About ValuenotesResearchLearning CenterContributors' CornerServices/ProductsForums
Companies Technical Opinions Broker Research Industries Insurance Commodities MutualFunds Policy Economy MarkeTalk Blogs
Custom Search
September 3, 2010
 

ICICI Bank

January 1, 2002

Attractive Valuations….

INTRODUCTION

ICICI Bank scrip has seen a dip in the last few days along with the market. The merger between ICICI Bank and ICICI Limited has been given go ahead from RBI. As a next step, the merger is to be approved by the High court. ICICI ltd and ICICI Bank are going ahead with raising the funds needed to meet the statutory reserve requirement post merger. The management is confident about being able to raise the required funds. We feel that at current price, ICICI Bank gives a good investment opportunity as the current dip is less linked to any fundamental changes and hence the valuations look more attractive. More in the report.

** Inside The Report **

Financials

Valuations

Key Development

Taking the reverse merger route ICICI Ltd is set to merge with its erstwhile subsidiary ICICI Bank. The merger has been scheduled to take place either with effect from March ’02 or getting the RBI approval, which ever is later. The swap ratio has been decided at 2:1 that is 1 share of ICICI Bank for every 2 shares held in ICICI Ltd. The group has submitted its proposal with the RBI for its consideration and approval, and shall be subject to approvals of shareholders of respective companies, the High Courts of Mumbai and Gujarat. It would also include merger of two ICICI subsidiaries, namely, ICICI Personal Finance Services Limited and ICICI Capital Services Limited with ICICI Bank. The American Depository Shares (ADS) holder of ICICI would be issued five ADS of ICICI Bank in exchange for four ADS of ICICI.

ICICI stake in Bank to be parked in SPV

Currently, ICICI Ltd holds 46 per cent stake in ICICI Bank. In the case of merger, instead of extinguishing the shares, the company has decided to transfer the stake to a special purpose vehicle (SPV) to be created in the form of a trust. Post merger, this would form about more than 16 per cent of the total capital. This is an intelligent move by the company, as it would solve many purposes. First of all it is not prudent to extinguish capital in a scenario where the cost of raising capital itself is very high. Secondly, by doing so the bank would be able to safe guard its capital adequacy ratio. Thirdly, the plan is to divest the stake to a strategic partner few years down the line, which would fetch the bank considerable amount of cash. The shares would be transferred to the SPV at the price at which ICICI bought the shares i.e. Rs 12 per share.

Main Concern – Maintaining the reserve requirement and priority lending

A major concern in the road ahead to the merger is the reserve requirement that a bank is supposed to maintain. At present these requirements are not applicable to ICICI Ltd. A bank has to maintain a Cash Reserve Ratio of 5.5 per cent with RBI and a Statutory Liquidity Ratio of 25 per cent. ICICI would require a total of Rs 18000 crs to fulfill this requirement. Now this is a huge amount and given the current scenario. It would be much difficult for the institution to raise such an amount. The group plans to raise the required funds partly through ICICI and partly through ICICI Bank. But given the strength of ICICI Bank, substantial portion would have to be brought in by ICICI.

Another issue is of fulfilling the priority sector-lending requirement. This requirement currently stands at 40 per cent i.e. 40 per cent of the lending is to be made to priority sectors.

ICICI Ltd has taken the securitisation route to raise funds and as per reports, it has already securitised corporate loans worth Rs 4000 crs. ICICI Bank on its part is also on a deposit mobilization spree. These deposits would be apart from the deposits, which they would raise for their normal business activities.

What the FIs want

In terms of fulfilling the reserve requirement, the FIs have been demanding that it should be applicable only to the incremental deposits, or it be could be applicable in a phased manner over a period of 4-5 years. This would allow the players to put in place the strategy, which would enable them to earn a decent spread even after putting the money in government securities or keeping with RBI.

In the case of priority lending, which is to the extent of 40 per cent, FIs have been demanding that infrastructure advances be treated as priority lending. This has been the demand of the banking industry also. If this is allowed then ICICI would not have any problem in fulfilling the requirement. But we feel that RBI will allow some leeway for the players taking the universal banking route in this area.

Alternatives with ICICI to raise funds

ICICI Limited could have a game plan for the scenario where it has to maintain the statutory reserves in the first year itself. In that case it would require to raise an estimated sum of Rs 18000 crs before March ’02. For this is has following options available:

  • Reduction of loan portfolio - ICICI could reduce its loan porfolio. This could be done by withholding the proceeds from loan repayment or by way of securitisation of loans. ICICI could offload some of its good loans at discount to other players.
  • Through retail deposits of ICICI Bank – ICICI Bank could raise part of the funds requirement through retail deposits. This would bring down the burden on ICICI Ltd and retail deposits could be a good low cost option.
  • ICICI Ltd itself could go in for additional borrowing for the funds requirement. This would of course be in addition to the fund requirement in the normal course of the business.

Negative impact post merger

Average cost of borrowing for ICICI ltd for FY01 was 11.71 per cent. Its Gross yield was 13.54 per cent for the same period. Either way ICICI Ltd would have to take a hit in the bottom-line in the initial years. By bringing down its loan portfolio and diverting these funds for the reserve requirement it would have to forego some of the interest spread. CRR would get a return of 6.5 per cent and amount in SLR would generate a return of about 9.5 per cent. Even in the case of fresh funds the cost of borrowing would be higher and the return on those funds would be less.

How the players would be benefited  

  • The main objective of adopting the path of universal banking is that financial institutions are finding it increasingly hard to survive in a scenario of high cost of borrowing and decreasing spread with interest rates going down. Cost of borrowing for a financial institution through bonds is much higher than a bank, which can raise current and saving deposits. As per regulations, FIs cannot raise these deposits. Post merger it would be possible for them to do so.
  • Also increasing disintermediation has made things increasingly difficult for ICICI Ltd. Triple "A" borrower, customers of ICICI Ltd, can today access funds at much lower cost than from ICICI Ltd. And ICICI Ltd cannot afford to lend at that rate, as its own cost of funds is high. Once it is converted into bank it would have access to cheap funds, which would enable it to lend at competitive rates.
  • ICICI Ltd as a combined entity would be better equipped to handle issues arising from potential asset liability mismatches due to more stable deposit base.
  • Post merger ICICI Bank would be able to significantly enhance its fee based income based on the strength of its balance sheet. At present ICICI Ltd cannot carry out certain activities as it is not a bank and therefore loses out on the fee based income. ICICI Bank on the other was constrained because of the limited size of its balance sheet. The sheer size of the balance sheet post merger would boost the fee-based income.
  • The high margin retail loan portfolio is at present with the various subsidiaries. Post merger this would be transferred to ICICI Bank.

The Flip side

  • The assets quality of ICICI Bank, which has been its biggest strength, would be affected post merger. ICICI Ltd has NPAs of 5.2 per cent for FY01 as against ICICI Bank’s NPAs of 1.4 per cent.
  • At present ICICI Ltd can claim a deduction of upto 40 per cent of its profits from its long term lending by transferring the amount to special reserve. Post merger, this benefit would stand withdrawn in the case of incremental loans.

The success of this merger would really depend on the fact that how the merged entity is able to raise low cost retail deposits, one to offset the negative impact from fulfilling the reserve requirement and second to replace its high cost wholesale borrowings. It would also depend on how effectively it is able to leverage the corporate relations and the large fund base in bringing in non-fund income.

Accelerated Provisioning – Still in Offing..?

One concern, which still looms large is whether ICICI Ltd would still require to make any accelerated provisioning to clear its books. The question is to what extent and what would be the magnitude. We expect that ICICI would like to clean up its books before making a new beginning. If no major surprises come, the going for the new entity would be really good.

Financials

ICICI Bank

(Rs Crs)

Particulars

Q2 01-02

Q2 00-01

% Change

H1 FY02

H1 FY01

% Change 

Interest income

464.69

287.34

61.7

933.0

570.9

63.4

Other Income

95.11

34.12

178.8

222.3

65.3

240.2

Total Income

559.80

321.46

74.1

1155.3

636.2

81.6

Operating expenses

139.26

71.56

94.6

277.4

126.2

119.7

Interest expense

323.58

191.36

69.1

642.1

389.5

64.9

Gross Profit

96.96

58.54

65.6

235.6

120.4

95.7

Provisions & cont.

1.25

22.43

-94.4

46.91

36.5

28.5

PBT

95.71

36.11

165.1

188.7

83.9

124.9

Tax

29.56

6.05

388.6

57.3

13.7

318.1

PAT

66.15

30.06

120.1

131.4

70.2

87.2

Int. exp/Int. inc. (%)

69.6

66.6

 

68.8

68.2

 

NPM (%)

11.8

9.4

 

11.4

11.0

 

EPS (Rs)

3.00

1.53

 

5.96

3.57

 

Financial Highlights:

  • Net Profit up by 120 per cent to Rs 66.2 crs.
  • Operating Profit up by 66 per cent to Rs 97 crs.
  • Total Deposits up by 80 per cent to Rs 17515 crs since September ’00.
  • Total customer assets up by 80.4 per cent to Rs 11409 crs.
  • Return on Assets up from 1.29 per cent to 1.37 per cent on annualized basis.
  • Return on Net Worth up from 11.85 per cent to 19.07 per cent on annualized basis.
  • Market share in Deposits up from 0.97 per cent to 1.52 per cent in the first half.
  • Market share in customer assets up from 1.26 per cent to 2.01 per cent in first half.
  • Cost to Income ratio up from 51.2 per cent to 54.1 per cent in first half.

ICICI Limited

Particulars

Q2 FY02

Q2 FY01

% Change

H1 FY02

H1 FY01

% Change

Income from Operations

2381.17

2191.91

8.6

4809.7

4329.68

11.1

Other Income

24.49

15.01

63.2

47.86

31.04

54.2

Total Income

2405.66

2206.92

9.0

4857.56

4360.72

11.4

Total Expenditure

195.19

193.09

1.1

410.6

397.88

3.2

Interest Expense

1739.33

1639.56

6.1

3474.48

3176.08

9.4

Gross Profit

471.14

374.27

25.9

972.48

786.76

23.6

Depreciation

115.28

97.35

18.4

230.98

196.37

17.6

PBT

355.86

276.92

28.5

741.5

590.39

25.6

Provision for Tax

 

 

 

 

 

 

Current Tax

26.45

23

15.0

74.45

49

51.9

Deffered Tax

47.55

0

 

59.55

0

 

PAT

281.86

253.92

11.0

607.5

541.39

12.2

 

 

 

 

 

 

 

Int. exp/Total Income

73%

75%

 

72%

73%

 

NPM

14.9%

12.6%

 

15.4%

13.6%

 

EPS

3.6

3.2

 

7.7

6.9

 

Financial Highlights:

  • Net Profit up by 11 per cent to Rs 282 crs.
  • Total assets up by 8.7 per cent to Rs 74371 crs.
  • Return on Assets remained stable at 1.8 per cent on an annualized basis in the first half.
  • Return on Net Worth up from 13.5 per cent to 14.7 per cent on annualized basis in the first half.
  • Overheads / Net Income from Operations down from 18.5 per cent to 14.2 per cent on an annualized basis in the first half.
  • Overheads / Average net assets down from 0.6 per cent to 0.5 per cent on an annualized basis in the first half.

Valuations

Particular

* Book value (Rs)

Market Price (Rs)

Mkt Pr/Bk value (x)

EPS**

PE (x)

Corporation Bank

125.75

121.0

0.96

28.55

4.24

HDFC Bank.

38.48

220.0

5.72

9.34

23.55

ICICI Bank.

65.53

83.0

1.27

11.93

6.96

* Book value is as of 31st March 01.

 Particular

ICICI Ltd

ICICI Bank

CMP

41.30

83

EPS **

15.4

11.93

Book Value

102.8

65.5

Mkt Pr/Bk value

0.41

1.27

PE

2.68

6.96

** Annualised

Based on the December 01 quarter EPS as per KRC Earning Estimates, the stock is trading at a PE of 6.6 based on annualized earnings.

ICICI group has pioneered the concept of universal banking in India. And probably no other player has prepared it self for moving towards that, as much as ICICI group. The concept of universal banking has found favour with many global players. Some of the international players, which have realized the benefits of universal banking are ABN-AMRO, Citigroup, HSBC, UBS etc. No doubt in the time to come the benefits of this move will start flowing in.

Technicals:

Last Prices: 83.20

13 Day EMA: 89

15 Day EMA: 95

200 Day EMA: 116

It is below all its three EMAs and is placed near the over sold zone. The Parabolic SAR is currently in sell mode. MACD indicator is in negative zone. Thus a move passed 90, will give bullish triggers. The scrip witnesses an average volume of 50-70 thousand shares. It has a support at 79 while resistance for the short term is at 99.

 

 

Medium term investors should accumulate

For further clarifications/ suggestions please contact-

KRC Research É 91-22-830 4923

Ê 91-22-820 5311

KRC Sales É 91-22-233 8050

Ê 91-22-265 4372

* krc@vsnl.com

Disclaimer:

This publication has been prepared solely for information purpose and does not constitute a solicitation to any person to buy or sell a security. While the information contained therein has been obtained from sources believed to be reliable, investors are advised to satisfy themselves before making any investments. Kisan Ratilal Choksey Shares & Sec Pvt. Ltd., does not bear any responsibility for the authentication of the information contained in the reports and consequently, is not liable for any decisions taken based on the same.

 

Further, KRC Research Reports only provide information updates and analysis. All opinion for buying and selling are available to investors when they are registered clients of KRC Investment Advisory Services. As a matter of practice, KRC refrains from publishing any individual names with its reports.

As per SEBI requirements it is stated that, Kisan Ratilal Choksey Shares & Sec Pvt. Ltd., and/or individuals thereof may have positions in securities referred herein and may make purchases or sale thereof while this report is in circulation.

Bookmark and Share
  
  
 
 
 
Nifty and Stock Tips by
 Feedback