IDFC FIRST Bank Limited Research Report

IDFC FIRST Bank Limited Research Report

 

Industry

Market Price

Recommendation

Target

Time Horizon

Bank

46.05

Buy

55

1-Year

 

Q1 FY 2023 Review

IDFC First Bank reported net revenue of ₹4,08,930 Lakhs for the quarter ended June 30, 2022, compared to ₹4,92,174 lakhs for June 30, 2021. Profit After Tax was ₹48,501 lakhs for the quarter ended June 30, 2022, as compared to (₹62,117) lakhs during the corresponding quarter of the previous year, respectively.

 

IDFC FIRST Bank - Investment Summary

CMP (₹)

46.05

52 Week H/L

28.95/53.50

Market Cap (crores)

28,644

Face Value (₹)

10.00

Promoter Holding (%)

36.48

Non-Promoter Holding (%)

63.52

Total (%)

100.00

Book Value

₹33.91

EPS TTM

₹0.21

 

Overview

  • IDFC First Bank is engaged in the business of banking services.

  • As of June 30, 2022, the bank has 651 branches and 807 ATMs across India.

  • Bank has been assigned AA stable and A1+ on the existing debt instruments by Crisil Rating Agency.

  • Allotment of 9,95,540 equity shares of the face value of ₹10 each to eligible employees under the stock option scheme.

 

IDFC First Bank Overview

 

Beta: 1.39

Alpha: -13.9

Risk Reward Ratio: 1.37

Margin of Safety:  20%

 

IDFC FIRST Bank -Quarterly Summary

Quarterly (INR in crores)

Jun-22

Mar-22

Dec-21

Sep-21

Jun-21

 Interest Income

4,922

4,554

4,429

4,101

4,089

 Interest Expended

2,170

1,884

1,849

1,828

1,904

 Net Interest Income

2,751

2,669

2,580

2,272

2,186

 

 

 

 

 

 

 Other Income

856

831

769

730

842

 Total Income

3,607

3,501

3,350

3,002

3,028

 

 

 

 

 

 

Employee Cost

956

897

824

732

647

 Other Expenses

1,693

1,764

1,742

1,616

1,375

 Provision and Contingencies

308

369

392

475

1,872

 EBT

650

470

391

179

(865)

 

 

 

 

 

 

 Tax Expenses

165

118

101

68

(244)

 PAT

485

352

290

111

(621)

 

Business
  • IDFC First Bank came into effect on December 18, 2018, after the merger of IDFC Bank Limited and Capital First Limited.

  • About IDFC Bank Limited:

    • IDFC Bank was initially established as IDFC Limited in 1994 to facilitate infrastructure finance in the country.

    • In 2014, IDFC Limited got a banking license from RBI and IDFC Bank launched operations on October 01, 2015.

    • Post-conversions to the bank, all the lending business of IDFC Limited was transferred to IDFC Bank.

  • About Capital First:

    • Mr. V Vaidyanathan started Capital First limited in 2012 after acquiring an existing non-banking financial company through a management buyout (MBO) backed by private equity.

    • Before MBO, the NBFC was primarily engaged in corporate lending but transformed into a retail lender with a focus on consumer and small and medium enterprise segments after the buyout.

    • The MBO turned around the company from losses of ₹32 crores in FY 2010 to a net profit of ₹327 crores in FY 2018.

    • The asset under management of Capital First Limited grew at a CAGR of 29% over 5 years till March 2018, while profit grew at a 5-year CAGR of 56%.

  • Post-merger, IDFC Bank and Capital First Limited and its subsidiaries were renamed as IDFC First Bank Limited.

  • During the initial quarters of the post-merger, the bank recognized the financial troubles they faced because of legacy accounts and provided the provision for the same. They also invested in expanding their reach to build up a strong retail franchise.

  • IDFC First Bank’s operation span across various business segments comprising:

    • Treasury:

      • The treasury segment primarily consists of the group’s investment portfolio, money market borrowing and lending, operations, and foreign exchange and derivatives portfolio of the bank.

      • Revenue of the treasury segment consists of interest income on the investment portfolio, inter-segment revenue, gains or losses from trading operations, trades, and capital market deals.

    • Corporate/ Wholesale Banking:

      • The wholesale banking segment provides loans, non-funded facilities, loan syndication, and transaction services to corporate relationships non-included under retail banking.

      • Revenue from the wholesale banking segment consists of interest earned on loans to customers, inter-segment revenue, interest/ fees earned on transaction services, earnings from trade services, fees on client FX & derivatives, and other non-funded facilities.

    • Retail Banking:

      • Retail Banking constitutes lending to individuals/ business banking customers through the branch network and other delivery channels subject to the orientation, nature of the product, the granularity of the exposures, and the quantum thereof.

      • Revenue of the retail banking segment is derived from interest earned on retail loans, inter-segment revenue and fees from services rendered, fees on client FX & derivatives, and other non-funded facilities.

    • Other Banking Business:

      • This segment includes revenue from the distribution of third-party products.

  • Out of the total revenue, 29% has been generated from Treasury operations, 16% from Corporate/wholesale Banking, 54% from Retail Banking, and 1% from others in FY 2022 compared to 34%, 19%, 47%, and 0% in FY 2021, respectively.

 

IDFC FIRST Bank - Revenue Trend

IDFC First Bank Revenue Breakup

 

IDFC First Bank Top and bottomline Breakup

 

IDFC First Bank Share holding Pattern

 

IDFC FIRST Bank - Ratio Analysis

 

Mar-19

Mar-20

Mar-21

Mar-22

Net Interest Income

2.07%

4.03%

4.53%

5.11%

Gross NPA

2.43%

2.60%

4.15%

3.70%

Net NPA

1.27%

0.94%

1.86%

1.53%

Provision Coverage Ratio

48.18%

64.53%

63.57%

70.29%

Capital Adequacy Ratio

15.00%

13.38%

13.77%

16.74%

CASA Ratio

12.87%

32.16%

51.77%

48.41%

ROA

(1.14%)

(1.90%)

0.06%

0.29%

ROE

(11.23%)

(16.92%)

2.90%

0.68%

 

IDFC FIRST Bank - Financial Overview

IDFC FIRST Bank - Profit and Loss Statement (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

Mar-22

Interest income

9,098

12,204

16,240

15,968

17,173

Interest Expended

7,126

8,743

10,228

8,585

7,465

Net Income

1,973

3,461

6,012

7,383

9,708

 

 

 

 

 

 

Other income

1,120

852

Share this Post