Company Valuation: Yes Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 3,90,857 3,08,176 4,32,759 6,67,415 5,29,257 6,31,355 - -
Change - -21.15% 40.43% 54.22% -20.7% 19.29% - -
Enterprise Value (EV) 3,90,857 3,08,176 4,32,759 6,67,415 5,29,257 6,31,355 6,31,355 6,31,355
Change - -21.15% 40.43% 54.22% -20.7% 19.29% 0% 0%
P/E ratio -9.57x 28.6x 55.7x 54x 21.9x 19.2x 15.5x 11.7x
PBR 1.18x 0.91x 1.06x 1.58x 1.11x 1.24x 1.15x 1.05x
PEG - -0x -1.5x 0.9x 0.3x 0.5x 0.7x 0.4x
Capitalization / Revenue 3.63x 3.16x 3.65x 5.05x 3.58x 3.82x 3.34x 2.85x
EV / Revenue 0x 0x 0x 0x 0x 3.82x 3.34x 2.85x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.8x 9.25x 7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 0.0333 0.3139 0.4672
Rate of return - - - - - 0.17% 1.56% 2.32%
EPS 2 -1.63 0.43 0.27 0.43 0.77 1.049 1.298 1.715
Distribution rate - - - - - 3.18% 24.2% 27.2%
Net sales 1 1,07,693 97,603 1,18,442 1,32,089 1,48,012 1,65,466 1,88,937 2,21,146
EBITDA - - - - - - - -
EBIT 1 49,773 29,159 31,828 33,863 42,540 53,349 68,258 90,133
Net income 1 -34,622 10,662 7,174 12,511 24,059 32,907 40,598 54,003
Net Debt - - - - - - - -
Reference price 2 15.60 12.30 15.05 23.20 16.88 20.12 20.12 20.12
Nbr of stocks (in thousands) 2,50,54,906 2,50,54,953 2,87,54,775 2,87,67,882 3,13,54,115 3,13,79,453 - -
Announcement Date 30/04/21 30/04/22 22/04/23 27/04/24 19/04/25 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.18x - - 0.17% 687Cr
13.3x - - 2.21% 78TCr
5.66x - - 5.49% 35TCr
11.22x - - 2.47% 35TCr
10.75x - - 4.91% 29TCr
5.42x - - 5.51% 27TCr
11.51x - - 2.34% 25TCr
5.44x - - 5.58% 23TCr
14.23x - - 3.02% 23TCr
26.49x - - 2.93% 20TCr
Average 12.32x 3.46% 29.56TCr
Weighted average by Cap. 11.40x 3.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. YESBANK Stock
  4. Valuation Yes Bank Limited