​​​
  1. PNB: TP at Rs 180, 32% upside from current level

PNB: TP at Rs 180, 32% upside from current level

After the 24% correction in the past two months, we believe incremental risk reward is turning favourable again for PNB.

By: | Published: July 7, 2017 3:41 AM
PNB, PNB news, PNB latest news, PNB rating, PNB nomura rating, nomura, nomura report We value PNB’s subsidiaries at Rs 46/share after applying a 15% holding discount.

After the 24% correction in the past two months, we believe incremental risk reward is turning favourable again for PNB. Our adjusted book valuation of 0.55x Mar-19 book factors in Rs 790 billion of total stress vs gross NPAs of Rs 554 billion (FY17) adequately captures any asset quality risks. Near-term provisioning will remain elevated given the lower coverage of 41%, but the large stock of prudentially written-off NPAs provides comfort on recoveries/ upgrades. Subsidiaries now contribute 33% of PNB’s valuation, and will continue to accrete value. We maintain our TP of Rs 180, which is based on 0.8x Mar-19 book and implies 32% upside from current levels. While we previously believed street expectations from the resolution of NPAs were high, with the recent 24% correction, we believe expectations are more realistic now. We factor in 60% loss given default, system loan growth remains anaemic at 5% y-o-y, and coupled with MCLR migration implies that PPOP pressure will continue for corporate banks, including PNB.

We highlighted in our May-17 downgrade note that PNB’s large one-off income in FY17 will not recur, and hence we factor in PPOP of Rs 125 billion/ Rs 132 billion in FY1Y18/19F vs Rs 160 billion of PPOP in FY17. Without much reliance on such one-off income, we expect ROE of 10% by end-FY19F.

We revise down FY18F PAT by 56%, but FY19F remains largely unchanged. With ~10% ROEs, current valuation at 0.55x Mar-19 book is undemanding, in our view. We value PNB’s subsidiaries at Rs 46/share after applying a 15% holding discount. Our TP implies 0.8x Mar-19 adjusted book. Subsidiaries now contribute 33% of PNB’s valuation, and will continue to accrete value.

We maintain our TP of Rs 180, which is based on 0.8x March 2019 book and implies 32% upside from current levels. Risks: Sharperthan-expected moderation in PPOP/assets and higher-than-expected LGD are the key downside risks, in our view.

Get live Stock Prices from BSE and NSE and latest NAV, portfolio of Mutual Funds, calculate your tax by Income Tax Calculator, know market’s Top Gainers, Top Losers & Best Equity Funds. Like us on Facebook and follow us on Twitter.

  1. No Comments.

Go to Top