Valuation Indian Bank

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 10/04/2026 pm IST			5-day change	1st Jan Change
967.75 ^INR	+2.75%		+11.31%	+15.59%

01/04	Indian bank's gross advances up 13.6% y/y as of March-end	RE
23/03	India new issue - TVS Holdings accepts bids for bond issue, bankers say	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,31,119	1,91,673	3,59,372	7,01,364	7,29,112	13,03,524	-	-
Change	-	46.18%	87.49%	95.16%	3.96%	78.78%	-	-
Enterprise Value (EV)	1,31,119	1,91,673	3,59,372	7,01,364	7,29,112	13,03,524	13,03,524	13,03,524
Change	-	46.18%	87.49%	95.16%	3.96%	78.78%	0%	0%
P/E ratio	4.36x	4.75x	6.8x	8.24x	6.68x	10.7x	9.84x	8.93x
PBR	0.44x	0.57x	0.96x	1.48x	1.28x	1.78x	1.55x	1.36x
PEG	-	0.2x	0.2x	0.2x	0.2x	0.9x	1.18x	0.9x
Capitalization / Revenue	0.6x	0.81x	1.31x	2.5x	2.12x	3.54x	3.21x	2.86x
EV / Revenue	0x	0x	0x	0x	0x	3.54x	3.21x	2.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.61x	5.9x	5.26x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2	6.5	8.6	12	16.25	17.23	18.19	19.16
Rate of return	1.72%	4.22%	2.98%	2.3%	3%	1.78%	1.88%	1.98%
EPS ²	26.61	32.38	42.41	63.23	81.06	90.71	98.3	108.4
Distribution rate	7.52%	20.1%	20.3%	19%	20%	19%	18.5%	17.7%
Net sales ¹	2,17,452	2,36,434	2,73,685	2,80,922	3,43,998	3,68,658	4,06,618	4,55,621
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,13,956	1,27,169	1,52,706	1,68,396	1,89,982	1,97,319	2,20,928	2,48,003
Net income ¹	30,047	39,448	52,817	80,629	1,09,183	1,22,140	1,32,261	1,45,556
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	116.10	153.90	288.55	520.70	541.30	967.75	967.75	967.75
Nbr of stocks (in thousands)	11,29,367	12,45,441	12,45,441	13,46,964	13,46,964	13,46,964	-	-
Announcement Date	28/05/21	11/05/22	08/05/23	06/05/24	03/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDIAN BANK	10.67x	-	-	1.78%	1.4TCr
AGRICULTURAL BANK OF CHINA LIMITED	6.13x	-	-	5.12%	33TCr
ICICI BANK LIMITED	18.97x	-	-	0.92%	10TCr
ANZ GROUP HOLDINGS LIMITED	15.55x	-	-	4.38%	8.29TCr
CHINA CITIC BANK CORPORATION LIMITED	6.64x	-	-	4.75%	6.4TCr
CRÉDIT AGRICOLE S.A.	7.34x	-	-	7.03%	6.1TCr
INDUSTRIAL BANK CO., LTD.	5.07x	-	-	5.84%	5.74TCr
PT BANK CENTRAL ASIA TBK	13.62x	-	-	5.06%	4.82TCr
FIFTH THIRD BANCORP	15.97x	-	-	3.3%	4.47TCr
QATAR NATIONAL BANK (Q.P.S.C.)	10.3x	-	-	4.47%	4.45TCr
Average	11.03x			4.26%	8.49TCr
Weighted average by Cap.	9.88x			4.51%