| Scenario | Target (₹, disc.) | Upside | P/BV used | ROE fwd |
|---|---|---|---|---|
| bear | ₹941 | -25.8% | 1.35 | 1311.0% |
| base | ₹1,291 | +1.8% | 1.85 | 1449.0% |
| bull | ₹1,571 | +23.9% | 2.25 | 1518.0% |
| Driver | Value | Source |
|---|---|---|
| NIM (%) | 4.02 | Auto |
| Credit Growth (%) | 13.17 | Auto |
| Credit Cost (%) | 0.55 | Auto |
| Cost / Income (%) | 40.00 | Auto |
| Capital Adequacy (%) | 17.11 | Auto |
| Metric | FY2027E | FY2028E | FY2029E |
|---|---|---|---|
| PAT (₹ Cr) | 20,013 | 22,649 | 25,632 |
| EPS (₹) | 32.17 | 36.41 | 41.21 |
| Book Value / Share | 718.9 | 754.9 | 795.7 |
| ROE (%) | 4.5 | 4.8 | 5.2 |
| NII (₹ Cr) | 57,596 | 65,181 | 73,766 |
| Stock | Score | Model P/BV | Mkt P/BV | Premium | Cal. Target | Upside | Signal |
|---|---|---|---|---|---|---|---|
| Axis Bank | 63.0 | 1.52× | 1.85× | 0.32 | ₹1,268 | 0.0% | REDUCE |
| HDFC Bank | 54.2 | 2.53× | 2.06× | 0.32 | ₹1,078 | +38.4% | BUY |
| ICICI Bank | 59.5 | 2.62× | 2.49× | 0.32 | ₹1,478 | +18.1% | BUY |
| IndusInd Bank | 55.8 | 0.53× | 1.13× | 0.32 | ₹715 | -24.8% | REDUCE |
| Kotak Mahindra Bank | 56.3 | 1.36× | 2.09× | 0.32 | ₹307 | -19.3% | REDUCE |
| Quarter | Promoter % | FII % | DII % | Public % |
|---|---|---|---|---|
| Dec 2024 | 8.2 | 47.3 | 37.5 | 7.0 |
| Mar 2025 | 8.2 | 43.9 | 40.9 | 7.0 |
| Jun 2025 | 8.2 | 43.8 | 41.2 | 6.8 |
| Sep 2025 | 8.2 | 41.9 | 42.9 | 7.1 |
| Dec 2025 | 8.2 | 42.6 | 42.6 | 6.6 |
| Mar 2026 | 8.1 | 42.0 | 43.4 | 6.4 |