Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹8640 Cr.
Stock P/E
58.8
P/B
1.4
Current Price
₹75.5
Book Value
₹ 53.6
Face Value
10
52W High
₹76.9
52W Low
₹ 50.1
Dividend Yield
0%

Equitas Small Fin. Overview

Business

Equitas Small Finance Bank Ltd. (ESFB) is an Indian small finance bank (SFB) that provides a range of banking products and services. Its core business model revolves around offering financial services to the unbanked and underbanked segments of the population, including micro-entrepreneurs, small businesses, farmers, and individuals. ESFB offers various loan products such as microfinance loans, vehicle finance, small business loans (MSME), housing loans, gold loans, and corporate loans. On the liability side, it mobilizes deposits including current accounts, savings accounts (CASA), and term deposits from its customer base. The bank primarily makes money through Net Interest Income (NII), which is the difference between interest earned on loans and investments and interest paid on deposits and borrowings. It also generates non-interest income through fee-based services like processing fees, transaction charges, and selling third-party products.

Revenue Mix

Equitas SFB's loan book is diversified across several key segments, reflecting its evolution from a microfinance institution. Major segments include:

Microfinance: Lending to joint liability groups, primarily women, for income-generating activities. This was its original core business.

Vehicle Finance: Financing for commercial vehicles (new and used), two-wheelers, and tractors.

Small Business Loans (MSME): Loans to micro, small, and medium enterprises.

Housing Finance: Affordable housing loans, particularly in semi-urban and rural areas.

Gold Loans: Loans secured against gold ornaments.

Corporate and Other Loans: Lending to larger entities and other niche segments.

While specific percentages can fluctuate, Microfinance, Vehicle Finance, and Small Business Loans typically constitute significant portions of its gross advances, with the bank actively diversifying to reduce concentration risk.

Industry

Equitas SFB operates within the highly competitive Indian banking sector, specifically as a Small Finance Bank. The SFB segment was created by the Reserve Bank of India (RBI) to promote financial inclusion by providing basic banking services to underserved populations. ESFB competes with other SFBs (e.g., AU SFB, Ujjivan SFB, Suryoday SFB, Utkarsh SFB), as well as a large number of Non-Banking Financial Companies (NBFCs), Microfinance Institutions (MFIs), and the outreach arms of larger private and public sector banks. Equitas is one of the more established and larger SFBs, known for its strong presence primarily in South India, and has been actively diversifying its loan portfolio beyond its microfinance origins.

MOAT

Regulatory License: As an SFB, Equitas can accept public deposits, unlike NBFCs/MFIs, providing a stable and relatively lower-cost funding base (CASA deposits) and greater financial flexibility.

Extensive Network & Reach: A significant branch network, particularly in semi-urban and rural areas across India, built over years, provides a strong distribution channel and deep penetration into target markets.

Customer Relationships: Long-standing relationships and trust built with underserved customers, particularly in the microfinance segment, where personal connect is crucial.

Diversified Portfolio: Compared to many pure-play MFIs, Equitas has successfully diversified its asset book into vehicle finance, MSME loans, and housing, reducing concentration risk inherent in microfinance.

Growth Drivers

Financial Inclusion Mandate: The large unbanked and underbanked population in India presents a significant untapped market for SFBs.

Economic Growth: India's overall economic growth supports demand for credit across various segments and improves asset quality.

Diversification Strategy: Continued expansion into high-growth, less volatile segments like affordable housing, gold loans, and MSME loans can drive robust AUM growth.

Digitalization: Leveraging technology for customer acquisition, servicing, and improving operational efficiency (e.g., digital lending, mobile banking).

Branch Expansion & Penetration: Expanding physical and digital reach into new geographies and deeper into existing ones.

Cross-Selling: Opportunities to cross-sell various banking products (deposits, insurance, mutual funds) to its existing customer base.

Risks

Asset Quality Risk: Lending to riskier, underserved segments makes the loan book susceptible to economic downturns, regional calamities, and specific events impacting small borrowers (e.g., COVID-19 related disruptions, localized issues affecting MFI portfolios).

Competition: Intense competition from other SFBs, NBFCs, and larger banks can put pressure on margins and market share.

Regulatory Changes: Potential changes in SFB regulations, priority sector lending norms, interest rate caps, or capital requirements can impact profitability and operations.

Interest Rate Risk: Managing Net Interest Margins (NIMs) in a volatile interest rate environment, balancing cost of funds with lending rates.

Funding Profile: While improving, reliance on wholesale funding or difficulty in consistently growing a stable, low-cost CASA deposit base can be a risk.

Operational Risk: Managing a large network, potential for fraud, cyber security threats, and operational efficiency challenges.

Management & Ownership

Equitas Small Finance Bank is a professionally managed organization, with a board and senior management team comprising individuals with extensive experience in banking, finance, and the microfinance sector. The original promoter, Equitas Holdings Ltd., has undergone a reverse merger into the bank to comply with RBI regulations requiring SFBs to have a simplified holding structure. This process aims to eliminate the holding company structure. Ownership is widely dispersed among institutional investors (both domestic and foreign), retail shareholders, and other entities, consistent with a publicly listed entity.

Outlook

Equitas SFB is well-positioned to capitalize on India's financial inclusion agenda and the vast underserved market. Its diversified asset book and established presence in key regions provide a foundation for continued growth. The successful integration with its holding company streamlines its structure. However, the bank faces inherent risks associated with lending to the unbanked and underbanked segments, necessitating robust risk management practices, particularly concerning asset quality. Competition from other financial institutions is intense, requiring continuous innovation and focus on building a strong low-cost deposit base. Its ability to manage these risks effectively while expanding its reach and diversifying its portfolio will be critical for sustained profitable growth.

Equitas Small Fin. Share Price

Live · BSE / NSE · Inception: 1993
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Equitas Small Fin. Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Interest Earned 1429 1445 1501 1555 1612 1644 1649 1617 1692 1836
Other Income 205 240 209 239 238 225 292 229 289 263
Total Income 1634 1685 1710 1794 1850 1869 1941 1846 1981 2100
Interest Expense 644 659 699 753 794 815 863 844 840 856
Operating Expenditure 630 652 670 692 724 744 763 762 834 841
Provisions and contingencies 84 107 305 330 243 258 612 207 193 124
Operating Profit 276 268 36 20 90 53 -297 34 114 278
Profit Before Tax 276 268 36 20 90 53 -297 34 114 278
Provision for Tax 74 61 10 7 23 11 -74 9 24 66
Profit After Tax 202 208 26 13 66 42 -224 24 90 213
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 202 208 26 13 66 42 -224 24 90 213
Adjusted Earnings Per Share 1.8 1.8 0.2 0.1 0.6 0.4 -2 0.2 0.8 1.9

Equitas Small Fin. Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Interest Earned 408 981 1543 2112 2645 3194 3460 4162 5486 6312 6794
Other Income 71 233 241 283 282 418 538 670 799 911 1073
Total Income 479 1214 1784 2395 2928 3612 3997 4831 6285 7223 7868
Interest Expense 155 447 682 960 1150 1396 1421 1617 2407 3060 3403
Operating Expenditure 184 509 881 1008 1180 1329 1704 2038 2501 2829 3200
Provisions and contingencies 10 96 172 102 247 375 494 407 314 1135 1136
Operating Profit 131 161 49 324 351 511 378 769 1063 199 129
Profit Before Tax 131 161 49 324 351 511 378 769 1063 199 129
Provision for Tax 46 57 17 113 107 127 97 195 264 52 25
Profit After Tax 85 104 32 211 244 384 281 574 799 147 103
Adjustments 0 126 0 0 0 0 0 0 0 0 0
Profit After Adjustments 85 230 32 211 244 384 281 574 799 147 103
Adjusted Earnings Per Share 2 1 0.3 2.1 2.3 3.4 2.2 5.2 7 1.3 0.9

Equitas Small Fin. Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 711 2012 2044 2254 2744 3396 4246 5158 5969 6073
Minority's Interest 0 0 0 0 0 0 0 0 0 0
Deposits 0 1921 5604 9007 10788 16392 18951 25348 36129 43107
Borrowings 1638 4779 5177 3973 5135 4165 2616 2974 1788 2137
Other Liabilities & Provisions 65 533 485 529 628 755 1134 1478 1418 1519
Total Liabilities 2414 9245 13310 15763 19296 24708 26948 34958 45304 52836
Cash and balance with RBI 5 248 386 403 381 515 2077 1174 3500 4954
Bank Balance 96 866 825 858 2156 2864 56 70 79 582
Investments 0 1890 3857 2344 2343 3705 4450 6665 9065 9289
Advances 2227 5702 7707 11595 13728 16848 19374 25799 30964 36209
Fixed Assets 11 274 280 236 210 184 189 338 537 531
Other Assets 75 251 254 325 475 591 791 872 1091 1106
Total Assets 2414 9245 13310 15763 19296 24708 26948 34958 45304 52836

Equitas Small Fin. Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 271 94 996 1169 1255 2531 3379 2133 1244 3508
Cash Flow from Operating Activities -336 1334 206 1799 440 2044 159 -998 3834 1937
Cash Flow from Investing Activities -9 -405 -4 -7 -72 -43 -89 -261 -360 -239
Cash Flow from Financing Activities 168 -563 -28 -1706 908 -1154 -1317 60 -1210 259
Net Cash Inflow / Outflow -177 366 173 86 1276 847 -1246 -1199 2264 1957
Closing Cash & Cash Equivalent 94 996 1169 1255 2531 3379 2133 1244 3508 5465

Equitas Small Fin. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 2.01 1.04 0.32 2.09 2.31 3.37 2.24 5.16 7.04 1.29
CEPS(Rs) 2.12 1.35 1.19 3.01 3.23 4.04 2.84 5.93 8.22 2.59
DPS(Rs) 0 0 0 0 0 0 0 1 1 0
Book NAV/Share(Rs) 16.81 20 20.32 22.41 26.05 29.81 33.9 46.39 52.23 52.78
Yield on Advances 18.33 17.21 20.02 18.21 19.27 18.96 17.86 16.13 17.72 17.43
Yield on Investments 0 3.83 4.43 11.14 6.87 7.13 6.49 5.06 7.1 8.53
Cost of Liabilities 9.48 6.67 6.33 7.4 7.22 6.79 6.59 5.71 6.35 6.76
NIM (Net Interest Margin) 10.87 6.13 6.74 7.58 8.04 7.51 7.85 7.55 7.06 6.37
Interest Spread 8.85 10.53 13.69 10.82 12.05 12.17 11.27 10.42 11.37 10.67
ROA(%) 3.53 1.79 0.28 1.45 1.39 1.75 1.09 1.85 1.99 0.3
ROE(%) 11.97 7.65 1.57 9.8 9.75 12.51 7.35 12.21 14.42 2.46
ROCE(%) 12.18 12.53 6.94 11.51 10.82 12.15 9.21 13.71 16.66 4.62
PER(x) 0 0 0 0 0 17.81 22.81 12.99 13.13 42.63
Price/Book(x) 0 0 0 0 0 2.01 1.51 1.45 1.77 1.04
Dividend Yield(%) 0 0 0 0 0 0 0 1.49 1.08 0
EV/Net Sales(x) 5.05 5.9 4.01 2.36 2.34 3.45 2.61 2.5 2.24 1.33
EV/Core EBITDA(x) 14.65 22.43 28.02 11.68 10.36 12.41 10.35 8.86 8.91 6.3
Interest Earned Growth(%) 0 140.36 57.25 36.9 25.26 20.75 8.3 20.3 31.83 15.04
Net Profit Growth 0 22.34 -69.43 561.5 15.7 57.7 -26.94 104.32 39.29 -81.59
Advances Growth 0 156.05 35.16 50.45 18.4 22.73 14.99 33.16 20.02 16.94
EPS Growth(%) 0 -48.56 -69.43 561.5 10.49 45.82 -33.52 130.35 36.3 -81.67
Loans/Deposits(x) 0 248.73 92.39 44.11 47.6 25.41 13.81 11.73 4.95 4.96
Cash/Deposits(x) 0 0.13 0.07 0.04 0.04 0.03 0.11 0.05 0.1 0.11
Current Ratio(x) 0 0.98 0.69 0.26 0.22 0.23 0.23 0.26 0.25 0.22
Quick Ratio(x) 0 248.73 92.39 44.11 47.6 25.41 13.81 11.73 4.95 4.96
CASA % 0 17.26 29.23 25.25 20.47 34.25 52.01 42.23 31.98 28.79

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +15% +22% +19%
Operating Profit CAGR -81% -19% -11%
PAT CAGR -82% -19% -10%
Share Price CAGR +8% -4% +5%
ROE Average +2% +10% +10% +9%
ROCE Average +5% +12% +11% +11%

Equitas Small Fin. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 0 %
FII 14.74 %
DII (MF + Insurance) 50.88 %
Public (retail) 100 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 0000000000
FII 19.619.519.6516.9115.4216.4716.315.6714.6314.74
DII 45.6545.2145.4243.6642.6242.747.1348.249.9550.88
Public 100100100100100100100100100100
Others 0000000000
Total 100100100100100100100100100100

Equitas Small Fin. Peer Comparison

Bank - Private Edit Columns

Equitas Small Fin. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Equitas Small Fin. Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 0%.
  • Company has a low return on equity of 10% over the last 3 years.
  • The company has delivered a poor profit growth of -9% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp