Sharescart Research Club logo

Equitas Holdings Overview

1. Business Overview

Equitas Holdings Ltd. is the holding company for Equitas Small Finance Bank Ltd. (ESFB). ESFB operates as a small finance bank in India, primarily focusing on providing banking services to underserved and unserved segments of the population. Its core business model revolves around offering various financial products including microfinance loans, vehicle finance, small business loans, affordable housing loans, and agriculture loans. On the liability side, it mobilizes deposits (savings, current, and term deposits) from individuals and institutions. The company generates revenue primarily through Net Interest Income (NII) from its loan portfolio, as well as fee and commission income from banking services.

2. Key Segments / Revenue Mix

As a small finance bank, Equitas SFB's loan portfolio typically comprises:

Microfinance Loans: Small ticket loans to individuals and self-help groups, mainly women, for income-generating activities.

Vehicle Finance: Loans for new and used commercial vehicles, and two-wheelers.

Small Business Loans (SBL): Loans to micro and small enterprises (MSMEs) for their working capital and business expansion needs.

Affordable Housing Loans: Small ticket home loans to individuals, particularly in lower and middle-income segments.

Other Loans: Includes agriculture loans, gold loans, and other retail banking products.

While specific contribution percentages vary by quarter, microfinance, vehicle finance, and small business loans generally form the dominant segments of its asset book.

3. Industry & Positioning

Equitas Holdings operates in the highly regulated Indian finance sector, specifically within the Small Finance Bank (SFB) and Non-Banking Financial Company (NBFC) space (though its primary operating entity is an SFB). The SFB industry was created by the RBI to further financial inclusion by providing banking services to unserved and underserved segments. The industry is competitive, with players including other SFBs (like AU SFB, Ujjivan SFB), microfinance institutions, traditional public and private sector banks, and other NBFCs. Equitas SFB is one of the early entrants in the SFB category, having successfully transitioned from an NBFC (Equitas Finance) to a bank. It has established a significant presence in South India and other regions, known for its strong focus on micro-lending and vehicle finance.

4. Competitive Advantage (Moat)

Niche Expertise & Underwriting: Equitas has developed expertise in understanding and underwriting credit risk for small-ticket, often unsecured loans to customers in semi-urban and rural areas, a segment often overlooked by larger banks.

Extensive Branch Network: A well-established and growing branch network in its target geographies helps in customer acquisition and service delivery in underserved areas.

Relationship-based Banking: Especially in microfinance, the business relies heavily on building trust and long-term relationships with customers, which can create a degree of stickiness.

Regulatory Mandate: SFBs have a specific mandate to serve priority sectors and financially excluded segments, which provides a defined market and can act as a barrier to entry for conventional banks in certain micro-lending niches.

5. Growth Drivers

Financial Inclusion: India's large unbanked and underbanked population presents significant growth opportunities for SFBs.

Economic Growth & MSME Development: Growth in the Indian economy, particularly the MSME sector and rural economy, will drive demand for credit and other banking services.

Deepening Product Penetration: Expansion into new products (e.g., credit cards, wealth management) and cross-selling to existing customers.

Digitalization: Leveraging digital platforms for customer acquisition, servicing, and operational efficiency can enhance reach and reduce costs.

Branch Expansion: Strategic expansion of its physical presence into new geographies or deeper into existing ones.

Increasing Deposit Base: Growing the liability franchise by attracting more retail and institutional deposits, reducing reliance on wholesale funding.

6. Risks

Asset Quality & Credit Risk: High exposure to vulnerable customer segments makes the bank susceptible to economic downturns, leading to higher Non-Performing Assets (NPAs) and credit costs.

Regulatory Risk: Changes in RBI regulations pertaining to SFBs (e.g., priority sector lending norms, interest rate caps, promoter shareholding dilution) can impact profitability and operations.

Competition: Intense competition from other SFBs, NBFCs, and larger banks can put pressure on Net Interest Margins (NIMs) and market share.

Funding Risk: Over-reliance on specific funding sources or inability to attract stable, low-cost deposits can impact liquidity and cost of funds.

Interest Rate Risk: Mismatches in asset-liability durations or adverse movements in interest rates can impact profitability.

Geographical Concentration: High concentration in certain regions could expose the bank to specific regional economic or political risks.

7. Management & Ownership

Equitas Holdings Ltd. is publicly listed on Indian stock exchanges (EQUITAS). The operating entity, Equitas Small Finance Bank, is promoted by Equitas Holdings Ltd. Mr. P.N. Vasudevan is the Managing Director and CEO of Equitas Small Finance Bank and has been instrumental in its journey from an NBFC to an SFB. The management team is generally considered experienced in the microfinance and retail lending space, having navigated the regulatory and operational challenges of transitioning to a bank. As per RBI guidelines for SFBs, promoter shareholding is typically mandated to be diluted over time, leading to a more diversified institutional and public ownership structure.

8. Outlook

Equitas Small Finance Bank operates in a compelling yet challenging segment of the Indian financial market. The bull case rests on India's strong growth trajectory, the continuing push for financial inclusion, and the bank's demonstrated capability in serving micro-segments. Successful execution in expanding its liability franchise, maintaining healthy asset quality amidst economic fluctuations, and leveraging digital transformation for efficiency and reach could drive sustained profitability and market share gains. Conversely, the bear case highlights risks such as potential economic slowdowns impacting vulnerable borrowers, intense competition leading to margin compression, and unforeseen regulatory changes. The bank's ability to diversify its loan book, strengthen its deposit base, and effectively manage credit risk in its niche segments will be crucial in balancing growth aspirations with financial stability.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Equitas Holdings Key Financials

Market Cap ₹4152 Cr.

Stock P/E 20.4

P/B 1.1

Current Price ₹119.9

Book Value ₹ 104.4

Face Value 10

52W High ₹0

Dividend Yield 0%

52W Low ₹ 0

Equitas Holdings Share Price

| |

Volume
Price

Equitas Holdings Quarterly Price

Show Value Show %

Equitas Holdings Peer Comparison

Equitas Holdings Quarterly Results

#(Fig in Cr.) Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
Operating Revenue 783 871 1133 948 944 984 1025 1024 1055 1116
Other Income 4 7 19 55 5 15 19 29 32 31
Total Income 787 879 1152 1002 949 999 1044 1053 1087 1147
Total Expenditure 352 355 433 453 527 532 507 520 549 581
Operating Profit 435 524 720 549 422 467 537 533 538 566
Interest Expense 337 353 380 375 373 374 374 360 376 407
Depreciation 32 32 31 32 33 32 32 30 33 35
Profit Before Tax 67 140 308 142 16 61 69 143 132 123
Provision for Tax 14 34 57 37 3 16 34 33 31 29
Profit After Tax 52 106 251 104 14 44 35 111 102 95
Adjustments -2 -5 -15 -18 -3 -8 -7 -33 -25 -24
Profit After Adjustments 50 101 236 86 11 36 29 78 77 71
Adjusted Earnings Per Share 1.5 3 6.9 2.5 0.3 1.1 0.8 2.3 2.2 2.1

Equitas Holdings Profit & Loss

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Operating Revenue 200 282 482 755 1111 1528 1658 2288 2878 3735 3978 4220
Other Income 1 8 1 2 7 53 132 70 46 86 67 111
Total Income 201 290 484 757 1118 1580 1790 2359 2923 3821 4045 4331
Total Expenditure 119 134 174 290 408 704 1013 1028 1271 1593 2086 2157
Operating Profit 82 155 310 467 711 876 777 1330 1653 2228 1959 2174
Interest Expense 64 108 190 295 437 576 669 966 1191 1445 1481 1517
Depreciation 7 7 6 8 14 37 89 93 145 127 127 130
Profit Before Tax 10 41 114 164 260 252 19 271 316 656 289 467
Provision for Tax 15 8 40 57 93 92 5 95 110 142 86 127
Profit After Tax -5 33 74 107 167 159 14 177 206 514 203 343
Adjustments 0 -0 0 -0 0 0 0 0 -1 -41 -50 -89
Profit After Adjustments -5 33 74 107 167 159 14 177 205 473 153 255
Adjusted Earnings Per Share -0.4 1.9 3.4 4 6.2 4.7 0.4 5.2 6 13.8 4.5 7.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 7% 20% 21% 35%
Operating Profit CAGR -12% 14% 17% 37%
PAT CAGR -61% 5% 5% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -4% 19% 6% -2%
ROE Average 6% 11% 8% 8%
ROCE Average 7% 8% 8% 10%

Equitas Holdings Balance Sheet

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 302 472 742 1171 1341 2231 2250 2444 2784 3076 3407
Minority's Interest 0 0 0 0 0 0 0 0 120 596 1052
Borrowings 295 640 676 1457 2609 3439 2002 526 220 220 150
Current Liability 348 728 1324 1806 2457 3723 9195 12745 17711 21690 23004
Other Liabilities & Provisions 9 -1 62 142 276 267 -78 -124 -153 -198 -271
Total Liabilities 954 1840 2804 4575 6683 9659 13369 15591 20681 25383 27342
Loans 0 0 0 0 0 0 0 0 0 0 0
Investments 0 4 0 0 0 602 0 0 0 0 0
Fixed Assets 26 24 25 46 63 313 280 236 477 408 393
Other Loans 242 518 1078 1962 2887 3251 7862 11590 15124 17513 20047
Other Non Current Assets 50 46 60 64 123 62 2 2 2 1 11
Current Assets 637 1248 1641 2503 3610 5431 5177 3708 5024 7407 6890
Total Assets 954 1840 2804 4575 6683 9659 13369 15591 20681 25383 27342

Equitas Holdings Cash Flow

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 194 162 309 377 497 871 996 1148 1255 2533 3379
Cash Flow from Operating Activities 22 -781 -788 -1155 -1373 244 499 1693 -973 2741 57
Cash Flow from Investing Activities -71 -125 86 -230 92 -2153 -28 5 -73 -43 -89
Cash Flow from Financing Activities 16 1053 771 1504 1655 2033 -319 -1591 2323 -1851 -1218
Net Cash Inflow / Outflow -33 147 69 120 374 125 152 106 1277 847 -1250
Closing Cash & Cash Equivalent 162 309 377 497 871 996 1148 1255 2533 3379 2130

Equitas Holdings Ratios

# Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 0 1.89 3.4 3.96 6.19 4.72 0.4 5.17 5.99 13.85 4.48
CEPS(Rs) 0.18 2.29 3.69 4.29 6.7 5.83 3.02 7.89 10.28 18.75 9.67
DPS(Rs) 0 0 0 0 0 0 0 0 0 3 0
Book NAV/Share(Rs) 0 27.25 34.04 43.54 49.69 66.03 64.76 70.44 79.04 87.22 96.96
Net Profit Margin -2.39 11.59 15.37 14.17 15.05 10.43 0.82 7.72 7.16 13.76 5.11
Operating Margin 37.18 52.61 62.92 60.74 62.73 54.19 41.51 54.09 52.37 56.25 44.5
PBT Margin 5 14.4 23.59 21.66 23.41 16.47 1.14 11.86 10.99 17.57 7.27
ROA(%) -0.5 2.34 3.19 2.9 2.97 1.95 0.12 1.22 1.14 2.23 0.77
ROE(%) -1.59 8.45 12.22 11.19 13.31 8.92 0.62 7.66 8.07 18.08 6.46
ROCE(%) 8.46 11.37 13.99 13.5 13.63 11.19 6.32 8.72 8.49 9.48 7.1
Price/Earnings(x) 0 0 0 0 0 35.98 355.78 26.43 7.12 6.31 23.78
Price/Book(x) 0 0 0 0 0 2.57 2.22 1.94 0.54 1 1.1
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 3.44 0
EV/Net Sales(x) 2.12 3.14 3.12 3.63 3.61 7.34 8.71 7.15 5.64 5.56 5.97
EV/Core EBITDA(x) 5.19 5.7 4.87 5.87 5.64 12.79 18.57 12.29 9.82 9.32 12.13
Interest Earned Growth(%) -16.18 40.96 70.98 56.51 47.13 37.52 8.5 38.04 25.76 29.8 6.5
Net Profit Growth -116.81 782.09 126.75 44.27 56.27 -4.65 -91.43 1193.55 16.67 149.41 -60.43
EPS Growth(%) 0 624.59 80.41 16.48 56.19 -23.82 -91.44 1180.42 15.76 131.29 -67.63
Interest Coverage(x) % 1.16 1.38 1.6 1.55 1.6 1.44 1.03 1.28 1.27 1.45 1.2

Equitas Holdings Shareholding Pattern

# Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Promoter 0 0 0 0 0 0 0 0 0 0
FII 20.73 25.59 28.38 28.9 27.03 27.94 28.58 26.29 26.13 24.57
DII 34.2 31.61 33.22 32.07 37.81 35.69 33.46 34.95 34.09 36.67
Public 45.07 42.81 38.4 39.03 35.15 36.37 37.97 38.76 39.78 38.76
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Equitas Holdings News

Equitas Holdings Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Promoter holding is low: 0%.
  • Company has a low return on equity of 11% over the last 3 years.
  • The company has delivered a poor profit growth of 5% over past five years.
whatsapp