WEBSITE BSE:539844 NSE: EQUITAS Inc. Year: 2007 Industry: Finance - NBFC My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | 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 | 7.09 | 8.75 | 9.7 | 9.88 | 9.24 | 9.55 | 9.77 | 8.98 | 8.93 | 8.4 |
| DII | 11.69 | 10.8 | 11.36 | 10.96 | 12.92 | 12.2 | 11.44 | 11.95 | 11.65 | 12.53 |
| Public | 15.4 | 14.63 | 13.13 | 13.34 | 12.01 | 12.43 | 12.98 | 13.25 | 13.6 | 13.25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.