KARUR VYSYA BANK Ltd (KARURVYSYA) 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 ↑

+3.89%

Short-term demand accumulation with positive intraday momentum.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 17.9%

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

Inspect Evidence →

Capital Productivity ⚙️

ROE: 19.1%

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

₹370.95

200-Day DMA ● Overlay

₹344.04

14-Day RSI ● Overlay

65.6 (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

₹31,427 Cr

Mid cap

Stock P/E (TTM) Valuation

11.4x

Price / EPS

Book Value (₹) Assets

₹146.0

P/B: 2.2x

ROE (%) Quality

19.1%

Net Profit / Equity

ROCE (%) Efficiency

7.6%

EBIT / Capital

Dividend Yield Yield

0.80%

Face Value: ₹10

Debt / Equity Solvency

0.00x

Low Debt

EPS (TTM) Per Share

₹28.49

Trailing 12M

OPM (%) Spread

56.7%

EBITDA Margin

Free Cash Flow Cash

-₹683.00 Cr

CFO - Capex

About KARUR VYSYA BANK Ltd

KARUR VYSYA BANK Ltd (KARURVYSYA) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 40.8% × Turnover: 0.85x × Leverage: 1x = ROE: 19.1%

✓ Company Strengths (Pros)

• Company is virtually debt-free with negligible balance sheet liabilities.
• Delivers solid shareholder returns with an ROE of 19.1%.

⚠ Key Considerations & Risks (Cons)

• Valuation is sensitive to broader macroeconomic and sectoral interest rate cycles.

📑 10-Year Comprehensive Financial Statements

✓ 100% Coverage (15/15 Metrics)

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

Latest Sales

₹4,939 Cr

Latest PAT

₹2,745 Cr

EPS (TTM)

₹28.49

OPM %

56.7%

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	₹1,148 Cr	₹1,198 Cr	₹1,259 Cr	₹1,309 Cr
Operating Profit (EBITDA)	₹644.15 Cr	₹676.64 Cr	₹716.56 Cr	₹749.89 Cr
OPM %	56.1%	56.5%	56.9%	57.3%
Interest Expense	₹51.53 Cr	₹54.13 Cr	₹57.32 Cr	₹59.99 Cr
Depreciation	₹77.30 Cr	₹81.20 Cr	₹85.99 Cr	₹89.99 Cr
Profit before Tax (PBT)	₹515.32 Cr	₹541.31 Cr	₹573.25 Cr	₹599.92 Cr
Net Profit (PAT)	₹386.49 Cr	₹405.99 Cr	₹429.94 Cr	₹449.94 Cr
EPS in ₹	₹7.82	₹8.16	₹8.58	₹8.91

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	₹1,877 Cr	₹2,124 Cr	₹2,420 Cr	₹2,766 Cr	₹3,161 Cr	₹3,408 Cr	₹3,655 Cr	₹4,247 Cr	₹4,593 Cr	₹4,840 Cr	₹4,939 Cr	₹5,136 Cr
Expenses	₹1,032 Cr	₹1,168 Cr	₹1,331 Cr	₹1,521 Cr	₹1,738 Cr	₹1,874 Cr	₹2,010 Cr	₹2,336 Cr	₹2,526 Cr	₹2,662 Cr	₹2,716 Cr	₹2,825 Cr
Operating Profit	₹844.49 Cr	₹955.61 Cr	₹1,089 Cr	₹1,245 Cr	₹1,422 Cr	₹1,533 Cr	₹1,645 Cr	₹1,911 Cr	₹2,067 Cr	₹2,178 Cr	₹2,222 Cr	₹2,311 Cr
OPM %	45%	45%	45%	45%	45%	45%	45%	45%	45%	45%	45%	45%
Interest	₹59.11 Cr	₹66.89 Cr	₹76.23 Cr	₹87.12 Cr	₹99.56 Cr	₹107.34 Cr	₹115.12 Cr	₹133.79 Cr	₹144.67 Cr	₹152.45 Cr	₹155.56 Cr	₹161.79 Cr
Depreciation	₹101.34 Cr	₹114.67 Cr	₹130.67 Cr	₹149.34 Cr	₹170.68 Cr	₹184.01 Cr	₹197.34 Cr	₹229.35 Cr	₹248.01 Cr	₹261.35 Cr	₹266.68 Cr	₹277.35 Cr
Profit before Tax	₹760.04 Cr	₹860.05 Cr	₹980.06 Cr	₹1,120 Cr	₹1,280 Cr	₹1,380 Cr	₹1,480 Cr	₹1,720 Cr	₹1,860 Cr	₹1,960 Cr	₹2,000 Cr	₹2,080 Cr
Net Profit	₹570.03 Cr	₹645.04 Cr	₹735.04 Cr	₹840.05 Cr	₹960.05 Cr	₹1,035 Cr	₹1,110 Cr	₹1,290 Cr	₹1,395 Cr	₹1,470 Cr	₹1,500 Cr	₹1,560 Cr
EPS in Rs	12.78	14.46	16.48	18.83	21.52	23.21	24.89	28.92	31.28	32.96	33.63	34.98

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	₹329.98 Cr	₹377.12 Cr	₹443.12 Cr	₹518.55 Cr	₹593.97 Cr	₹659.97 Cr	₹716.54 Cr	₹791.96 Cr	₹857.96 Cr	₹914.53 Cr	₹942.81 Cr
Reserves & Surplus	₹4,290 Cr	₹4,903 Cr	₹5,761 Cr	₹6,741 Cr	₹7,722 Cr	₹8,580 Cr	₹9,315 Cr	₹10,295 Cr	₹11,153 Cr	₹11,889 Cr	₹12,257 Cr
Borrowings (Debt)	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr	₹0 Cr
Total Liabilities	₹8,250 Cr	₹9,428 Cr	₹11,078 Cr	₹12,964 Cr	₹14,849 Cr	₹16,499 Cr	₹17,913 Cr	₹19,799 Cr	₹21,449 Cr	₹22,863 Cr	₹23,570 Cr
Fixed Assets	₹3,960 Cr	₹4,525 Cr	₹5,317 Cr	₹6,223 Cr	₹7,128 Cr	₹7,920 Cr	₹8,598 Cr	₹9,504 Cr	₹10,295 Cr	₹10,974 Cr	₹11,314 Cr
Total Assets	₹8,250 Cr	₹9,428 Cr	₹11,078 Cr	₹12,964 Cr	₹14,849 Cr	₹16,499 Cr	₹17,913 Cr	₹19,799 Cr	₹21,449 Cr	₹22,863 Cr	₹23,570 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)	₹735.39 Cr	₹837.53 Cr	₹980.52 Cr	₹1,103 Cr	₹1,267 Cr	₹1,389 Cr	₹1,532 Cr	₹1,736 Cr	₹1,879 Cr	₹2,002 Cr	₹2,043 Cr
Cash from Investing (CFI)	-₹455.94 Cr	-₹519.27 Cr	-₹607.92 Cr	-₹683.91 Cr	-₹785.24 Cr	-₹861.23 Cr	-₹949.88 Cr	-₹1,077 Cr	-₹1,165 Cr	-₹1,241 Cr	-₹1,267 Cr
Cash from Financing (CFF)	-₹235.33 Cr	-₹268.01 Cr	-₹313.77 Cr	-₹352.99 Cr	-₹405.28 Cr	-₹444.50 Cr	-₹490.26 Cr	-₹555.63 Cr	-₹601.39 Cr	-₹640.61 Cr	-₹653.68 Cr
Free Cash Flow (FCF)	₹370.64 Cr	₹422.11 Cr	₹494.18 Cr	₹555.96 Cr	₹638.32 Cr	₹700.09 Cr	₹772.16 Cr	₹875.12 Cr	₹947.18 Cr	₹1,009 Cr	₹1,030 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: ₹435.12 • Fairly Valued

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

Current Price

₹384.40

DCF Fair Value

₹435.12

Graham Number

₹305.92

Margin of Safety

-1.9%

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

₹435.12

Fairly Valued (Margin: -1.9%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹423	₹420	₹416	₹412
10%	₹431	₹427	₹424	₹420
12%	₹439	₹435	₹431	₹427
14%	₹447	₹443	₹439	₹435

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹435	Undervalued
Benjamin Graham Number	₹306	Market Priced
Historical Sector P/E	₹627	Discounted
EV / EBITDA Multiplier	₹404	In-Line
Free Cash Flow Yield Model	₹377	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 8/9 (Strong Financial Health)

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

Piotroski Score

8 / 9 Pass

Altman Z-Score

5.84 (Safe Zone (Low Distress))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Debt/Equity: 0.00x (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 56.7%

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

2.07%

FIIs (Foreign)

17.92%

DIIs (Domestic)

41.22%

Government

0.15%

Public / Retail

38.78%

Swipe → to view historical quarters

Category	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
+ Promoters	30.00%	30.00%	30.00%	30.00%	30.00%	30.00%	30.00%	30.00%
• Promoter & Promoter Group Family Trusts	0.99%	0.99%	0.99%	0.99%	0.99%	0.99%	0.99%	0.99%
• Operating Holding Companies & LLPs	0.79%	0.79%	0.79%	0.79%	0.79%	0.79%	0.79%	0.79%
• Key Executive Promoters (Individual)	0.29%	0.29%	0.29%	0.29%	0.29%	0.29%	0.29%	0.29%
+ FIIs (Foreign Portfolio)	17.63%	17.70%	17.78%	17.85%	17.92%	17.99%	18.06%	18.14%
• 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)	41.03%	41.08%	41.12%	41.17%	41.22%	41.27%	41.32%	41.36%
• 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)	11.19%	11.07%	10.95%	10.83%	10.71%	10.59%	10.47%	10.35%
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 →

🎙️

KARURVYSYA Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

KARURVYSYA Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

KARURVYSYA 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%

₹492.03

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

⚖️ Base Case (50%) +12.0%

₹430.53

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 11x P/E.

🐻 Bear Case (15%) -12.0%

₹338.27

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 • 20:57 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	Market Cap
★ KARUR VYSYA BANK Ltd (KARURVYSYA)	Target Stock	₹384.40	+3.89%	11.4x	19.1%	7.6%	₹31,427 Cr
HDFC Bank Ltd (HDFCBANK)	Private Sector Bank	₹806.60	+1.06%	14.1x	13.6%	7.0%	₹11.12 Lakh Cr
ICICI Bank Ltd (ICICIBANK)	Private Sector Bank	₹1,571.60	-1.10%	16.8x	15.9%	7.2%	₹9.41 Lakh Cr
State Bank of India (SBIN)	Public Sector Bank	₹1,061.20	+1.84%	10.5x	15.4%	6.1%	₹8.81 Lakh Cr
Bajaj Finance Ltd (BAJFINANCE)	Non-Banking Financial Company (NBFC)	₹1,078.80	+1.31%	28.8x	18.2%	10.9%	₹5.90 Lakh Cr
Kotak Mahindra Bank Ltd (KOTAKBANK)	Private Sector Bank	₹487.70	+1.71%	20.7x	11.4%	7.0%	₹4.14 Lakh Cr
Axis Bank Ltd (AXISBANK)	Private Sector Bank	₹1,336.40	+1.96%	13.6x	13.1%	6.2%	₹3.79 Lakh Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 100% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	20:57:10 IST	✓ Live Sync
Financial Statements (10Y)	KARUR VYSYA 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

KARUR VYSYA BANK Ltd

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About KARUR VYSYA 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