StockAxis

State Bank Of India

Quarterly Result - Q1FY23

State Bank Of India

Bank - Public

Current

CMP
Rs. 520
Rating:
Hold
August 06, 2022

Previous

Rating:
Hold

Stock Info

BSE
500112
NSE
SBIN
Bloomberg
SBIN:IN
Reuters
SBI.NS
Sector
Bank - Public
Face Value (Rs)
1
Equity Capital (Rs cr)
892
Mkt Cap (Rs cr)
469345.33
52w H/L (Rs)
549.00 - 401.25
Avg Daily Vol (BSE+NSE)
12,385,412

Shareholding Pattern

(as on 30-Jun)
%
Promoter
57.57
FIIs
9.62
DIIs
25.09
Public & Others
7.72
Source: Ace equity, StockAxis Research

Price performance

Return (%)
1m
3m
12m
Absolute
12.39
10.56
20.10
Sensex
9.89
4.82
7.15
Source: Ace equity, StockAxis Research

Indexed Stock Performance

State Bank Of India Sensex
State Bank Of India
Source: Ace equity, StockAxis Research

Quarterly Results

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

  • Total Restructuring stands at Rs.287.85bn vs Rs 309.6bn in Q4FY22. Reduction is on account repayment of Rs. 20bn and balance having slipped to NPA, against which bank has reversed restructured provision to that extent. Outstanding restructured provision stood at Rs. 78bn.
  • Credit costs for the quarter was 0.67%, aspiration would be to reduce it to the extent possible.
  • The management would continue to focus on credit offtake, maintaining its leadership position and improving CASA ratio (via customer acquisition and strengthening relationship with existing customers). Credit growth guidance at 15% YoY. Margins to witness uptick from Q2 FY23, Q3FY23 onwards.
  • Available for Sale (AFS) book was at Rs 6.31 lakh crore with 60% in G-sec & 23% in highly rated corporate bonds. MTM booked until 7.45%. In FY23, the bank has redemption of Rs 83000 crore from AFS book and total redemption of Rs 1.5 lakh crore
  • MTM losses impacted RoA which declined by 9bps YoY to 0.48% and RoE declined by 203bps YoY to 10.1%. Excluding MTM impact, notional RoA and RoE would be 2.9% and 18.6% respectively.
  • Standard assets provisions negative due to write back Rs 1595 crore on account of Covid restructuring
  • Personal loans average ticket size is Rs 5.79 lakh of which 95% is given to customers maintaining salary account (of which 85% is government employees, 5% would be large corporate)
  • Total Rs 9700 crore slippages breakup:
    • SME Rs 3000 crore, Agri Rs 2700 crore, retail Rs 2353 crore. Of total slippages, Rs 2800 crore has been recovered till now.
  • In Q4FY22, the bank had interest on income tax refund of Rs 600 crore, which was not there in Q1FY23. This had an impact on margin trajectory.
  • Most of the EBLR loans are linked to repo rate. It gets re priced on first of the following month. Share of BB & below book increased Q-o-Q to 13% as majority of them are state government loans, which are not rated.

Outlook & valuation

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.

Quarterly Financials

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

Standalone Financial statements

Profit & Loss statement

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

Balance Sheet

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

Key Ratios

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