Financials Yes Bank Limited

Equities

YESBANK

INE528G01035

Banks

Delayed NSE India S.E. 07:12:25 29/04/2024 BST 5-day change 1st Jan Change
27.5 INR +5.16% Intraday chart for Yes Bank Limited +9.13% +28.21%

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 636,866 281,758 390,857 308,176 432,759 785,801 - -
Enterprise Value (EV) 1 636,866 281,758 390,857 308,176 432,759 667,415 785,801 785,801
P/E ratio 37.3 x -0.4 x -9.57 x 28.6 x 55.7 x 54 x 34.5 x 23.5 x
Yield 0.73% - - - - - 0.18% -
Capitalization / Revenue 4.42 x 2.75 x 3.63 x 3.16 x 3.65 x 5.05 x 5.01 x 4.21 x
EV / Revenue 4.42 x 2.75 x 3.63 x 3.16 x 3.65 x 5.05 x 5.01 x 4.21 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.37 x 1.3 x 1.18 x 0.91 x 1.06 x 1.79 x 1.71 x 1.6 x
Nbr of stocks (in thousands) 2,315,033 12,550,472 25,054,906 25,054,953 28,754,775 30,049,763 - -
Reference price 2 275.1 22.45 15.60 12.30 15.05 26.15 26.15 26.15
Announcement Date 26/04/19 06/05/20 30/04/21 30/04/22 22/04/23 27/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 143,992 102,467 107,693 97,603 118,442 132,089 156,764 186,839
EBITDA - - - - - - - -
EBIT 1 81,349 35,175 49,773 29,159 31,828 33,863 47,533 65,177
Operating Margin 56.5% 34.33% 46.22% 29.88% 26.87% 25.64% 30.32% 34.88%
Earnings before Tax (EBT) 1 23,573 -292,409 -47,351 14,358 9,629 15,000 28,831 44,824
Net income 1 17,203 -164,180 -34,622 10,662 7,174 12,511 21,484 33,431
Net margin 11.95% -160.23% -32.15% 10.92% 6.06% 9.47% 13.7% 17.89%
EPS 2 7.380 -56.07 -1.630 0.4300 0.2700 0.4300 0.7570 1.112
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 2.000 - - - - - 0.0471 -
Announcement Date 26/04/19 06/05/20 30/04/21 30/04/22 22/04/23 27/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 37,577 18,027 24,590 22,903 24,977 27,012 26,320 29,110 31,138 31,876 31,408 33,277 38,742 34,982
EBITDA - - - - - - - - - - - - - -
EBIT 1 22,855 1,849 9,200 6,780 7,307 7,742 5,898 7,904 9,136 8,889 8,184 7,402 8,536 8,870
Operating Margin 60.82% 10.26% 37.41% 29.6% 29.25% 28.66% 22.41% 27.15% 29.34% 27.89% 26.06% 22.24% 22.03% 25.36%
Earnings before Tax (EBT) 1 867 -50,547 2,758 3,008 3,560 5,032 4,151 2,076 688.8 2,713 4,581 4,690 4,840 4,749
Net income 1 1,507 -37,878 2,068 2,255 2,664 3,675 3,106 1,528 515.2 2,024 3,425 3,527 3,502 3,186
Net margin 4.01% -210.11% 8.41% 9.85% 10.67% 13.6% 11.8% 5.25% 1.65% 6.35% 10.91% 10.6% 9.04% 9.11%
EPS 2 - - - 0.0900 0.1100 0.1500 0.1200 0.0600 0.0200 0.0700 0.1200 0.1000 0.1000 0.1000
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 22/01/21 30/04/21 23/07/21 22/10/21 22/01/22 30/04/22 23/07/22 22/10/22 21/01/23 22/04/23 22/07/23 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 6.5% -113% -11.4% 3.2% 2% 2.61% 5.2% 7.22%
ROA (Net income/ Total Assets) 0.5% -7.1% -1.3% 0.4% 0.2% 0.32% 0.52% 0.69%
Assets 1 3,440,540 2,312,397 2,663,254 2,665,525 3,587,000 3,439,048 4,107,932 4,814,141
Book Value Per Share 2 116.0 17.30 13.20 13.50 14.20 14.60 15.30 16.40
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 26/04/19 06/05/20 30/04/21 30/04/22 22/04/23 27/04/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
  1. Stock Market
  2. Equities
  3. YESBANK Stock
  4. Financials Yes Bank Limited