Price
Financials
Standalone, Rs crore| Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,642 | 1,715 | 1,719 | 1,715 | 1,792 | 1,798 | 1,806 | 1,748 | 1,776 | 1,764 | 1,675 | 1,749 |
| Expenses | 596 | 562 | 548 | 505 | 595 | 552 | 504 | 684 | 700 | 1,479 | 946 | 821 |
| Operating Profit | 1,047 | 1,153 | 1,171 | 1,210 | 1,197 | 1,246 | 1,302 | 1,064 | 1,076 | 285 | 729 | 929 |
| OPM % | 64% | 67% | 68% | 71% | 67% | 69% | 72% | 61% | 61% | 16% | 44% | 53% |
| Other Income | 182 | 153 | 182 | 173 | 260 | 154 | 164 | 192 | 300 | 223 | 273 | 230 |
| Interest | 1,125 | 1,187 | 1,205 | 1,222 | 1,239 | 1,262 | 1,280 | 1,242 | 1,229 | 1,222 | 1,225 | 1,199 |
| Depreciation | 20 | 14 | 16 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 83 | 105 | 131 | 142 | 218 | 138 | 186 | 14 | 147 | -714 | -223 | -41 |
| Tax % | -28% | 29% | 22% | 33% | 38% | 32% | 29% | -89% | 29% | -34% | -18% | -51% |
| Net Profit | 107 | 75 | 102 | 96 | 136 | 94 | 132 | 27 | 105 | -472 | -184 | -20 |
| EPS in Rs | 22.25 | 15.58 | 21.23 | 20.03 | 28.33 | 19.60 | 27.50 | 5.61 | 21.85 | -98.31 | -38.24 | -4.22 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,347 | 1,776 | 2,494 | 3,247 | 3,559 | 4,079 | 5,078 | 5,965 | 6,323 | 6,940 | 7,128 | 6,964 |
| Expenses | 734 | 613 | 665 | 814 | 917 | 1,300 | 1,593 | 1,694 | 2,210 | 2,193 | 2,365 | 3,946 |
| Operating Profit | 613 | 1,164 | 1,829 | 2,434 | 2,642 | 2,779 | 3,486 | 4,271 | 4,113 | 4,747 | 4,762 | 3,018 |
| OPM % | 45% | 66% | 73% | 75% | 74% | 68% | 69% | 72% | 65% | 68% | 67% | 43% |
| Other Income | 461 | 355 | 433 | 515 | 426 | 455 | 516 | 596 | 573 | 768 | 810 | 1,026 |
| Interest | 735 | 1,093 | 1,732 | 2,409 | 2,322 | 2,443 | 3,494 | 4,125 | 4,396 | 4,853 | 5,012 | 4,875 |
| Depreciation | 54 | 60 | 58 | 43 | 42 | 50 | 50 | 47 | 61 | 66 | 74 | 0 |
| Profit before tax | 284 | 366 | 472 | 497 | 704 | 742 | 458 | 695 | 227 | 596 | 486 | -831 |
| Tax % | 24% | 32% | 32% | 32% | 37% | 33% | 19% | 40% | -21% | 31% | 26% | |
| Net Profit | 217 | 249 | 319 | 337 | 446 | 501 | 369 | 416 | 274 | 409 | 358 | -571 |
| EPS in Rs | 106.97 | 78.88 | 88.91 | 57.14 | 85.17 | 74.55 | -118.92 | |||||
| Dividend Payout % | 15% | 14% | 11% | 11% | 8% | 9% | 13% | 13% | 5% | 7% | 8% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 18% | 12% | 6% | -3% | ||
| Compounded Profit Growth | 5% | -6% | -5% | -247% | ||
| Stock Price CAGR | 1% | % | % | % | ||
| Return on Equity | 11% | 8% | 7% | 7% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Sep 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 36 | 36 | 36 | 36 | 36 | 47 | 47 | 47 | 48 | 48 | 48 | 48 |
| Reserves | 899 | 1,105 | 1,342 | 2,235 | 2,629 | 3,637 | 3,942 | 4,286 | 4,501 | 4,884 | 5,194 | 4,547 |
| Borrowings | 16,951 | 23,012 | 29,194 | 36,743 | 41,154 | 46,533 | 54,612 | 60,823 | 67,034 | 71,752 | 74,863 | 77,254 |
| Other Liabilities | 1,451 | 2,689 | 2,498 | 1,472 | 1,590 | 1,816 | 1,803 | 2,077 | 2,393 | 2,784 | 2,870 | 2,452 |
| Total Liabilities | 19,337 | 26,843 | 33,070 | 40,486 | 45,409 | 52,032 | 60,404 | 67,233 | 73,976 | 79,469 | 82,975 | 84,301 |
| Fixed Assets | 163 | 133 | 123 | 731 | 733 | 725 | 742 | 818 | 850 | 922 | 954 | 985 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 6 | 10 | 15 | 17 | 0 |
| Investments | 5,694 | 6,990 | 8,403 | 11,378 | 11,494 | 12,927 | 14,733 | 16,775 | 19,190 | 18,066 | 20,124 | 20,010 |
| Other Assets | 13,481 | 19,720 | 24,544 | 28,376 | 33,182 | 38,380 | 44,921 | 49,634 | 53,926 | 60,466 | 61,880 | 63,306 |
| Total Assets | 19,337 | 26,843 | 33,070 | 40,486 | 45,409 | 52,032 | 60,404 | 67,233 | 73,976 | 79,469 | 82,975 | 84,301 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -198 | 955 | 347 | -563 | 938 | -407 | 679 | 394 | -365 | 1,734 | -275 |
| Cash from Investing Activity | -125 | -30 | -47 | -54 | -52 | -58 | -88 | -84 | -150 | -270 | -110 |
| Cash from Financing Activity | 116 | 156 | 168 | -147 | -50 | 426 | -168 | -168 | -49 | -149 | -171 |
| Net Cash Flow | -207 | 1,080 | 468 | -763 | 837 | -39 | 422 | 142 | -564 | 1,315 | -556 |
| Free Cash Flow | -323 | 924 | 300 | -617 | 887 | -465 | 590 | 310 | -515 | 1,464 | -384 |
| CFO/OP | -20% | 92% | 29% | -14% | 46% | -10% | 26% | 15% | -7% | 39% | -4% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Days | |||||||||||
| Days Payable | |||||||||||
| Cash Conversion Cycle | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Working Capital Days | -130 | -319 | -246 | -56 | -82 | -17 | 9 | 6 | -56 | 82 | 62 |
| ROCE % | 7% | 8% | 8% | 7% | 7% | 7% | 8% | 7% | 7% | 7% |
| Jun 2016 | Sep 2016 | Dec 2016 | |
|---|---|---|---|
| Promoters | 90.00% | 90.00% | 90.00% |
| FIIs | 0.00% | 0.03% | 0.05% |
| DIIs | 2.69% | 2.51% | 2.51% |
| Public | 7.31% | 7.46% | 7.44% |
| No. of Shareholders | 27,662 | 28,433 | 27,339 |
Fundamentals
Market Cap₹ 2,910 Cr.
Current Price₹ 606
Book Value₹ 957
ROCE7.01 %
ROE7.05 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-3%
Compounded Profit Growth (TTM)-247%
Standalone figures.
Valuation
Market capRs 2,910 Cr
Enterprise valueRs 74,107 Cr
Price to book0.56x
Price to sales0.42x
EV / EBITDA17.99x
EV / EBIT18.32x
EV / sales10.64x
Earnings yield-19.62%
Dividend yield0.99%
P/E, 3-year average5.93x
P/B, 3-year average0.41x
P/E, 5-year average6.10x
P/B, 5-year average0.49x
Profitability
Operating margin (excl. other income)66.81%
Operating margin (incl. other income)78.18%
EBITDA margin59.15%
Pre-tax margin-11.93%
Net profit margin-8.20%
Net margin, latest quarter-1.16%
ROE7.03%
ROCE7.01%
ROA0.44%
ROE, 3-year average7.28%
ROCE, 3-year average7.04%
ROA, 3-year average0.45%
ROE, 5-year average8.29%
ROCE, 5-year average7.24%
ROA, 5-year average0.53%
ROIC (approx.)3.90%
Tax rate26.36%
Other income / net worth15.45%
Growth
Sales growth (latest year)2.71%
Profit growth (latest year)-12.46%
Sales CAGR, 3 years6.11%
Sales CAGR, 5 years11.81%
Profit CAGR, 3 years-4.90%
Profit CAGR, 5 years-6.49%
Sales growth QoQ4.46%
Sales growth YoY (latest quarter)0.04%
Profit growth YoY (latest quarter)-175.17%
Per share
EPS (TTM)Rs -118.88
EPS (latest year)Rs 74.53
EPS (latest quarter)Rs -4.22
EPS, 3-year averageRs 72.26
EPS, 5-year averageRs 76.92
Book value per shareRs 1,091.73
Sales per shareRs 1,450.36
Cash flow per shareRs -57.26
Free cash flow per shareRs -79.98
Dividend per share (latest year)Rs 6.00
Dividend per share, 3-year averageRs 5.00
Dividend per share, 5-year averageRs 7.30
Dividends
Dividend payout8.05%
Dividend payout, 3-year average6.78%
Dividend payout, 5-year average9.19%
Efficiency
Asset turnover0.09x
Fixed asset turnover7.47x
Cash conversion cycle0 days
Working capital days62 days
Leverage
Total debtRs 74,863 Cr
Cash and bankRs 3,666 Cr
Net debtRs 71,197 Cr
Debt to equity14.28x
Net debt / EBITDA17.29x
Interest coverage0.83x
Owners' fund to total sources6.32%
Debt to assets90.22%
Cash flow
Cash from Operating Activity (latest year)Rs -275 Cr
Cash from Investing Activity (latest year)Rs -110 Cr
Cash from Financing Activity (latest year)Rs -171 Cr
Net Cash Flow (latest year)Rs -556 Cr
Free cash flow (latest year)Rs -384 Cr
FCFE (approx.: FCF + change in debt)Rs 2,727 Cr
Cash from ops / profit, 5 years1.19x
Statement figures
Net sales (TTM)Rs 6,964 Cr
Net sales (latest year)Rs 7,128 Cr
Sales (latest quarter)Rs 1,749 Cr
Operating profit excl. other income (latest year)Rs 4,762 Cr
Operating profit (latest quarter)Rs 929 Cr
Other income (TTM)Rs 1,026 Cr
EBITDA (TTM)Rs 4,119 Cr
PBDT (TTM)Rs -757 Cr
Profit before tax (TTM)Rs -831 Cr
Tax (latest year)Rs 128 Cr
Net profit (TTM)Rs -571 Cr
Net profit (latest year)Rs 358 Cr
Net profit (latest quarter)Rs -20 Cr
Depreciation (TTM)Rs 74 Cr
Interest (TTM)Rs 4,875 Cr
Cost of goods sold (latest year)Rs 5 Cr
Total expenditure (latest year)Rs 2,365 Cr
Total income (latest year)Rs 7,938 Cr
Share capitalRs 48 Cr
ReservesRs 5,194 Cr
Shareholders' fundsRs 5,242 Cr
Total assetsRs 82,975 Cr
Net blockRs 954 Cr
Capital work in progressRs 17 Cr
InvestmentsRs 20,124 Cr
Other liabilitiesRs 2,870 Cr
Shares outstanding (crore)4.80
Ownership
Promoter holding90.00%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | MYSOREBANK | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +3.6% | -2.8% | +6.4 pts |
| 1 month | +5.4% | -6.8% | +12.1 pts |
| 3 months | +6.4% | -7.6% | +14.0 pts |
| 6 months | +9.0% | +0.4% | +8.6 pts |
| 1 year | +61.2% | -9.9% | +71.1 pts |
| 2 years | +13.6% | -13.6% | +27.1 pts |
| 3 years | +63.5% | +14.2% | +49.3 pts |
| 5 years | +18.9% | +27.9% | -9.0 pts |
Red flags
F-score 3 of 8| explain | Low interest cover Interest cover 1.1x in 2016 |
| look | Profit leans on other income Other income was 167% of pre-tax profit in 2016 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2016Sales ₹1,749 Cr +0.1% vs Dec 2015.
Net loss ₹20 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2016-05-05 | Annual General Meeting/ Dividend - Rs 6/- Per Share | |
| 2015-05-14 | Annual General Meeting/Dividend Re 1/- Per Share | |
| 2015-04-09 | Interim Dividend - Rs 5/- Per Share | |
| 2014-05-08 | Annual General Meeting | |
| 2014-04-10 | Interim Dividend - Rs 3/- Per Share | |
| 2013-05-08 | Annual General Meeting | |
| 2013-03-22 | Interim Dividend Rs 11.50 Per Share (Purpose Revised) | |
| 2012-05-08 | Annual General Meeting | |
| 2012-03-27 | Interim Dividend Rs.10/- Per Share (Purpose Revised) | |
| 2011-05-04 | Dividend Rs 10 Per Share (Purpose Revised) (Book Closure Revised) | |
| 2010-09-02 | Rights 3:10 @ Premium Rs.530/- Per Share | |
| 2010-04-26 | Dividend-Rs.10/- Pr Sharepurpose Revised |
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of State Bank of Mysore(Merged)?
State Bank of Mysore(Merged) (MYSOREBANK) has a market capitalisation of Rs 2,910 Cr. at the 2017-03-15 close.
What were State Bank of Mysore(Merged)'s latest quarterly results?
In the Dec 2016 quarter, State Bank of Mysore(Merged) sales was Rs 1,749 Cr (+0.1% vs Dec 2015) with a net loss of Rs 20 Cr.