| Scenario | Target (₹, disc.) | Upside | P/BV used | ROE fwd |
|---|---|---|---|---|
| bear | ₹218 | -42.7% | 1.19 | 1292.0% |
| base | ₹310 | -18.6% | 1.69 | 1428.0% |
| bull | ₹383 | +0.7% | 2.09 | 1496.0% |
| Driver | Value | Source |
|---|---|---|
| NIM (%) | 5.00 | Auto |
| Credit Growth (%) | 16.88 | Auto |
| Credit Cost (%) | 0.55 | Auto |
| Cost / Income (%) | 40.00 | Auto |
| Capital Adequacy (%) | 20.80 | Auto |
| Metric | FY2027E | FY2028E | FY2029E |
|---|---|---|---|
| PAT (₹ Cr) | 14,007 | 16,372 | 19,136 |
| EPS (₹) | 14.08 | 16.45 | 19.23 |
| Book Value / Share | 195.8 | 211.8 | 230.6 |
| ROE (%) | 7.2 | 7.8 | 8.3 |
| NII (₹ Cr) | 38,114 | 44,550 | 52,071 |
| 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 | 25.9 | 32.5 | 28.8 | 12.8 |
| Mar 2025 | 25.9 | 32.6 | 29.1 | 12.3 |
| Jun 2025 | 25.9 | 32.3 | 29.6 | 12.2 |
| Sep 2025 | 25.9 | 29.8 | 32.0 | 12.3 |
| Dec 2025 | 25.9 | 29.4 | 32.9 | 11.9 |
| Mar 2026 | 25.9 | 26.4 | 36.2 | 11.5 |