Projected Income Statement: Indian Bank

Forecast Balance Sheet: Indian Bank

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 11/05/22 08/05/23 06/05/24 03/05/25 29/04/26 - - -
Estimates

Cash Flow Forecast: Indian Bank

Fiscal Period: March 2021 2022 2023 2024 2025 2026
CAPEX 1 5,604 3,231 3,344 6,266 5,399 4,541
Change - -42.35% 3.49% 87.4% -13.83% -15.89%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 21/06/21 31/05/22 26/05/23 23/05/24 25/05/25 22/05/26
1INR in Million
Estimates

Forecast Financial Ratios: Indian Bank

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 53.79% 55.8% 59.94% 55.23% 53.97% 54.33% 54.62% 54.88%
EBT Margin (%) - 13.55% 21.61% 38.98% 42.99% 44.45% 43.5% 43.5% 44.03%
Net margin (%) - 16.68% 19.3% 28.7% 31.74% 32.94% 32.32% 32.37% 32.97%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.63% 0.77% 1.07% 1.32% 1.31% 1.28% 1.28% 1.24%
ROE - 12.13% 14.73% 19.24% 20.76% 19.53% 16.8% 16.35% 16.54%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 6.5 8.6 12 16.25 18.25 19.55 21.62 23.15
Change - - 32.31% 39.53% 35.42% 12.31% 7.12% 10.61% 7.05%
Book Value Per Share 1 - 270 300.6 352.6 423.4 487.2 622.5 716 812.4
Change - - 11.32% 17.31% 20.08% 15.08% 27.75% 15.02% 13.47%
EPS 1 - 32.38 42.41 63.23 81.06 90.24 97.99 109.5 119.9
Change - - 30.98% 49.09% 28.2% 11.32% 8.59% 11.77% 9.44%
Nbr of stocks (in thousands) - 12,45,441 12,45,441 13,46,964 13,46,964 13,46,964 13,46,964 13,46,964 13,46,964
Announcement Date - 11/05/22 08/05/23 06/05/24 03/05/25 29/04/26 - - -
1INR
Estimates
2027 *2028 *
P/E 8.37x 7.49x
PBR 1.32x 1.15x
EV / Sales 2.66x 2.38x
Yield 2.38% 2.64%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
-
Investor
-
Global
-
Quality
ESG MSCI
-

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. INDIANB Stock
  4. Financials Indian Bank