Y/E Mar, Rs mn | FY11 | FY12 | FY13 | FY14E | FY15E | Price | | | | | 384 | Target | | | | | 380 | Reco | | | | | NEU | Net Interest Income | 76,993 | 76,893 | 78,790 | 89,444 | 108,973 | Growth (%) | | -0 | 2 | 14 | 22 | Pre-provision Profit | 60,915 | 59,432 | 58,900 | 67,962 | 78,963 | Net Interest Margin | 3 | 2 | 2 | 2 | 2 | Net Profit | 40,259 | 32,827 | 28,721 | 24,382 | 35,541 | Growth (%) | | -18 | -13 | -15 | 46 | EPS, Rs | 91 | 74 | 65 | 53 | 77 | ABVPS, Rs | 367.9 | 413.6 | 398.9 | 361.8 | 398.2 | PER, x | 4.2 | 5.2 | 5.9 | 7.3 | 5.0 | P/BV, x | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | ROA, % | 1.4 | 1.0 | 0.8 | 0.6 | 0.7 | ROE, % | 26.4 | 17.0 | 13.2 | 10.4 | 14.0 |
|