banking industry.
  • According the Financials for 2018-19, PMC bank shown NPA of just 2.19% which around Rs.160 Cr.
Detailed Stock Analysis by Invest Yadnya
Detailed Stock Analysis by Invest Yadnya

Then how can the bank have bad loans of Rs.6,500 Cr?

  • As much as 73% of PMC bank’s loan book was tied to just one borrower group – Housing Development and Infrastructure Ltd. (HDIL). HDIL is a Mumbai-based real estate developer that’s facing bankruptcy proceedings at NCLT. Thus, the bank’s exposure to bankrupt HDIL has been pegged at Rs.6,500 Cr, which is 73% of the bank’s total assets.
  • At least 21,049 dummy accounts were used by the Punjab and Maharashtra Co-operative Bank to hide accumulated non-performing assets of realty firm Housing Development and Infrastructure Limited (HDIL).
  • The size of the reported advance is far in excess of the bank’s capital. This goes beyond a failure of oversight, and would require top-level complicity.
  • As the outstandings (loans) were huge and if these were classified as NPA, it would have affected the bank’s profitability and the bank would have faced regulatory action from RBI.

Are Your Deposits Safe in Co-operative Banks?

  • The nature of regulation is different for co-operative banks. Although RBI regulates co-operative banks from the financial aspects, the management supervision is done by state and central governments.
  • In other words, RBI can prescribe the best practices to run a bank but cannot make any changes in the bank management, barring an emergency. As a result, these banks have been subject to a high level of political interference.
  • Many small cooperative banks and cooperative societies keep their deposits in large urban cooperative banks. The urban cooperative banks (UCBs) often offer slightly higher interest rates than state-run banks and aggressively seek deposits from housing societies.
  • Deposits with a co-operative bank are eligible to get protection of up to Rs.1 lakh per deposit if
    • The bank is covered under the Deposit Insurance and Credit Guarantee Scheme
    • Provided the bank has subscribed to the protection cover
  • Only a fraction of a depositor’s money can get insurance cover. If a commercial bank is in trouble, there are legal provisions to protect the depositors’ interest by merging the troubled bank with another. But the same is not true in case of a cooperative bank.
HDFC Bank Valuation Update

HDFC Bank Valuation Update

Impact of Corporate Tax Rate Cut on HDFC Bank’s Valuation


In this article, we are going to discuss the HDFC Bank Valuation Update Post Corporate Tax Rate Cut by considering valuation factors like Revenue growth, PBT growth, PAT projection, PE ratios and Market Capitalisation etc. What will be the impact of corporate tax rate cut on the valuation of HDFC Bank, what is the potential upside for the stock.

HDFC Bank Valuation Update Post Corporate Tax Rate Cuts

  • Finance Minister Nirmala Sitharaman had announced the corporate tax rate cuts measure to boost economy. It is one of the biggest reform in stimulating the GDP growth rate of the country.
  • This move has significant positive implications for corporate profitability, the broader economy and market valuations.
  • With the enhanced profitability of the corporates, companies can either pay higher dividends or use their retained earnings for the business expansion.
  • Thus, the capital expenditure and investments by the corporates can lead to a big growth in coming quarters. So, we can clearly get the how important is this structural reform done by Government of India.
  • There are many pros and cons of corporate tax rate cut on Indian economy.
Detailed Stock Analysis by Invest Yadnya
Detailed Stock Analysis by Invest Yadnya

Lets discuss the impact of corporate tax rate cut on ITC Ltd stock valuation in detail.

HDFC Bank Valuation Update

  • It is the biggest private sector bank (according to the market capitalization) among peer private banks. Current Market cap is Rs.6,73,807 Cr.
  • HDFC Bank is well-diversified in a range of banking and financial services including retail banking, wholesale banking and treasury operations
  • Here, we are doing the valuation analysis of the HDFC bank on the basis of following valuation factors : Revenue Growth, Profit Before Tax (PBT) Growth, PE Ratio, Market Capitalisation etc.

CAGR Growth of Revenue & Profit Before Tax (PBT)

HDFC Bank Valuation Update – PAT Projections FY2019-20
HDFC Bank Valuation Update – PAT Projections FY2019-20
  • Here, we have calculated the CAGR growth of revenue and Profit Before Tax (PBT) of HDFC Bank Ltd.
  • For FY2018-19 :
    • Revenue = Rs.98,972 Cr
    • PBT = Rs.32,200 Cr
  • After calculating the CAGR growth, the lowest PBT growth rate (Here, 19.99% ie. 20%) is taken for further calculations of PBT projections for FY2019-20.
  • Thus, PBT Projection FY2019-20 = Rs.32,200 Cr * (1.2) = Rs.38,640 Cr
  • Corporate tax rate of ITC Ltd was 35% earlier. Now, Considering the new reduced corporate tax rate for FY2019-20 ie. 25.17%,
  • Profit After Tax (PAT) Projection FY2019-20 = Rs. 38,640 Cr (1 – 25.17%) = Rs.28,980 Cr
  • PAT for 2018-19 was Rs.21,078 Cr, so year-on-year % growth in PAT for FY2019-20 would be almost 37% due tax rate cut effect.
  • However, we should take into consideration one important thing that this 37% growth can not be achieved for FY2020-21 because of the same effective tax rates for FY19-20 and FY20-21.
  • So, a drastic growth in PAT this year (FY2019-20) is a one-time effect of corporate tax rate cut. And thereafter, around 20-25% PAT growth is expected from the bank.

Market Capitalization Projections

HDFC Bank Valuation Update – Market Cap Projections
HDFC Bank Valuation Update – Market Cap Projections
  • The historical average PE ratios for 3, 5 and 10 years are 26.57, 25.72 and 25.49 respectively.
  • So we have calculated the future market cap projections of the bank by considering those PE ratios also.
  • By considering the realistic expectations from the market, we are taking the current PE Ratio also for calculating its market cap projection.
  • Thus, Current PE = 30.3 and PAT FY2019-20 projection = Rs.28,980 Cr
  • Market Cap Projection of ITC Ltd stock = 30.3 * Rs.28,980 Cr = Rs.8,78,094 Cr
  • While, the current market cap = Rs.6,73,807 Cr
  • So, % Growth in the market cap with current PE ratio would be = 30.31%
  • However, the current higher PE ratio (30.3) of the bank as compared with its 3 year, 5 year and 10 year average PE ratios is the effect of :
    • Rise in the stock price (Almost 9%) due to improved sentiments of the market and increased buying on account of
      1. Increased profitability of the bank post tax rate cuts
      2. Expectation of higher dividend payout to the shareholders
  • So, while analyzing the market capitalization projections of the bank, we should consider its historical PE range. In this way, we can make the realistic projections and interpret the correct potential upside for the HDFC bank valuation.
  • Thus, by considering the average historical PE, we expect the stock’s PE projections will come down to around 25. Thus, a healthy growth of almost 13-17% in the market capitalization can be achieved by the bank in coming quarters.


  • In addition to the corporate tax rate cuts effects explained above, strong positioning, healthy balance sheet growth and superior asset quality & management, the bank is well poised to deliver consistently with margin leadership & robust returns.
  • So the future growth rate of the company is also very positive over medium to longer term perspective
Yes Bank Stock Review

Yes Bank Stock Review

Should You Invest in Yes Bank?


In this article, we are going to discuss Yes bank stock review based on parameters like promoter stake sell, asset quality troubles and limited growth capital etc. Should you invest in Yes Bank in the scenario of recent promoter stake sell by Co-Founder Rana Kapoor.

Detailed Stock Analysis by Invest Yadnya
Detailed Stock Analysis by Invest Yadnya

Yes Bank Stock Review – Should You Invest in Yes Bank?

Yes Bank Stock Review
Yes Bank Stock Review

Promoter Stake Sell by Yes Bank Founder Rana Kapoor

  • Yes Bank co-founder Rana Kapoor is in talks with Paytm founder Vijay Shekhar Sharma to sell his stake at the bank.
  • In August Kapoor had offered to sell his stake in Yes Bank to Sharma. According to reports, he also offered the stakes of his family members for up to Rs 2,000 crore.
  • Kapoor, his family members and the investment firms they control own a 9.54 per cent stake in Yes Bank. At current valuation, Kapoor and his family’s shareholding is worth Rs 1,550 crore.
  • Rana Kapoor’s family owns stakes in Yes Bank through firms Yes Capital and Morgan Credits.
  • If this deal follows through then it will be the first time a fintech company or its promoter will buy a sizeable stake in a commercial bank.

Deterioration in the Market Capitalization

Yes Bank – Deterioration in Market Capitalization
Yes Bank – Deterioration in Market Capitalization
  • The market capitalization of Yes Bank is deteriorated from almost Rs.90,000 Cr (in August 2018) to around Rs.14,371 Cr as on today. (decreased by almost 84% in 12 months).
  • The shock price is came down from Rs.400 to Rs.55 now.
  • In spite of such a lower valuation of the stock at current date, promoter want to sell his stake in the bank. What does it indicate? Is it a signal of the dampened growth potential of the bank?

Asset Quality Troubles

Yes Bank – Rating Profile of Corporate Exposure (Q1 FY20)

Yes Bank – Rating Profile of Corporate Exposure (Q1 FY2019-20)
  • In Q1 FY2019-20, asset quality of Yes Bank deteriorated as slippages continue to rise at Rs.4,500 Cr. Out of which :
    • Rs.2,500 Cr came from Watch List
    • Rs.2,000 Cr was from BB & Below book
  • The rating profile of the bank’s corporate exposure is shown in the above diagram.
  • BB & below book rose from 7.1% to 9.4% in Q1 FY2019-20 in largely due to two financial service accounts. It is a very negative sign for bank.
  • Gross NPA is increased to 5.01% in June-2019 quarter from 0.83% in September-2016. If NPAs started increasing and is more than bank’s net interest margins (NIM), then how can any bank survive?
  • It shows the degradation in the asset quality of the bank and the higher corporate exposure from BB & Below rating.

Limited Growth Capital

Yes Bank – Reduced CASA Deposits & CASA Ratio (Q1 FY20)
Yes Bank – Reduced CASA Deposits & CASA Ratio (Q1 FY20)
  • Deposit growth of the bank was limited to 5% YoY led by de-growth in CASA deposits YoY as well as QoQ.
  • Accordingly, CASA ratio fell sharply by to 30.2% in Q1 FY20, from 33.1% in Q4 FY19 and 35.1% in Q1 FY19.
  • Thus, we can see a pressure on deposit growth of bank. In the subdued CASA growth, it will be difficult for the bank to sustain future earnings.

%d bloggers like this: