• DECEMBER 27, 2004

Bank of Rajasthan: Overstated valuations?

Foreign banks seem keen to get a foothold on the Indian soil. The 20% appreciation in the Bank of Rajasthan (BoR) scrip last Thursday (23rd Dec), was in response to the news that Paris based Societe Generale is planning to pick up a 14.5% stake in the bank. According to the bank’s management, the expected price of acquisition is Rs 85-95 per share. Societe Generale, which has two branches in India, is presumably hoping to grow its business and market share.

After ING Bank’s acquisition in Vysya Bank and HSBC’s stake in UTI Bank, this is the third foreign bank showing interest in an Indian counterpart. The move seems to be in anticipation of the government raising the 10% cap on voting rights of private banks and making it commensurate with the shareholding.The move also complies with the need to adhere to RBI’s draft guidelines, which restrict a single entity’s stake in a private bank to 10%. The promoters of Bank of Rajasthan at present hold 44% of the bank’s equity and post allotment this is expected to come down to 38%. The bank’s paid up capital post allotment will increase from Rs 1.1 bn to Rs 1.2 bn. Metlong Investment, Development USA Ltd and Citigroup are some of the other entities contemplating an equity stake in the bank.

In FY04 the bank earned an interest income of Rs 5 bn as compared to Rs 4.7 bn in FY03. The operating profits augmented by 25% and the deposits by 40% (YoY). Like most other banks, Bank of Rajasthan too witnessed a sharp decline in other income in 2QFY05 largely owing to a 92% drop in treasury profits. With 361 branches and 42 extension counters the bank is larger than most of its peers in terms of reach.

A price of Rs 85 to 95 per share translates into a price to book value ratio of 1.86 times, which puts BoR at the higher end of valuations than most of its peers. The following graph factors in the expected valuations of BoR at an average offer price of Rs 90 per share.

Are the valuations justified? A fundamental comparison of the bank with its peers reveals another story.

FY04ROA (%)ROE (%)Net profit
margin (%)
branch (Rs m)
employee (Rs m)
Net NPA/
advances (%)
Bank of Rajasthan1.022.510.2190.43.0
Dena Bank1.122.59.8210.69.4
Bank of India1.326.713.3300.54.5
Allahabad bank1.534.013.6170.52.4
Bank of Maharashtra1.125.211.4210.42.5

The statistics above clearly outline the fact that BoR is in no terms an outperformer amongst the other Tier II banks in its league. Considering the return ratios, Allahabad Bank outscores the rest, while in terms of net profit margins, Bank of India is close at its heels. In terms of asset quality also, BoR’s net NPA/advances ratio of 3% is not particularly impressive considering an industry average of 2.4%.

Undeniably, the deal seems to be aligned in favour of Bank of Rajasthan. But the fact that the bank offers an extensive reach makes it a speedy proposition for Societe Generale to cast its footprint wide. At a price to book value ratio of 1.86 times the valuations are 34% inflated than the current ones (current P/BV ratio is 1.39 times). But with prospects of ‘banking’ on the Indian shores, the foreign entity seems to be more than willing to pay.

Going forward, an augmentation in equity definitely augurs well for the bank’s operational performance and the same is likely to be factored into its market valuations post the stake sale.

Copyright © Equitymaster Agora Research Private Limited. All rights reserved.
Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.

LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (Research Analyst) bearing Registration No. INH000000537 (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.

SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.

Equitymaster Agora Research Private Limited (Research Analyst)
103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407