City Union Bank, 532210, CUB Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,989.15
10.99
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12,097.90
0.93%
1.31

Chart

Price | P:E | P:BV | EV:EBITDA | EPS

NII CAGR (%)

10 Years
5 Years
3 Years

16.52
-
16.69

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.21
16.35
10.14

PAT CAGR (%)

10 Years
5 Years
3 Years

1.66
1.47

P:E (Median)

8 Years
5 Years
3 Years

18.95
13.49
11.69

P:BV (Average)

8 Years
5 Years
3 Years

1.69
1.66
1.47

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.50
7.46
7.60

Quarterly Results

Standalone Figures in Rs. Crores

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Interest Earned 1,478.74 1,326.24 11.50% 1,433.95 1,304.05 9.96% 1,388.64 1,266.17 9.67% 1,374.12 1,228.07 11.89%
Interest Exp. 890.99 810.31 9.96% 851.46 765.62 11.21% 843.47 743.62 13.43% 827.54 713.81 15.93%
Net Interest Income 587.74 515.93 13.92% 582.49 538.42 8.19% 545.17 522.54 4.33% 546.57 514.25 6.28%
NIM 3.58 3.63 -1.38% 3.60 3.70 -2.70% 3.54 3.67 -3.54% 3.66 3.65 0.27%
Other Income 228.39 192.88 18.41% 226.32 182.07 24.30% 192.13 191.48 0.34% 175.23 195.02 -10.15%
Total Income 1,707.12 1,519.11 12.38% 1,660.27 1,486.11 11.72% 1,580.77 1,457.65 8.45% 1,549.35 1,423.09 8.87%
Operating Exp. 380.14 344.77 10.26% 380.63 333.88 14.00% 363.81 299.76 21.37% 369.98 292.23 26.61%
Operating Profit 436.00 364.03 19.77% 428.18 386.61 10.75% 373.49 414.27 -9.84% 351.82 417.04 -15.64%
Provision 75.00 46.00 63.04% 70.00 56.00 25.00% 39.00 152.00 -74.34% 32.00 159.00 -79.87%
PBT 361.00 318.03 13.51% 358.18 330.61 8.34% 334.49 262.27 27.54% 319.82 258.04 23.94%
PBTM 24.41 23.98 1.79% 24.98 25.35 -1.46% 24.09 20.71 16.32% 23.27 21.01 10.76%
TAX 75.00 65.00 15.38% 73.00 50.00 46.00% 70.00 35.00 100.00% 65.00 40.00 62.50%
PAT 286.00 253.03 13.03% 285.18 280.61 1.63% 264.49 227.27 16.38% 254.82 218.04 16.87%
PATM 19.34% 19.08% 19.89% 21.52% 19.05% 17.95% 18.54% 17.75%
EPS 3.86 3.42 12.87% 3.85 3.79 1.58% 3.57 3.07 16.29% 3.44 2.94 17.01%
Gross NPA 1,693.04 1,968.11 -13.98% 1,725.50 2,034.63 -15.19% 1,806.45 2,081.07 -13.20% 1,854.43 1,920.16 -3.42%
Gross NPA% 3.36 4.47 -24.83% 3.54 4.66 -24.03% 3.88 4.91 -20.98% 3.99 4.37 -8.70%
Net NPA 701.54 940.90 -25.44% 775.02 998.73 -22.40% 853.50 1,038.59 -17.82% 898.68 1,017.64 -11.69%
Net NPA% 1.42 2.19 -35.16% 1.62 2.34 -30.77% 1.87 2.51 -25.50% 1.97 2.36 -16.53%
CASA 27.68 29.12 -4.95% 29.45 29.56 -0.37% 29.52 30.77 -4.06% 30.63 29.88 2.51%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Interest Earned 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest Exp. 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Net Interest Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
NIM 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Total Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Operating Exp. 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Operating Profit 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Provision 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBTM 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
TAX 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Gross NPA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Gross NPA% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Net NPA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Net NPA% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
CASA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Interest Income 2,261.99 2,123.47 2,162.80 1,916.49 1,829.66 1,675.19 1,611.49 1,430.30 1,198.77 981.04 807.37 Interest Earned 5,675.45 5,270.57 4,714.34 4,104.78 4,134.68 4,168.60 3,767.17 3,402.42 3,173.79 2,944.21 2,698.86 Interest Expended 3,413.46 3,147.10 2,551.54 2,188.29 2,305.02 2,493.41 2,155.68 1,972.12 1,975.02 1,963.17 1,891.49 Int. income Growth 8.17% -1.82% 12.85% 4.75% 9.22% 3.95% 12.67% 19.31% 22.19% 21.51% Other Income 822.07 741.66 810.36 759.08 688.77 679.95 514.39 532.10 483.95 409.98 404.10 Total Income 6,497.51 2,865.13 2,973.16 2,675.57 2,518.43 2,355.14 2,125.88 1,962.40 1,682.72 1,391.02 1,211.47 Total Expenditure 1,494.56 1,559.00 1,722.83 1,605.39 1,738.14 1,689.83 1,139.52 1,119.94 936.94 735.89 654.61 Employee Cost - 613.81 530.37 503.60 463.72 420.65 364.44 315.88 298.14 213.17 210.27 % Of Sales - 11.65% 11.25% 12.27% 11.22% 10.09% 9.67% 9.28% 9.39% 7.24% 7.79% Opt. & Establishment Exp. - 809.97 697.66 661.68 674.34 672.08 582.94 491.23 443.85 396.99 355.28 % Of Sales - 15.37% 14.80% 16.12% 16.31% 16.12% 15.47% 14.44% 13.98% 13.48% 13.16% Provisions - 286.00 640.50 610.15 775.02 755.08 315.14 417.75 300.97 230.59 182.52 % Of Sales - 5.43% 13.59% 14.86% 18.74% 18.11% 8.37% 12.28% 9.48% 7.83% 6.76% EBITDA 1,589.50 1,306.13 1,250.33 1,070.18 780.29 665.31 986.36 842.46 745.78 655.13 556.86 EBITDA Margin 73.67% 61.51% 57.81% 55.84% 42.65% 39.72% 61.21% 58.90% 62.21% 66.78% 68.97% Depreciation 0.00 75.39 72.85 85.02 87.47 78.99 61.50 52.46 53.01 52.43 46.73 PBT 1,373.49 1,230.73 1,177.48 985.17 692.82 586.32 924.85 790.00 692.77 602.69 510.13 Exceptional Inc./Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Provision for Tax 283.00 215.00 240.00 225.00 100.00 110.00 242.00 198.00 190.00 158.00 126.00 Tax Rate 20.60% 17.47% 20.38% 22.84% 14.43% 18.76% 26.17% 25.06% 27.43% 26.22% 24.70% PAT 1,090.49 1,015.73 937.48 760.17 592.82 476.32 682.85 592.00 502.77 444.69 384.13 PAT before Minority Interest 1,090.49 1,015.73 937.48 760.17 592.82 476.32 682.85 592.00 502.77 444.69 384.13 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 35.36% 35.45% 31.53% 28.41% 23.54% 20.22% 32.12% 30.17% 29.88% 31.97% 31.71% PAT Growth 11.39% 8.35% 23.33% 28.23% 24.46% -30.25% 15.35% 17.75% 13.06% 15.77% EPS 14.72 13.71 12.65 10.26 8.00 6.43 9.22 7.99 6.79 6.00 5.18

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 8,401.43 7,457.21 6,585.71 5,842.48 5,296.07 4,840.76 4,163.24 3,570.20 3,052.00 2,695.52 Share Capital 74.07 74.04 73.96 73.88 73.73 73.45 66.47 60.11 59.82 59.66 Total Reserves 8,327.36 7,383.17 6,511.75 5,768.59 5,222.34 4,767.31 4,096.76 3,510.09 2,992.18 2,635.87 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Deposits 55,656.64 52,397.86 47,689.67 44,537.36 40,832.49 38,447.95 32,852.62 30,115.74 27,158.13 24,074.96 Borrowings 4,724.16 4,688.09 5,311.82 1,345.70 2,032.40 480.91 1,735.88 531.00 664.55 168.82 Other Liabilities & Provisions 2,043.64 2,051.40 1,943.72 1,586.15 1,572.57 1,489.27 1,185.51 1,053.84 929.29 931.83 Total Liabilities 70,825.87 66,594.56 61,530.92 53,311.69 49,733.53 45,258.89 39,937.25 35,270.78 31,803.97 27,871.13 Net Block 270.37 239.33 214.65 232.69 245.16 250.03 223.13 215.08 217.56 210.41 Gross Block 1,035.50 938.90 860.43 797.45 759.25 689.84 602.68 542.98 492.90 433.64 Accumulated Depreciation 765.13 699.58 645.78 564.76 514.09 439.81 379.55 327.90 275.35 223.23 Total Non-Current Assets 68,403.72 64,274.59 59,481.27 51,441.52 48,011.05 43,598.85 38,591.48 33,958.21 30,751.00 26,583.35 Lease Adjustment A/c 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash and balance with RBI 4,615.40 3,302.36 2,965.10 2,792.71 2,030.37 1,993.12 1,861.80 1,484.19 1,412.57 1,233.51 Balance with banks and money at call 2,328.12 3,346.92 3,721.83 2,822.35 2,691.28 970.16 774.65 1,394.79 1,237.50 1,303.26 Investments 15,664.11 14,332.63 12,221.22 9,435.94 9,116.79 7,712.20 7,879.11 7,031.45 6,826.45 5,870.67 Advances 45,525.72 43,053.35 40,358.47 36,157.83 33,927.45 32,673.34 27,852.79 23,832.70 21,056.92 17,965.50 Other Assets 2,422.14 2,319.99 2,049.64 1,870.16 1,722.49 1,660.03 1,345.78 1,312.57 1,052.97 1,287.77 Total Assets 70,825.86 66,594.58 61,530.91 53,311.68 49,733.54 45,258.88 39,937.26 35,270.78 31,803.97 27,871.12 Contingent Liabilities 7,847.00 10,263.66 9,295.73 8,191.54 8,502.71 4,835.45 5,716.00 7,176.35 6,504.40 7,536.52 Bills for collection 469.91 401.08 409.02 372.62 335.79 460.81 319.09 256.97 309.85 266.46 Adjusted Book Value 113.43 100.72 89.05 79.08 71.83 65.91 56.94 49.09 42.17 37.34

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 436.20 724.13 1,165.50 921.80 1,836.23 418.60 -183.10 283.61 248.46 130.65 PBT 1,015.73 937.48 760.17 592.82 476.32 682.85 592.00 502.77 444.69 395.02 Adjustment 452.93 758.49 663.18 652.93 699.70 528.95 500.05 338.30 315.52 215.20 Adjustments for Liabilities & Assets -868.99 -779.17 -236.90 -256.54 623.84 -601.62 -1,158.15 -458.63 -543.05 -332.98 Refund/(Payment) of direct taxes -163.48 -192.68 -20.95 -67.41 36.37 -191.58 -117.00 -98.83 31.29 -146.60 Other Direct Payments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -106.41 -71.88 -62.84 -37.96 -59.59 -86.69 -60.53 -50.32 -59.99 -64.33 Net Fixed Assets -96.60 -78.47 -62.98 -38.20 -69.41 -87.16 -59.70 -50.08 -59.26 -74.18 Other Investment Activity -1107.38 -1001.74 -898.39 -857.04 -845.94 -750.37 -653.00 -602.97 -557.23 -512.64 Cash from Financing Activity -35.53 -689.90 -30.79 9.57 -18.28 -5.07 1.09 -4.38 -75.17 290.83 Closing Cash & Equivalent 6,943.53 6,649.27 6,686.93 5,615.06 4,721.65 2,963.28 2,636.44 2,878.98 2,650.07 2,536.77 Net Cash Inflow / Outflow 294.25 -37.66 1,071.87 893.41 1,758.36 326.84 -242.53 228.90 113.30 357.15 Opening Cash & Equivalents 6,649.27 6,686.93 5,615.06 4,721.65 2,963.28 2,636.44 2,878.98 2,650.07 2,536.77 2,179.62

Financial Ratios

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value 113.43 100.72 89.05 79.08 71.83 65.91 56.94 49.09 42.17 37.34 NIM 3.12 3.38 3.23 3.57 3.51 3.72 3.73 3.55 3.21 3.06 Yield on Advances 11.58 10.95 10.17 11.44 12.29 11.53 12.22 13.32 13.98 15.02 Yield on Investments 6.33 5.88 5.67 8.65 8.44 7.60 7.83 9.19 8.59 9.42 Cost of Liabilities 5.21 4.47 4.13 5.02 5.82 5.54 5.70 6.44 7.06 7.80 Interest Spread 6.37 6.48 6.04 6.41 6.47 5.99 6.51 6.87 6.93 7.22 ROCE 11.70% 12.05% 11.04% 10.51% 10.16% 17.34% 16.70% 18.57% 19.54% 21.12% Cost Income Ratio 47.06 38.85 40.37 41.72 43.04 41.67 38.46 40.94 40.10 42.83 Core Cost Income Ratio 47.93 38.49 41.16 45.66 46.17 42.32 40.39 43.75 41.45 45.07 Operating Costs to Assets 1.90 1.73 1.76 1.97 2.04 1.96 1.89 1.95 1.75 1.86 Loans/Deposits 0.08 0.09 0.11 0.03 0.05 0.01 0.05 0.02 0.02 0.01 Cash/Deposits 0.08 0.06 0.06 0.06 0.05 0.05 0.06 0.05 0.05 0.05 Investment/Deposits 0.28 0.27 0.26 0.21 0.22 0.20 0.24 0.23 0.25 0.24 Inc Loan/Deposits 8.49% 8.95% 11.14% 3.02% 4.98% 1.25% 5.28% 1.76% 2.45% 0.70% Credit Deposits 81.80% 82.17% 84.63% 81.19% 83.09% 84.98% 84.78% 79.14% 77.53% 74.62% Interest Expended / Interest earned 59.71% 54.12% 53.31% 55.75% 59.81% 57.22% 57.96% 62.23% 66.68% 70.08% Interest income / Total funds 7.44% 7.08% 6.67% 7.76% 8.38% 8.32% 8.52% 9.00% 9.26% 9.68% Interest Expended / Total funds 4.44% 3.83% 3.56% 4.32% 5.01% 4.76% 4.94% 5.60% 6.17% 6.79% CASA 30.63% 29.88% 32.56% 29.15% 24.97% 25.22% 24.22% 23.37% 20.37% 19.23%

Top Investors:

sbi mutual fund

hdfc mutual fund

small cap world fund inc

franklin texpleton mutual fund

axis mutual fund

hdfc life insurance company

vilasini vaidyanathan

visalam g

kotak funds india midcap fund

nippon india mutual fund

Annual Reports:

News Update:

City Union Bank opens two new branches
24th Mar 2025, 16:00 PM

As on date the Bank has 859 branches in total
Read More
City Union Bank opens two new branches in Karnataka
15th Mar 2025, 13:01 PM

The first branch is located at Gadag
Read More
City Union Bank opens new branches in Tamil Nadu
11th Mar 2025, 10:58 AM

As on date the Bank has 848 branches in total
Read More
City Union Bank reports 13% rise in Q3 net profit
1st Feb 2025, 11:30 AM

Total income of the bank increased by 12.38% at Rs 1707.12 crore for Q3FY25
Read More
City Union Bank - Quarterly Results
31st Jan 2025, 16:55 PM

Read More

City Union Bank Ltd.

Bank - Private

BSE: 532210 | NSE: CUB

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | EPS

NII CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

City Union Bank Ltd.

Bank - Private

BSE: 532210 | NSE: CUB

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | EPS

NII CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: