Company Valuation: CSB Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 36,632 42,521 61,501 52,436 59,072 57,892 - -
Change - 16.08% 44.63% -14.74% 12.66% -2% - -
Enterprise Value (EV) 36,632 42,521 61,501 52,436 59,072 57,892 57,892 57,892
Change - 16.08% 44.63% -14.74% 12.66% -2% 0% 0%
P/E 7.99x 7.77x 10.9x 8.83x 9.33x 7.58x 5.93x 5.52x
PBR 1.38x 1.33x 1.7x 1.21x 1.25x 1.05x 0.9x 0.85x
PEG - 0.4x 3.07x 1.85x 1.41x 0.4x 0.2x 0.75x
Capitalization / Revenue 3.18x 3.19x 4.17x 3.55x 3.43x 2.32x 1.9x 1.28x
EV / Revenue 0x 0x 0x 0x 0x 2.32x 1.9x 1.28x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.58x 3.58x 3.42x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 26.43 31.55 32.67 34.23 36.5 44 56.27 60.4
Distribution rate - - - - - - - -
Net sales 1 11,533 13,338 14,764 14,762 17,203 24,912 30,441 45,400
EBITDA - - - - - - - -
EBIT 1 5,955 6,137 7,799 9,102 10,854 12,654 16,183 16,944
Net income 1 4,585 5,474 5,668 5,938 6,332 7,608 9,768 10,478
Net Debt - - - - - - - -
Reference price 2 211.15 245.10 354.50 302.25 340.50 333.70 333.70 333.70
Nbr of stocks (in thousands) 173,486 173,486 173,486 173,486 173,486 173,486 - -
Announcement Date 5/6/22 A 4/28/23 A 4/26/24 A 4/28/25 A 5/4/26 A - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.58x - - - 604M
13.56x - - 1.86% 912B
6.23x - - 4.98% 410B
12.22x - - 2.1% 396B
12.24x - - 4.26% 343B
6.14x - - 5.03% 327B
6.78x - - 4.69% 299B
17.6x - - 2.39% 280B
14.81x - - 2.66% 266B
11.34x - - 2.3% 251B
Average 10.85x 3.36% 348.36B
Weighted average by Cap. 11.39x 3.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CSBBANK Stock
  4. Valuation CSB Bank Limited