Syndicate Bank
Charm in the offer Price, of course
Performance parameters are neither exciting, nor off-putting. But if
you are looking for a value buy amongst similar banking stocks, heres one
Syndicate Bank (SYNB) is coming out with its second public offer on 7 July 2005.
The first issue was at par in October 1999. The main object of the issue is to augment the
capital base to meet the future capital requirement to implement the Basel II standards.
Funds are also required to sustain the growth in assets, in tune with the growth of the
Indian economy, as of late there has been a huge demand for credit. As on March 2005,
SYNBs capital adequacy ratio (CAR) stood at 10.7% as against the Reserve Bank of
India (RBI)-stipulated 9%. As of March 2005, it had 1,798 branches in India spread over 23
states and a workforce of 26395 people serving 1.6 crore customers across the country. Its
net NPA ratio was 1.59%.
Strengths
Housing and retail outstanding loans (HRL) comprised 32.5% of the total outstanding
loans of Rs 24377.23 crore as on March 2005. This segment has grown by 41% to Rs 7936
crore in FY05 from Rs 5631 crore in FY04. These segments will continue to be faster
growing segments.
Total branch network is computerized and 245 branches have implemented the Centralised
Banking Solution (CBS).
Weaknesses
The banks net interest margin (NIM) has fallen from 3.41% in FY04 to 3.2% in FY
2005.
Its operating expenses, as a percentage of net total income (OE / NTI) for FY 2005, is
55%, which is comparatively higher than its peer group.
Valuation
SYNB doesnt score high on any parameter within the peer group range (Allahabad
Bank, Andhra Bank, Corporation Bank, Indian Overseas Bank, UCO Bank and Vijaya Bank). In
fact, its productivity and profitability ratios are comparatively lower compared to its
peer group. FY 2005 EPS on fully diluted equity is Rs 8 and pre-IPO book value and
adjusted book value are Rs 40.25 and Rs 31.23. The one-year, six- and three-month average
price are Rs 47, Rs 56 and Rs 55. respectively.
Overall, SYNB does not have anything special to offer. However, the offer price band of
Rs 46 to Rs 50 is such that its valuation parameters are the lowest within the peer group.
The P/E range for the peer group banks is 6.4 to 13.7, while SYNB is being offered at a
P/E range of 5.7 to 6.2. P/BV range for the peer group banks is 1.2 to 2.1, while SYNB is
being offered at a post-issue P/BV range of 1.1 to 1.2. P/Adjusted BV range for the peer
group banks is 1.6 to 2.3, while SYNB is being offered at post-issue P/ Adjusted BV range
of 1.3 to 1.4.
Syndicate Bank : Issue Highlights |
Sector |
Banking PSU |
Sector TTM P/E |
8.5 |
No. of shares on offer (crore) |
5 |
Price band (Rs) |
46-50 |
Post issue equity (Rs crore) |
521.9 |
Post-issue promoter stake (%) |
66.47 |
Issue open date |
07-07-05 |
Issue close date |
13-07-05 |
Listing |
NSE, BSE & BNSE* |
Rating |
48/100 |
* BNSE: Bangalore stock exchange. |
Syndicate Bank: Results |
Particulars |
0503(3) |
0403(3) |
Var. (%) |
0503 (12) |
0403 (12) |
Var. (%) |
Interest Earned |
985.27 |
878.15 |
12 |
3757.04 |
3085.34 |
22 |
Interest Expended |
450.32 |
430.88 |
5 |
2063.80 |
1655.63 |
25 |
Net Interest Income |
534.95 |
447.27 |
20 |
1693.24 |
1429.71 |
18 |
Other Income |
137.35 |
243.51 |
-44 |
564.55 |
776.40 |
-27 |
Net Total Income |
672.30 |
690.78 |
-3 |
2257.79 |
2206.11 |
2 |
Operating Expenses |
414.11 |
302.20 |
37 |
1233.77 |
1188.93 |
4 |
Profit Before Provisions |
258.19 |
388.58 |
-34 |
1024.02 |
1017.18 |
1 |
Provisions & Contingencies |
7.68 |
173.62 |
-96 |
560.77 |
314.58 |
78 |
Profit Before Tax |
250.51 |
214.96 |
17 |
463.25 |
702.60 |
-34 |
Taxation |
-29.68 |
86.28 |
LP |
32.85 |
269.80 |
-88 |
Net Profit |
280.19 |
128.68 |
118 |
430.40 |
432.80 |
-1 |
EPS*(Rs) |
21.5 |
9.9 |
|
8.0 |
8.1 |
|
* Annualized on fully diluted equity of Rs 521.9 crore.
Face Value: Rs 10
Figures in Rs crore
LP : Loss to profit ;
PL : Profit to loss
Source: Capitaline Corporate Database |
Syndicate Bank: Financials |
|
200103 (12) |
200203 (12) |
200303 (12) |
200403 (12) |
200503 (12) |
Interest Earned |
2792.18 |
2882.42 |
2875.17 |
3085.34 |
3757.04 |
Interest expended |
1698.53 |
1774.87 |
1665.45 |
1655.63 |
2063.80 |
Net interest income |
1093.65 |
1107.55 |
1209.72 |
1429.71 |
1693.24 |
Other Income |
281.42 |
276.04 |
495.08 |
776.40 |
564.55 |
Net total income |
1375.07 |
1383.59 |
1704.80 |
2206.11 |
2257.79 |
Operating expenses |
1086.97 |
1039.72 |
1086.57 |
1188.93 |
1233.77 |
Profit before provisions |
288.10 |
343.87 |
618.23 |
1017.18 |
1024.02 |
Provisions for contingencies |
90.66 |
82.19 |
162.16 |
314.58 |
560.77 |
Profit before tax |
197.45 |
261.68 |
456.07 |
702.60 |
463.25 |
Taxation |
17.14 |
21.63 |
112.31 |
269.80 |
32.85 |
Profit after tax |
180.31 |
240.04 |
343.77 |
432.80 |
430.40 |
EPS*(Rs) |
3.3 |
4.6 |
6.4 |
8.1 |
8.0 |
*Annualized on post issue fully diluted equity of Rs 521.9 crore;
Face Value of Rs 10
Figures in Rs crore
Source: Capitaline Corporate Database |
Comparable PSU Banks at a glance |
Bank |
SYND |
SYND |
Allahabad BK |
ANDHRA |
CORPN |
IOB |
UCO |
VIJ |
SIZE |
|
|
|
|
|
|
|
|
Total Govt Holding |
73.52 |
73.52 |
71.16 |
62.5 |
57.17 |
61.23 |
74.98 |
53.87 |
Total Assets |
52109.425 |
52109.425 |
45152.3 |
32738.63 |
33923.85 |
50815.05 |
54589.46 |
29335.49 |
Total Income |
4321.59 |
4321.59 |
3841.47 |
3026.81 |
2814.37 |
4750.6 |
4073.67 |
2564.6 |
Net Profit |
430.408 |
430.408 |
541.79 |
520.1 |
402.16 |
651.36 |
345.65 |
380.57 |
Equity |
521.97 |
521.97 |
446.7 |
400 |
143.44 |
544.8 |
799.36 |
433.52 |
Reserves |
1707.78 |
1727.78 |
2100.7 |
1437 |
2911.48 |
1888.57 |
968.89 |
1102.64 |
Networth |
2229.75 |
2249.75 |
2547.4 |
1837 |
3054.92 |
2433.37 |
1768.25 |
1536.16 |
PRODUCTIVITY |
|
|
|
|
|
|
|
|
Business Per Employee (Rs Cr) |
2.8 |
2.8 |
2.15 |
3.46 |
4.38 |
2.69 |
3.21 |
3.13 |
Profit Per Employee (Rs Cr) |
0.02 |
0.02 |
0.02 |
0.04 |
0.04 |
0.03 |
0.01 |
0.03 |
PROFITABILITY |
|
|
|
|
|
|
|
|
Interest Income % AWF |
7.11 |
7.11 |
8.33 |
8.06 |
7.84 |
7.77 |
7.5 |
8 |
RONaA (%) |
0.81 |
0.81 |
1.36 |
1.74 |
1.28 |
1.33 |
0.70 |
1.43 |
% increase in TA y-o-y |
10 |
10 |
30 |
21 |
16 |
7 |
25 |
22 |
RONaW (%) |
25.79 |
25.79 |
28.01 |
31.62 |
13.81 |
29.85 |
21.07 |
27.05 |
% increase in NW y-o-y |
31 |
32 |
93 |
26 |
10 |
26 |
17 |
20 |
NW as % of TA latest |
4 |
4 |
6 |
6 |
9 |
5 |
3 |
5 |
NW as % of TA latest 1 |
4 |
4 |
4 |
5 |
9 |
4 |
3 |
5 |
VALUATION |
|
|
|
|
|
|
|
|
BSE Price (05-07-05) |
46@ |
50$ |
84 |
96 |
371 |
79 |
27 |
63 |
EPS (Unit Curr) |
8.0 |
8.0 |
11.8 |
12.6 |
27.2 |
12.0 |
4.2 |
8.8 |
BV (Rs.) |
42.72 |
43.10 |
57.03 |
45.93 |
212.98 |
44.67 |
22.12 |
35.43 |
BV-ADJ (Rs.) |
34.56 |
34.94 |
50.97 |
44.70 |
198.55 |
38.81 |
11.98 |
33.48 |
P/E |
5.7 |
6.2 |
7.1 |
7.6 |
13.7 |
6.6 |
6.4 |
7.2 |
P/BV |
1.1 |
1.2 |
1.5 |
2.1 |
1.7 |
1.8 |
1.2 |
1.8 |
P/adj.BV |
1.3 |
1.4 |
1.6 |
2.1 |
1.9 |
2.0 |
2.3 |
1.9 |
Div. Yield (%) |
4.3 |
4.0 |
3.6 |
3.1 |
1.8 |
3.0 |
3.7 |
4.0 |
Dividend (%) |
20 |
20 |
30 |
30 |
65 |
24 |
10 |
25 |
@ Lower band of offer price range,
$ higher band of offer price range |
|