SBIN reported a 7% YoY decline in PAT to INR 6,068.08 Cr in 1QFY23, impacted by adverse MTM losses of INR 6550 Cr. NII grew 13% YoY. Domestic NIM fell 13bp QoQ to 3.23% as there was an interest income of INR 600Cr on an income tax refund in 4QFY22.
Other income fell 80% YoY to INR 2312 Cr, resulting in a total revenue of INR 33,508 cr, due to an adverse MTM. Core fee grew at 18% YoY. OPEX was flat YoY, while PPOP fell 33% YoY to INR 12,752 Cr. Gross advances grew 14.9% YoY and 2.9% QoQ, led by a 9%/3% QoQ growth in international loans/Retail book.
The SME book grew 2.4%, while the Agri and Corporate book was flat QoQ. The growth in international loans was led by syndicated debt and trade finance, while Xpress Credit/Home loans led the show in the Retail portfolio. Deposits grew 9% YoY (flat QoQ), with the CASA mix up 5bp at 45.3%. The bank aspires to increase market share in current account deposits to boost its CASA ratio.
Despite a rise in fresh slippages QoQ to INR 10,100 Cr, the GNPA/NNPA ratio fell marginally (by 6bp/2bp) to 3.91%/1% in 1QFY23, led by recoveries and upgrades of INR52b and write-offs of INR 36.6b. Restructuring loans fell 7% QoQ to INR 28800 Cr (1% of loans), while the SMA 1/2 portfolio grew 97% to INR 6980 Cr. PCR ratio was steady at 75% (90.1% including AUCA)
Concall Highlights
SBI is one of the biggest beneficiaries of improving economic recovery. We remain positive on SBI among public sector banks for its sharp improvement in asset quality, strong liability profile, high retail orientation & digital focus, reasonable capital position, and sharply improving return ratios given renewed focus on profitability while maintaining market dominance and portfolio quality. The stock currently trades at 1.4x FY24E P/ABV (standalone) and we maintain Hold on the Stock.
Particulars (Rs. in cr.) | Q1FY23 | Q1 FY22 | Y-o-Y | Q4FY22 | QoQ % | FY22 | FY21 | YoY |
---|---|---|---|---|---|---|---|---|
Interest Earned | 72676.00 | 65564.00 | 11.00% | 70733.00 | 3.00% | 275457.00 | 265151.00 | 4.00% |
Interest Expended | 41480.00 | 37926.00 | 39535.00 | 154750.00 | 154441.00 | |||
Net Interest Income | 31196.00 | 27638.00 | 13.00% | 31198.00 | 0.00% | 120708.00 | 110710.00 | 9.00% |
Other Income | 2312.00 | 11803.00 | 11880.00 | 40564.00 | 41957.00 | |||
Total Income | 33508.00 | 39441.00 | -15.00% | 43078.00 | -22.00% | 161272.00 | 152667.00 | 6.00% |
Employee Expense | 12051.00 | 12538.00 | 12556.00 | 50144.00 | 50936.00 | |||
Other Operating Expense | 8704.00 | 7928.00 | 10805.00 | 35836.00 | 31716.00 | |||
Total Operating Expense | 20756.00 | 20466.00 | 1.00% | 23361.00 | -11.00% | 85979.00 | 82652.00 | 4.00% |
Pre-Provisioning Operating Profit | 12753.00 | 18975.00 | -33.00% | 19717.00 | -35.00% | 75292.00 | 70014.00 | 8.00% |
Provisions | 4392.00 | 10052.00 | 7237.00 | 24452.00 | 44013.00 | |||
Exceptional items | - | - | - | -7418.00 | 1540.00 | |||
Profit before Tax | 8360.00 | 8923.00 | -6.00% | 12479.00 | -33.00% | 43422.00 | 27541.00 | 58.00% |
Tax | 2292.00 | 2419.00 | 3366.00 | 11746.00 | 7131.00 | |||
Profit after Tax | 6068.00 | 6504.00 | -7.00% | 9114.00 | -33.00% | 31676.00 | 20410.00 | 55.00% |
Earnings Per Share (EPS) | 6.80 | 7.30 | -0.10 | 10.20 | -0.30 | 35.50 | 22.90 | 0.60 |
Gross NPA (%) (standalone) | 3.90 | 5.30 | 4.00 | 4.00 | 5.00 | |||
Net NPA (%) (standalone) | 1.00 | 1.80 | 1.00 | 1.00 | 1.50 |
Source: Company Filings; StockAxis Research
Particulars (Rs. in cr.) | FY2019 | FY2020 | FY2021 | FY2022 | FY2023E | FY2024E |
---|---|---|---|---|---|---|
Interest Earned | 242869.00 | 257324.00 | 265151.00 | 275457.00 | 315523.00 | 363080.00 |
Interest Expended | 154520.00 | 159239.00 | 154441.00 | 154749.70 | 174610.00 | 201157.00 |
Net Interest Income | 88349.00 | 98085.00 | 110710.00 | 120708.00 | 140913.00 | 161923.00 |
Other Income | 36775.00 | 45221.00 | 43496.00 | 40563.91 | 44215.00 | 48636.00 |
Total Income | 125124.00 | 143306.00 | 154206.00 | 161272.00 | 185127.00 | 210559.00 |
Operating Expense | 69688.00 | 75174.00 | 82652.00 | 85979.00 | 96798.00 | 112286.00 |
Pre-Provisioning Operating Profit | 55436.00 | 68133.00 | 71554.00 | 75292.00 | 88329.00 | 98274.00 |
Provisions | 52274.00 | 43291.00 | 44013.00 | 24452.13 | 24890.00 | 26992.00 |
Exceptional Items & Taxes | 2300.00 | 10353.00 | 7131.00 | 19164.00 | 14890.00 | 18310.00 |
Net Profit | 862.00 | 14488.00 | 20410.00 | 31676.00 | 48550.00 | 52972.00 |
Earnings Per Share (EPS) | 1.00 | 16.00 | 23.00 | 35.00 | 50.00 | 59.00 |
Particulars (Rs. in cr.) | FY2019 | FY2020 | FY2021 | FY2022 | FY2023E | FY2024E |
---|---|---|---|---|---|---|
Share Capital | 892.00 | 892.00 | 892.00 | 892.00 | 892.00 | 892.00 |
Reserves | 220021.00 | 231115.00 | 252983.00 | 279196.00 | 298561.00 | 351617.00 |
Shareholders Fund | 220914.00 | 232007.00 | 253875.00 | 280088.00 | 299453.00 | 352509.00 |
Deposits | 2911386.00 | 3241621.00 | 3681277.00 | 4051534.00 | 4645607.00 | 5386035.00 |
Borrowings | 403017.00 | 314656.00 | 417298.00 | 426043.00 | 459456.00 | 468351.00 |
Other Liabilities and Provisions | 145597.00 | 163110.00 | 181980.00 | 229932.00 | 229320.00 | 223501.00 |
Total Liabilities | 3680914.00 | 3951394.00 | 4534430.00 | 4987597.00 | 5633835.00 | 6430396.00 |
Fixed Assers | 39198.00 | 38439.00 | 38419.00 | 37708.00 | 42444.00 | 48435.00 |
Advances | 2185877.00 | 2325290.00 | 2449498.00 | 2733967.00 | 3144062.00 | 3647111.00 |
Investments | 967022.00 | 1046955.00 | 1351705.00 | 1481445.00 | 1650927.00 | 1839989.00 |
Cash & Bank Balance | 222490.00 | 251097.00 | 343039.00 | 394552.00 | 448799.00 | 513579.00 |
Other Assets | 266328.00 | 289614.00 | 351769.00 | 339925.00 | 373917.00 | 411309.00 |
Total Assets | 3680914.00 | 3951394.00 | 4534430.00 | 4987597.00 | 5660149.00 | 6460424.00 |
Particulars (Rs. in cr.) | FY2019 | FY2020 | FY2021 | FY2022 | FY2023E | FY2024E |
---|---|---|---|---|---|---|
Earnings Per Share (EPS) (Rs) | 0.97 | 16.23 | 22.86 | 35.48 | 49.80 | 59.40 |
Price / EPS | 385.60 | 23.00 | 18.70 | 14.90 | 10.60 | 8.90 |
Book Value (BV) (Rs) | 247.90 | 256.20 | 266.00 | 287.60 | 335.00 | 395.00 |
Adj Book value (ABV) | 183.00 | 175.00 | 217.00 | 272.00 | 320.00 | 379.30 |
Price / BV | 1.50 | 1.50 | 1.60 | 1.80 | 1.50 | 1.30 |
Price/ABV | 1.80 | 2.80 | 2.20 | 1.60 | 1.60 | 1.40 |
NIIM (%) | 2.78 | 2.97 | 2.99 | 3.00 | 3.10 | 3.20 |
ROA (%) | 0.02 | 0.38 | 0.50 | 0.70 | 0.90 | 1.00 |
ROE (%) | 0.48 | 7.74 | 8.20 | 13.00 | 14.50 | 15.10 |
GNPA (%) | 7.53 | 6.15 | 4.98 | 4.30 | 4.10 | 3.90 |
NPA (%) | 3.01 | 2.23 | 1.50 | 1.30 | 1.00 | 0.80 |