CM RATING  53/100 

Bank of Baroda

Attractive Price/Book Value

However, profitability ratios need to improve to help the scrip get the rightful P/BV multiples

Bank of Baroda (BoB) made its maiden Rs 850-crore public issue in 1996. The government of India (GoI) currently holds 66.8% of the pre-issue paid-up equity share capital (Rs 293.27 crore), which will come down to 53.8% after the issue. On September 2005, it had 2,694 branches in India and subsidiaries in 19 countries, serving over 2.5 crore customers. International operations account for 16% of its business (deposits + advances) and domestic operations the rest.

The main objects of the follow-on offer include augmenting the capital base. On September 2005, BoB’s capital adequacy ratio (CAR) stood at 12.8% as against the Reserve Bank of India (RBI)-stipulated 9%. The bank intends to take advantage of the domestic economic boom and expand its international presence. BOB plans to become a universal bank with foray into insurance, mutual funds and stock- brokering. But these are currently only under consideration and actual implementation would take time.

Strengths

BoB was the first among PSU banks to take the initiative of brand building and completely overhauling the PSU banking culture. It started the 8-to-8 banking, unheard of among PSU banks.

Though slow to implement technology in its operations, BoB has made significant advances in this area. It has implemented a single technology platform, which will aid in rolling out its core banking solution in all its domestic and foreign branches. The multi-currency and multi-regulator compliant system will provide seamless integration of operations across all its branches. The technology cost will continue to weigh heavy on the cost to income ratio (54% as on September 2005), which is at the higher end among its peer group. However, the system will provide compounding benefits in the bank’s business in the years to come.

Credit growth has remained healthy at 31% in H1 FY 2006 over H1 FY 2005, with the credit-deposit ratio (CDR) at 60%. The numbers are expected to improve in the busy season ahead. The net interest margin (NIM) of 3.37% in H1 FY 2006 is considered healthy in the banking sector. As on September 2005, 85% of the funds were deposits. Of this, 38% were low-cost deposits, resulting in one of the lowest cost of deposit, at 4.24%, in the banking industry.

Weaknesses

Treasury income made up over 50% of the `other income’ (OI) category, which has been languishing in the absence of treasury gains in a rising interest-rate scenario. The fall in treasury gains has been significant and it needs to be substituted by core lending income. But this will take some time.

Its return on net worth was low, at 12.7%, in FY 2005 and 14.46% in H1 FY 2006.

Valuation

In H1 FY 2006, BoB’s net interest income witnessed a growth of 12% to Rs 1540 crore. OI fell by 31% to Rs 518 crore on a 63% fall in treasury income to Rs 140 crore, from Rs 375 crore in H1 FY 2005. The 63% fall in OI weighed heavily on net profit, which registered a fall of 18% to Rs 416 crore.

The scrip currently trades around Rs 245. The last one-year, six- and three-month average price of the scrip stood at Rs 222, Rs 239 and Rs 233, respectively.

BOB’s annualized EPS for H1FY06 on post-IPO equity works out to Rs 22.8. Considering the higher price band, post-IPO book value (BV) is Rs 203 and adjusted book value (ABV) is Rs 188. At the price band of Rs 210 to Rs 230, P/E is 9.1 to 10.2, which is in line with the peers. P/BV is around 1.1 and P/ABV is around 1.2, which are very low compared to its peers. The lower P/BV and P/ABV can help faster appreciation of the scrip, provided it improves its profitability ratios as currently PE is acting as a cap to the rise in the scrip price.

Bank of Baroda: Issue Highlights
Sector Banks – Public Sector
Sector TTM P/E 9.5
No. of shares on offer (crore) 7.1 (FV Rs 10)
Issue amount (Rs crore) Rs 71 crore
Price band (Rs) Rs 210 to Rs 230
Post issue equity (Rs crore) Rs 364.27 crore
Pre-issue promoter stake (%) 66.8 (Post-issue 53.8%)
Issue open date 16-01-2006
Issue close date 20-01-2006
Listing BSE, NSE & VSE*
Rating 53/100
* Vadodara / Baroda Stock Exchange

 

Bank of Baroda: Results
Particulars 0509(6) 0409(6) Var. (%) 0503(12) 0403(12) Var. (%)
Interest Earned 3367.28 3076.55 9 6431.42 6147.07 5
Interest Expended 1826.82 1705.22 7 3452.15 3575.48 -3
Net Interest Income 1540.46 1371.34 12 2979.27 2571.59 16
Other Income 518.32 754.06 -31 1304.83 1719.01 -24
Net Total Income 2058.78 2125.40 -3 4284.10 4290.59 0
Operating Expenses 1107.84 978.99 13 1982.19 1805.30 10
Operating Profits 950.94 1146.40 -17 2301.91 2485.29 -7
Provisions & Contingencies 382.85 407.84 -6 1438.80 952.38 51
Profit Before Tax 568.09 738.56 -23 863.12 1532.91 -44
Current Tax 152.08 232.26 -35 186.28 565.92 -67
Net Profit 416.01 506.30 -18 676.84 967.00 -30
EPS*(Rs) 22.8 27.8   26.5 18.6  
* Annualized on post issue fully diluted equity of Rs 364.27 crore.
Face Value: Rs 10
Figures in Rs crore
Source: Capitaline Corporate Database

 

Bank of Baroda: Financials
  2001 2002 2003 2004 2005
Interest Earned 5757.34 5955.55 6097.56 6147.07 6431.42
Interest expended 3819.55 4076.11 3994.19 3575.48 3452.15
Net interest income 1937.80 1879.44 2103.36 2571.59 2979.27
Other Income 706.28 993.17 1261.70 1719.01 1304.83
Net total income 2644.07 2872.61 3365.07 4290.59 4284.10
Operating expenses 1607.60 1563.35 1648.44 1805.30 1982.19
Operating Profit 1036.48 1309.26 1716.63 2485.29 2301.91
Provisions & Contingencies 586.67 521.86 556.12 952.38 1438.80
Profit before tax 449.80 787.40 1160.50 1532.91 863.12
Taxation 185.14 249.71 397.72 565.92 186.28
Profit after tax 264.66 537.69 762.78 967.00 676.84
EPS*(Rs) 7.3 14.8 20.9 26.5 18.6
*Based on post issue equity of Rs 364.27 crore;
Face Value of Rs 10
Figures in Rs crore
Source: Capitaline Corporate Database

 

Bank of Baroda: Peer group comparison
Banks BOB BOI CAN PNB SBI UBI
Size            
Total assets (FY05) 94664 95004 110413 126269 460072 72443
Capital latest 293.27* 488.14 410.00 315.30 526.30 460.12
GoI holding (%) 66.8* 69.5 73.2 57.8 59.7 60.9
Networth (FY05) 5628 4299 5992 7849 24072 3139
Productivity (Rs Crore )          
Business Per Employee 3.1 3.2 3.51 2.77 2.43 3.47
Profit Per Employee 0.02 0.01 0.02 0.02 0.02 0.03
Efficiency ratio            
Cost to Income 53.8 55.7 50.2 53.3 49.5 49.7
Profitability            
RoA(%) 0.75 0.38 1.01 1.12 0.99 1.1
Asset Quality            
CAR (%) (Sep 05) 12.8 11.4 12.4 14.2 11.3 11.1
Gross NPAs (Rs Cr) 3235 2808 2296 3359 12532 2004
Net NPAs (Rs Cr) 547 1333 949 201 5235 630
NNPA % (Sep 05) 1.13 2.23 1.46 0.32 2.27 1.37
Valuation            
BSE Price (as on 12-01-2006) 230 133.9 237.2 469.25 933.05 130.8
EPS (Rs.) (H1FY06 annualized) 22.8 12.5 24.1 49.5 92.7 13.1
BV (Rs.) (Sep 05) 203 89.04 157.99 270.26 504.00 74.08
BV-ADJ (Rs.) (Sep 05) 188 61.73 134.84 263.89 404.53 60.39
P/E 10.1 10.7 9.8 9.5 10.1 10.0
P/BV 1.1 1.5 1.5 1.7 1.9 1.8
P/adj.BV 1.2 2.2 1.8 1.8 2.3 2.2
* Pre issue,
post issue holding = 53.8%
Source: Source: Capitaline Corporate Database