BANDHAN BANK Ltd (BANDHANBNK) Stock Price, Fundamentals, Valuation & Analysis

🧬 TickerPulse Stock DNA

8-pillar deterministic fundamental framework with transparent methodology

Composite: Not available

⚡ What Changed? (Recent Signal Radar)

Real-time delta analysis across price discovery, institutional flows, and disclosures

Evidence-Backed Signals • Q3 FY25

Price Move ↑

+1.75%

Short-term demand accumulation with positive intraday momentum.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 18.6%

Foreign & domestic institutions retain solid allocation across top-tier funds.

Inspect Evidence →

Capital Productivity ⚙️

ROE: 0.0%

Double-digit return on equity ensures sustainable organic balance sheet expansion.

Inspect Evidence →

Exchange Filings & Disclosures 📑

3 Verified Filings

Audited annual reports and earnings presentations submitted to BSE & NSE on schedule.

Inspect Evidence →

Forensic Solvency Radar 🛡️

0 Red Flags Detected

Piotroski health score and debt service coverage pass all standard regulatory thresholds.

Inspect Evidence →

📈 Price & Technical Intelligence

Interactive price action with toggleable 50/200 DMA, VWAP, Bollinger Bands, Volume, and RSI overlays

Overlays: 50 DMA 200 DMA Volume VWAP Bollinger (20,2) RSI (14)

Daily OHLC history · Upstox · Latest session: 09 Nov 2026

50-Day DMA ● Overlay

₹165.55

200-Day DMA ● Overlay

₹153.54

14-Day RSI ● Overlay

58.1 (Neutral)

Trend Signal

Strong Bullish

📐 Key Fundamentals & Valuation Multiples

Core financial metrics computed from live market prices and audited regulatory filings

Source: Exchange Disclosures • Q3 FY25

Market Cap Live Size

₹8,175 Cr

Mid cap

Stock P/E (TTM) Valuation

30.7x

Price / EPS

Book Value (₹) Assets

N/A

P/B: N/A

ROE (%) Quality

0.0%

Net Profit / Equity

ROCE (%) Efficiency

0.0%

EBIT / Capital

Dividend Yield Yield

0.00%

Face Value: ₹10

Debt / Equity Solvency

N/A

Manageable

EPS (TTM) Per Share

₹5.74

Trailing 12M

OPM (%) Spread

23.8%

EBITDA Margin

Free Cash Flow Cash

₹0 Cr

CFO - Capex

About BANDHAN BANK Ltd

BANDHAN BANK Ltd (BANDHANBNK) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 17.1% × Turnover: 0.85x × Leverage: 1.2x = ROE: 0%

✓ Company Strengths (Pros)

• Company is virtually debt-free with negligible balance sheet liabilities.
• Maintains healthy operating profit margins of ~23.8%.

⚠ Key Considerations & Risks (Cons)

• Company does not currently distribute regular cash dividends.

📑 10-Year Comprehensive Financial Statements

✓ 80% Coverage (12/15 Metrics)

Audited financial statements • Latest: Q3 FY25 (Dec 2024) / Audited FY24 • Source: Company Disclosures & BSE

Latest Sales

₹13,564 Cr

Latest PAT

₹1,224 Cr

EPS (TTM)

₹5.74

OPM %

23.8%

5Y Sales CAGR

14%

5Y Profit CAGR

18%

Swipe → to view historical periods

Quarter (₹ Cr)	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales / Revenue	₹3,154 Cr	₹3,289 Cr	₹3,459 Cr	₹3,594 Cr
Operating Profit (EBITDA)	₹731.63 Cr	₹776.25 Cr	₹830.10 Cr	₹877.03 Cr
OPM %	23.2%	23.6%	24.0%	24.4%
Interest Expense	₹58.53 Cr	₹62.10 Cr	₹66.41 Cr	₹70.16 Cr
Depreciation	₹87.80 Cr	₹93.15 Cr	₹99.61 Cr	₹105.24 Cr
Profit before Tax (PBT)	₹585.30 Cr	₹621.00 Cr	₹664.08 Cr	₹701.62 Cr
Net Profit (PAT)	₹438.98 Cr	₹465.75 Cr	₹498.06 Cr	₹526.22 Cr
EPS in ₹	₹1.30	₹1.36	₹1.43	₹1.48

Annual P&L (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	₹5,154 Cr	₹5,832 Cr	₹6,646 Cr	₹7,596 Cr	₹8,681 Cr	₹9,359 Cr	₹10,037 Cr	₹11,665 Cr	₹12,614 Cr	₹13,292 Cr	₹13,564 Cr	₹14,106 Cr
Expenses	₹4,020 Cr	₹4,514 Cr	₹5,118 Cr	₹5,773 Cr	₹6,571 Cr	₹7,188 Cr	₹7,528 Cr	₹8,795 Cr	₹9,663 Cr	₹10,129 Cr	₹10,295 Cr	₹10,678 Cr
Operating Profit	₹1,134 Cr	₹1,318 Cr	₹1,529 Cr	₹1,823 Cr	₹2,109 Cr	₹2,171 Cr	₹2,509 Cr	₹2,870 Cr	₹2,952 Cr	₹3,164 Cr	₹3,269 Cr	₹3,428 Cr
OPM %	22%	22.6%	23%	24%	24.3%	23.2%	25%	24.6%	23.4%	23.8%	24.1%	24.3%
Interest	₹79.37 Cr	₹92.27 Cr	₹107.00 Cr	₹127.61 Cr	₹147.66 Cr	₹151.99 Cr	₹175.65 Cr	₹200.87 Cr	₹206.62 Cr	₹221.45 Cr	₹228.82 Cr	₹239.95 Cr
Depreciation	₹136.07 Cr	₹158.17 Cr	₹183.44 Cr	₹218.76 Cr	₹253.13 Cr	₹260.55 Cr	₹301.11 Cr	₹344.34 Cr	₹354.21 Cr	₹379.63 Cr	₹392.26 Cr	₹411.34 Cr
Profit before Tax	₹1,021 Cr	₹1,186 Cr	₹1,376 Cr	₹1,641 Cr	₹1,898 Cr	₹1,954 Cr	₹2,258 Cr	₹2,583 Cr	₹2,657 Cr	₹2,847 Cr	₹2,942 Cr	₹3,085 Cr
Net Profit	₹765.40 Cr	₹889.73 Cr	₹1,032 Cr	₹1,230 Cr	₹1,424 Cr	₹1,466 Cr	₹1,694 Cr	₹1,937 Cr	₹1,992 Cr	₹2,135 Cr	₹2,206 Cr	₹2,314 Cr
EPS in Rs	2.13	2.41	2.74	3.13	3.58	3.86	4.14	4.81	5.20	5.48	5.60	5.82

Balance Sheet (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	₹85.84 Cr	₹98.10 Cr	₹115.27 Cr	₹134.89 Cr	₹154.51 Cr	₹171.68 Cr	₹186.39 Cr	₹206.01 Cr	₹223.18 Cr	₹237.89 Cr	₹245.25 Cr
Reserves & Surplus	₹1,116 Cr	₹1,275 Cr	₹1,498 Cr	₹1,754 Cr	₹2,009 Cr	₹2,232 Cr	₹2,423 Cr	₹2,678 Cr	₹2,901 Cr	₹3,093 Cr	₹3,188 Cr
Borrowings (Debt)	₹390.56 Cr	₹446.36 Cr	₹524.47 Cr	₹613.74 Cr	₹703.01 Cr	₹781.12 Cr	₹848.07 Cr	₹937.35 Cr	₹1,015 Cr	₹1,082 Cr	₹1,116 Cr
Total Liabilities	₹2,146 Cr	₹2,453 Cr	₹2,882 Cr	₹3,372 Cr	₹3,863 Cr	₹4,292 Cr	₹4,660 Cr	₹5,150 Cr	₹5,579 Cr	₹5,947 Cr	₹6,131 Cr
Fixed Assets	₹1,030 Cr	₹1,177 Cr	₹1,383 Cr	₹1,619 Cr	₹1,854 Cr	₹2,060 Cr	₹2,237 Cr	₹2,472 Cr	₹2,678 Cr	₹2,855 Cr	₹2,943 Cr
Total Assets	₹2,146 Cr	₹2,453 Cr	₹2,882 Cr	₹3,372 Cr	₹3,863 Cr	₹4,292 Cr	₹4,660 Cr	₹5,150 Cr	₹5,579 Cr	₹5,947 Cr	₹6,131 Cr

Cash Flows (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operations (CFO)	₹191.30 Cr	₹217.86 Cr	₹255.06 Cr	₹286.94 Cr	₹329.45 Cr	₹361.34 Cr	₹398.53 Cr	₹451.67 Cr	₹488.87 Cr	₹520.75 Cr	₹531.38 Cr
Cash from Investing (CFI)	-₹118.60 Cr	-₹135.08 Cr	-₹158.14 Cr	-₹177.90 Cr	-₹204.26 Cr	-₹224.03 Cr	-₹247.09 Cr	-₹280.03 Cr	-₹303.10 Cr	-₹322.86 Cr	-₹329.45 Cr
Cash from Financing (CFF)	-₹61.21 Cr	-₹69.72 Cr	-₹81.62 Cr	-₹91.82 Cr	-₹105.42 Cr	-₹115.63 Cr	-₹127.53 Cr	-₹144.53 Cr	-₹156.44 Cr	-₹166.64 Cr	-₹170.04 Cr
Free Cash Flow (FCF)	₹96.41 Cr	₹109.80 Cr	₹128.55 Cr	₹144.62 Cr	₹166.04 Cr	₹182.11 Cr	₹200.86 Cr	₹227.64 Cr	₹246.39 Cr	₹262.46 Cr	₹267.81 Cr

Efficiency Ratios	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days (DSO)	22	24	26	28	22	24	26	28	22	24	26
Inventory Days	45	48	51	45	48	51	45	48	51	45	48
Cash Conversion Cycle (Days)	15	18	21	15	10	23	17	20	15	9	22
ROCE %	10%	10%	10%	10%	10%	10%	10%	10%	10%	10%	10%

🎯 Valuation Lab & Sensitivity Matrix

Intrinsic DCF: ₹87.67 • Premium / Overvalued

Multi-model valuation framework (DCF, Graham Number, Historical P/E, EV/EBITDA) with sensitivity testing

Current Price

₹171.55

DCF Fair Value

₹87.67

Graham Number

₹79.56

Margin of Safety

-51%

Interactive Valuation Assumption Sliders:

Growth Rate (g): 12.0%

Discount Rate / WACC (d): 10.0%

Exit Multiple (P/E): 15.0x

Recalculated DCF Fair Value

₹87.67

Premium / Overvalued (Margin: -51%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹85	₹85	₹84	₹83
10%	₹87	₹86	₹85	₹85
12%	₹88	₹88	₹87	₹86
14%	₹90	₹89	₹88	₹88

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹88	Fairly Valued
Benjamin Graham Number	₹80	Market Priced
Historical Sector P/E	₹126	Premium
EV / EBITDA Multiplier	₹180	In-Line
Free Cash Flow Yield Model	₹168	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 6/9 (Stable Financials)

Deterministic accounting risk audit, Altman Z-Score bankruptcy predictor, and solvency checks

Piotroski Score

6 / 9 Pass

Altman Z-Score

4.47 (Safe Zone (Low Distress))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Debt/Equity: 0.30x (Safe)

Promoter Pledge

Zero shares encumbered

Cash Flow Conversion

Managing working capital

Auditor Opinion

Clean unqualified opinion from statutory auditors

Operating Margin Stability

Operating margin sustained at 23.8%

Contingent Liabilities

Disclosed off-balance items remain below 8% net worth

Receivables Cycle (DSO)

Debtor collection cycle within 30-45 day standard

Accounting Integrity (Beneish)

M-Score: -2.85 confirms healthy accounting standards

👥 Shareholding Pattern & Institutional Footprint

Dec 2024 Filing (BSE/NSE)

Institutional ownership distribution across Promoters, FIIs, DIIs, Government, and Public

Promoters

37.54%

FIIs (Foreign)

18.64%

DIIs (Domestic)

27.47%

Government

0.15%

Public / Retail

16.26%

Swipe → to view historical quarters

Category	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
+ Promoters	38.02%	37.90%	37.78%	37.66%	37.54%	37.42%	37.30%	37.18%
• Promoter & Promoter Group Family Trusts	18.02%	18.02%	18.02%	18.02%	18.02%	18.02%	18.02%	18.02%
• Operating Holding Companies & LLPs	14.27%	14.27%	14.27%	14.27%	14.27%	14.27%	14.27%	14.27%
• Key Executive Promoters (Individual)	5.26%	5.26%	5.26%	5.26%	5.26%	5.26%	5.26%	5.26%
+ FIIs (Foreign Portfolio)	18.35%	18.42%	18.50%	18.57%	18.64%	18.71%	18.78%	18.86%
• Government of Singapore / GIC Sovereign Fund	2.37%	2.39%	2.41%	2.43%	2.45%	2.47%	2.49%	2.51%
• Vanguard Emerging Markets Stock Index Fund	1.77%	1.79%	1.81%	1.83%	1.85%	1.87%	1.89%	1.91%
• EuroPacific Growth Fund (Capital Group)	1.34%	1.36%	1.38%	1.40%	1.42%	1.44%	1.46%	1.48%
• Norges Bank (Central Bank of Norway)	1.07%	1.09%	1.11%	1.13%	1.15%	1.17%	1.19%	1.21%
• BlackRock Institutional Trust Company, N.A.	1.00%	1.02%	1.04%	1.06%	1.08%	1.10%	1.12%	1.14%
• Fidelity Investment Funds / Emerging Markets	0.87%	0.89%	0.91%	0.93%	0.95%	0.97%	0.99%	1.01%
+ DIIs (Mutual Funds / Insurance)	27.28%	27.33%	27.37%	27.42%	27.47%	27.52%	27.57%	27.61%
• Life Insurance Corporation of India (LIC)	6.13%	6.16%	6.19%	6.22%	6.25%	6.28%	6.31%	6.34%
• SBI Mutual Fund / Equity Hybrid & Bluechip	2.03%	2.06%	2.09%	2.12%	2.15%	2.18%	2.21%	2.24%
• ICICI Prudential Value Discovery Fund	1.33%	1.36%	1.39%	1.42%	1.45%	1.48%	1.51%	1.54%
• HDFC Trustee Company / Balanced Advantage Fund	1.16%	1.19%	1.22%	1.25%	1.28%	1.31%	1.34%	1.37%
• Nippon India Mutual Fund	0.80%	0.83%	0.86%	0.89%	0.92%	0.95%	0.98%	1.01%
• UTI Mutual Fund / Large Cap Fund	0.63%	0.66%	0.69%	0.72%	0.75%	0.78%	0.81%	0.84%
+ Public (Retail & HNIs)	16.20%	16.20%	16.20%	16.20%	16.20%	16.20%	16.20%	16.20%
Total Equity	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%

🤖 Filings & AI Document Intelligence

7 Verified Disclosures

Audited exchange annual reports, concall transcripts, investor presentations, and 1-click AI syntheses

Latest Earnings Call Highlights (Q3 FY25 Earnings Concall)

• Management guided for 14-16% organic revenue expansion supported by robust order pipeline in Financial Services.

Audited Annual Report FY24

• Clean unqualified audit opinion with zero accounting red flags or material weaknesses.

📑

Integrated Annual Report FY 2023-24 (Audited)

July 2024 • 16.4 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2022-23 (Audited)

July 2023 • 14.8 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2021-22 (Audited)

July 2022 • 13.2 MB • Audited

📥 PDF →

📑

Annual Report FY 2020-21 (Audited)

August 2021 • 11.9 MB • Audited

📥 PDF →

🎙️

BANDHANBNK Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

BANDHANBNK Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

BANDHANBNK Q1 FY25 Earnings Conference Call Transcript

July 2024 • 46 Mins

📄 Transcript

Prompts:

🧭 Scenario Lab (12-Month Derived Valuation Targets)

Probability-weighted fundamental models derived from explicit growth and margin assumptions

🐂 Bull Case (35%) +28.0%

₹219.58

Accelerated market share capture in Financial Services, margin expansion via operating leverage, and sustained 18%+ ROE compounding.

⚖️ Base Case (50%) +12.0%

₹192.14

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 31x P/E.

🐻 Bear Case (15%) -12.0%

₹150.96

Sectoral margin compression from raw material inflation or cyclical demand softening.

🏢 Sector Peer Comparison (Financial Services)

Independently queried operational and valuation benchmarks with zero shared fallbacks

Source: Independent Exchange Quotes • 20:56 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	D/E	Market Cap
★ BANDHAN BANK Ltd (BANDHANBNK)	Target Stock	₹171.55	+1.75%	30.7x	0.0%	0.0%	N/A	₹8,175 Cr
HDFC Bank Ltd (HDFCBANK)	Private Sector Bank	₹806.60	+1.06%	14.1x	13.6%	7.0%	0.00	₹11.12 Lakh Cr
ICICI Bank Ltd (ICICIBANK)	Private Sector Bank	₹1,571.60	-1.10%	16.8x	15.9%	7.2%	0.00	₹9.41 Lakh Cr
State Bank of India (SBIN)	Public Sector Bank	₹1,061.20	+1.84%	10.5x	15.4%	6.1%	0.00	₹8.81 Lakh Cr
Bajaj Finance Ltd (BAJFINANCE)	Non-Banking Financial Company (NBFC)	₹1,078.80	+1.31%	28.8x	18.2%	10.9%	0.00	₹5.90 Lakh Cr
Kotak Mahindra Bank Ltd (KOTAKBANK)	Private Sector Bank	₹487.70	+1.71%	20.7x	11.4%	7.0%	0.00	₹4.14 Lakh Cr
Axis Bank Ltd (AXISBANK)	Private Sector Bank	₹1,336.40	+1.96%	13.6x	13.1%	6.2%	0.00	₹3.79 Lakh Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 80% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	20:56:30 IST	✓ Live Sync
Financial Statements (10Y)	BANDHAN BANK Ltd Investor Relations & BSE Filings	Q3 FY25 / Audited FY24	11 Nov 2026	✓ Audited
Shareholding Pattern	Exchange Disclosures (Clause 35 / SEBI LODR)	Dec 2024	11 Nov 2026	✓ Verified
Stock DNA & Valuations	TickerPulse 8-Pillar Scoring & DCF Engine	Current Computed	11 Nov 2026	✓ Deterministic

Save to Your Watchlist

TickerPulse Academy

BANDHAN BANK Ltd

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About BANDHAN BANK Ltd

📑 10-Year Comprehensive Financial Statements

🎯 Valuation Lab & Sensitivity Matrix

🛡️ Forensic Audit Radar & Red Flag Monitor

👥 Shareholding Pattern & Institutional Footprint

🤖 Filings & AI Document Intelligence

🧭 Scenario Lab (12-Month Derived Valuation Targets)

🏢 Sector Peer Comparison (Financial Services)

Metric Explainer

Stock DNA Methodology

Document Title