28 April 2015

4QFY15 Results Update | Sector: Financials

Andhra Bank

Alpesh Mehta (Alpesh.Mehta@MotilalOswal.com); +91 22 3982 5415

Vallabh Kulkarni (Vallabh.Kulkarni@MotilalOswal.com); +91 22 3982 5430

BSE SENSEX S&P CNX CMP: INR77 TP: INR120 (+56%) Buy 27,396 8,286

Bloomberg ANDB IN

Equity Shares (m) 602.8

M.Cap. (INR b) / (USD b) 46.2/0.7

52-Week Range (INR) 110 / 61

1, 6, 12 Rel. Per (%) -2/-1/-7

Avg Val/Vol ‘000 410/4755

Free float (%) 39.0

Financials & Valuation (INR Billion)

Y/E MAR 2016E 2017E 2018E NII 55 62 74 OP 40 43 52 NP 12 15 19 NIM (%) 3.0 2.9 2.9 EPS (INR) 20.6 25.5 31.4 EPS Gr. (%) 94.8 23.6 23.0 BV/Sh. (INR) 170 188 210 ABV/Sh.(INR) 145 172 193 ROE (%) 12.2 14.2 15.7 ROA (%) 0.6 0.7 0.7 D. Payout(%) 29.0 29.0 29.0 Valuations P/E(X) 3.7 3.0 2.4 P/BV (X) 0.45 0.41 0.36 P/ABV (X) 0.5 0.4 0.4 Div. Yield (%) 6.7 8.3 10.2

Strong core performance; Positive asset quality guidance by management Andhra Bank’s (ANDB) 4QFY15 PAT was at INR1.9b (2x YoY on a lower base),

driven by healthy NIM (3.5%, 12 quarter high), strong loan growth (+17% YoY) and lower credit costs (1.6% vs. 2.5% in 4QFY14).

Slippages during the quarter declined to a 4 quarter low of INR7.7b vs. INR9b in 3QFY15. Agriculture GNPA declined 20% QoQ to INR10.6b led by strong recoveries (INR3b+ in 4Q) in AP/Telangana. Management is confident of recovering another INR5-6b over the next couple of quarters (Agri NPA target of 3% by 2QFY16 vs. 5.2% currently and 7.2% in 1QFY15).

Bank continued to report healthy NIM (3.5%, +5bp QoQ) led by interest write-back on Agriculture NPA recoveries (INR300m) from AP/Telangana. Management guided that the margins would remain at similar levels over the next few quarters.

Other highlights: (1) fees grew 21% QoQ (only 2% YoY on higher base) led by strong traction in processing fees (INR1,132m) led by pickup in growth in 4QFY15, (2) PCR, including technical write-offs, improved 580bp QoQ to 59%, (3) Bank restructured INR31.3b in 4Q vs INR22.9b in 9M and (4) CASA ratio improved 151bp QoQ to 27.4% (growth of 21% YoY and 15% QoQ). (5) CET 1 at 7.5%. Bank to raise Tier I bonds in 1Q; equity raising unlikely in near term

Valuation and view: Declining trend in slippages and zero restructuring pipeline were the key positives. Over FY13-14, ANDB's earnings were severely hit due to rising NPAs and further impacted in 1QFY15 due to a spike in Agriculture NPAs. With clarity emerging on the farm loan waiver scheme and management’s focus on recoveries, we believe earnings would improve gradually going forward (INR5b+ of interest write-back and upgrade/recoveries of INR5-6b Agri related NPAs). We expect RoA/RoE to improve to 0.7%/14% by FY17E led by normalized tax rate and healthy margins. Maintain Buy with a TP of INR120 (0.6x FY17E BV).

Investors are advised to refer through disclosures made at the end of the Research Report.

Motilal Oswal research is available on www.motilaloswal.com/Institutional-Equities, Bloomberg, Thomson Reuters, Factset and S&P Capital.

28 April 2015 2

Andhra Bank

Strong Agri NPA recoveries aid GNPA; Positive outlook by management GNPA declined 68bp QoQ at 5.3% led by lower slippages and strong recoveries

in AP/Telangana farm NPA portfolio. Reported PCR increased 580bp QoQ to 59% in 4QFY15 resulting in NNPA declining 77bp to 2.9% vs 3.7% in the previous quarter.

Slippages during the quarter declined to a 4 quarter low of INR7.7b vs. INR9b in 3QFY15. As per the management, slippage run rate would remain near these levels over the next couple of quarters and subside further as the economic growth picks up.

Agriculture GNPA declined 20% QoQ to INR10.6b led by strong recoveries (INR3b+ in 4Q) in AP/Telangana. Management is confident of recovering another INR5-6b over the next couple of quarter (Agri NPA target of 3% by 2QFY16 vs. 5.2% currently and 7.2% in 1QFY15).

Fresh restructuring increased sharply during the quarter (INR31.3b vs INR22.9b in 9M – one major account from Power sector). OSRL stood at INR 144b (11.1% of loans). Management stated that, unlike a few other banks who have reported results thus far, the restructured pipeline is Nil.

Other highlights Loans grew 17% YoY (+6% QoQ), while deposits grew at 9% YoY and QoQ each.

CD ratio declined to 81.3% in 4QFY15 vs. 83.6% in 3QFY15. Loan growth was mainly driven by SME (+21% YoY and +14% QoQ) and Retail

segment (+20% YoY and +7% QoQ). Within, retail segment growth was mainly driven by Housing loans (+36% YoY

and 14% QoQ) which is 50% of total retail book. Non Agriculture gold loan book declined 11% QoQ (formed 16% of the bank’s total retail book).

CASA deposits growth was at a twenty quarter high at 21% YoY to INR424b (CASA ratio of 27.4% - improvement of 151bp QoQ and 255bp YoY). SA/CA deposits increased by 13%/23% QoQ and 18%/30% YoY.

Valuation and view Declining trend in slippages and zero restructuring pipeline were the key

positives. Over FY13-14, ANDB's earnings were severely hit due to rising NPAs and further

impacted in 1QFY15 due to a spike in Agriculture NPAs. With clarity emerging on the farm loan waiver scheme and management’s focus

on recoveries, we believe earnings would improve gradually going forward (INR5b+ of interest write-back and upgrade/recoveries of INR5-6b Agri related NPAs).

We expect RoA/RoE to improve to 0.7%/14% by FY17E led by normalized tax rate and healthy margins. Maintain Buy with a TP of INR120 (0.6x FY17E BV).

Slippages declined to a four quarter low of INR7.7b

Loan growth (+17% YoY) was mainly driven by SME

(+21% YoY and +14% QoQ) and retail segment (+20%

YoY and +7% QoQ)

Buy with a target price of INR120 (0.6x FY17E BV)

28 April 2015 3

Andhra Bank

Exhibit 1: We upgrade our FY16/17 estimates to factor in higher NIM

INR B Old Estimates New Estimates % Change FY16E FY17E FY16E FY17E FY18E FY16E FY17E

Net Interest Income 50.5 59.3 55.3 62.4 73.9 9.5 5.2

Other Income 16.3 18.0 16.7 18.4 20.4 2.3 2.4

Total Income 66.8 77.3 72.0 80.8 94.3 7.7 4.6

Operating Expenses 31.1 36.1 32.3 37.4 42.7 3.6 3.5

Operating Profits 35.7 41.2 39.7 43.4 51.6 11.3 5.5

Provisions 20.2 22.2 21.0 20.3 23.2 4.0 -8.5

PBT 15.5 19.0 18.7 23.1 28.4 20.7 21.8

Tax 5.0 5.7 6.3 7.7 9.5 26.4 36.1

PAT 10.5 13.3 12.4 15.4 18.9 18.1 15.7

Margins (%) 2.84 2.88 2.97 2.88 2.91

Credit Cost (%) 1.30 1.20 1.35 1.15 1.00

RoA (%) 0.4 0.6 0.4 0.6 0.7

RoE (%) 7.3 11.0 6.8 12.2 14.2

Source: MOSL, Company

Exhibit 2: One year forward P/BV

Source: MOSL, Company

Exhibit 3: One year forward P/E

Source: MOSL, Company

28 April 2015 4

Andhra Bank

Exhibit 4: DuPont Analysis: Gradual improvement in profitability led by decline in credit costs and tax rate (%) Y/E MARCH FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16E FY17E FY18E Net Interest Income 2.57 2.60 2.76 3.23 3.21 2.77 2.38 2.57 2.78 2.70 2.73 Fee income 0.84 0.75 0.75 0.71 0.60 0.56 0.54 0.60 0.60 0.58 0.56

Fee to core Income 24.57 22.42 21.40 17.95 15.71 16.70 18.36 18.89 17.66 17.73 17.13 Core Income 3.41 3.35 3.52 3.94 3.81 3.33 2.92 3.17 3.37 3.28 3.30 Operating Expenses 1.75 1.77 1.70 1.71 1.54 1.50 1.47 1.55 1.62 1.62 1.58

Cost to Core Income 51.19 52.65 48.33 43.43 40.45 45.17 50.46 48.96 48.07 49.31 47.86 Employee cost 0.98 1.00 1.04 1.11 0.98 0.95 0.88 0.96 1.02 1.02 0.99 Emp. to total exp (%) 56.03 56.51 61.06 64.77 63.73 63.17 59.86 61.98 62.89 63.18 62.91 Others 0.77 0.77 0.66 0.60 0.56 0.55 0.59 0.59 0.60 0.60 0.59 Core Operating Profit 1.66 1.59 1.82 2.23 2.27 1.82 1.45 1.62 1.75 1.66 1.72 Trading and others 0.37 0.47 0.46 0.19 0.14 0.22 0.31 0.25 0.24 0.21 0.19 Operating Profit 2.03 2.06 2.28 2.42 2.41 2.04 1.76 1.87 2.00 1.88 1.91 Provisions 0.27 0.62 0.47 0.65 0.85 0.73 1.29 1.18 1.06 0.88 0.86

NPA 0.23 0.29 0.45 0.56 0.50 0.58 1.07 1.15 1.01 0.84 0.75 Others 0.04 0.33 0.02 0.08 0.35 0.15 0.22 0.03 0.04 0.04 0.11

PBT 1.76 1.44 1.81 1.77 1.56 1.31 0.47 0.69 0.94 1.00 1.05 Tax 0.66 0.39 0.49 0.50 0.41 0.36 0.19 0.33 0.31 0.33 0.35

Tax Rate 37.27 27.28 27.16 28.30 26.29 27.21 40.64 47.59 33.50 33.50 33.50 RoA 1.11 1.04 1.32 1.27 1.15 0.95 0.28 0.36 0.62 0.66 0.70

Leverage (x) 16.26 18.13 19.71 18.28 16.74 17.04 18.26 18.75 19.60 21.42 22.54 RoE 17.97 18.94 25.96 23.24 19.25 16.19 5.07 6.79 12.24 14.24 15.74

Source: MOSL, Company

28 April 2015 5

Andhra Bank

Story in charts

Exhibit 5: Loan growth driven by MSME and Retail segments

Source: MOSL, Company

Exhibit 6: Bank utilized other funding avenues in 4Q

Source: MOSL, Company

Exhibit 7: Margin improvement (%) led by interest write-back

Source: MOSL, Company

Exhibit 8: GNPA ratio declined led by higher recoveries

Source: MOSL, Company

Exhibit 9: Gross slippages at 4 quarter low (INRb)

Source: MOSL, Company

Exhibit 10: Credit cost remained stable QoQ (%)

Source: MOSL, Company

749

736

782

836

855

853

890

984

989

984

1,02

6

1,07

6

1,11

7

1,11

8

1,18

8

1,26

0

32

22 20 17 14 16 14

18 16 15 15 9

13 14 16 17

1QFY

12

1HFY

12

9MFY

12

FY12

1QFY

13

1HFY

13

9MFY

13

FY13

1QFY

14

1HFY

14

9MFY

14

FY14

1QFY

15

1HFY

15

9MFY

15

FY15

Loans (INR b) YoY Gr. (%)

909

944

987

1,05

9

1,07

7

1,08

6

1,12

4

1,23

8

1,25

8

1,29

3

1,31

7

1,41

8

1,47

5

1,45

1

1,42

1

1,55

0

22 20 20 15

18 15 14 17 17 19 17 15 17

12 8

9

1QFY

12

1HFY

12

9MFY

12

FY12

1QFY

13

1HFY

13

9MFY

13

FY13

1QFY

14

1HFY

14

9MFY

14

FY14

1QFY

15

1HFY

15

9MFY

15

FY15

Deposits (INR b) YoY Growth (%)

3.8 3.8 3.8 3.3 3.3 3.1 3.4

3.0 2.7

3.2 2.5 2.7

2.1

2.9 3.4 3.5

1QFY

12

2QFY

12

3QFY

12

4QFY

12

1QFY

13

2QFY

13

3QFY

13

4QFY

13

1QFY

14

2QFY

14

3QFY

14

4QFY

14

1QFY

15

2QFY

15

3QFY

15

4QFY

15

1.6

2.7

2.4

2.1

2.7

3.5

3.7

3.7

4.7

5.2

5.4

5.3

6.0

6.0

6.0

5.3

0.5

1.5

1.2

0.9

1.5

2.2

2.3

2.5

3.3

3.5

3.6

3.1

3.9

3.9

3.7

2.9

82

62 65 71

60 53 52 50

45 45 46 53 48 50 53 59

1QFY

12

1HFY

12

9MFY

12

FY12

1QFY

13

1HFY

13

9MFY

13

FY13

1QFY

14

1HFY

14

9MFY

14

FY14

1QFY

15

1HFY

15

9MFY

15

FY15

GNPA (%) NNPA (%) PCR (reported %)

4.0

8.3 9.2 6.5

8.9 11.8

7.2 6.9 5.1

21.6

9.8 9.0 7.7

4QFY

12

1QFY

13

2QFY

13

3QFY

13

4QFY

13

1QFY

14

2QFY

14

3QFY

14

4QFY

14

1QFY

15

2QFY

15

3QFY

15

4QFY

15

0.6

1.2

0.2 0.5

0.7 0.6 0.7 0.8

1.1 0.8

1.3

2.5

1.3 1.4 1.6 1.6

1QFY

12

2QFY

12

3QFY

12

4QFY

12

1QFY

13

2QFY

13

3QFY

13

4QFY

13

1QFY

14

2QFY

14

3QFY

14

4QFY

14

1QFY

15

2QFY

15

3QFY

15

4QFY

15

28 April 2015 6

Andhra Bank

Exhibit 11: Quarterly Snapshot FY14 FY15 Variation (%) Cumulative Numbers INR m 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q QoQ YoY FY14 FY15 YoY Gr (%) Profit and Loss

Net Interest Income 8,739 10,454 8,683 9,498 8,035 11,042 12,591 13,712 9 44 37,373 45,380 21 Other Income 4,677 2,256 3,029 3,366 3,947 2,775 3,903 4,374 12 30 13,328 14,998 13 Trading profits 2,861 207 520 420 954 355 1,139 1,217 7 190 4,008 3,665 -9 Recoveries 122 434 308 218 255 91 128 291 127 33 1,081 765 -29 Forex 283 115 258 231 795 500 393 144 -63 -38 887 1,832 106 Others (Ex non core) 1,412 1,501 1,944 2,497 1,942 1,828 2,243 2,723 21 9 7,353 8,736 19 Total Income 13,416 12,710 11,712 12,864 11,982 13,817 16,494 18,086 10 41 50,702 60,379 19 Operating Expenses 5,954 6,282 6,496 4,368 5,720 6,357 7,262 8,057 11 84 23,100 27,394 19 Employee 3,852 4,011 4,149 1,817 3,395 3,732 4,628 5,224 13 187 13,829 16,980 23 Others 2,103 2,271 2,347 2,550 2,325 2,625 2,634 2,832 8 11 9,271 10,415 12 Operating Profits 7,462 6,428 5,216 8,497 6,263 7,460 9,232 10,030 9 18 27,602 32,984 19 Provisions 3,849 5,022 4,280 7,114 4,143 4,915 5,415 6,330 17 -11 20,265 20,802 3 PBT 3,613 1,407 936 1,382 2,120 2,545 3,817 3,700 -3 168 7,337 12,182 66 Taxes 1,300 700 480 502 1,050 1,100 1,800 1,848 3 268 2,982 5,798 94 PAT 2,313 707 456 881 1,070 1,445 2,017 1,852 -8 110 4,356 6,384 47 Asset Quality GNPA 47,484 51,872 56,925 58,576 68,272 68,843 71,181 68,765 -3 17 61,671 68,765 17 NNPA 32,117 34,774 36,534 33,425 43,215 43,158 42,642 36,886 -13 10 38,772 36,886 10 GNPA (%) 4.7 5.2 5.4 5.3 6.0 6.0 6.0 5.3 -68 2 5.3 5.3 2 NNPA (%) 3.3 3.5 3.6 3.1 3.9 3.9 3.7 2.9 -77 -18 3.1 2.9 -18 PCR (Reported, %) 45.0 44.6 45.8 52.6 48.2 50.3 53.1 58.9 580 638 52.6 58.9 638 Slippages 11,817 7,232 6,933 5,053 21,601 9,801 9,046 7,689 -29 70 Slippage Ratio 5.5 3.3 3.1 2.0 8.6 3.9 3.5 2.8 -66 77 Ratios (%) Fees to Total Income 10.5 11.8 16.6 19.4 16.2 13.2 13.6 15.1 14.5 14.5 Cost to Core Income 58.7 52.5 61.1 36.4 57.3 49.4 49.0 49.0 51.6 50.6 Tax Rate 36.0 49.8 51.3 36.3 49.5 43.2 47.2 49.9 40.6 47.6 CASA (Reported) 23.8 23.9 23.5 24.8 23.5 24.4 25.8 27.4 25 27 Loan/Deposit 79.8 77.9 79.5 77.7 77.4 79.2 83.6 83.5 77.7 83.5 Margins (%) Yield on loans 11.2 11.4 11.2 11.0 10.7 11.5 11.7 11.7 0 67 11.2 11.4 16 Yield On Investments 7.6 7.9 8.0 8.3 8.1 8.1 8.2 8.2 3 -10 8.1 8.2 14 Cost of deposits 7.8 7.7 7.8 7.9 7.9 7.8 7.7 7.6 -5 -33 7.8 7.7 -8 Margins 2.7 3.2 2.5 2.7 2.1 2.9 3.4 3.5 5 83 2.8 3.0 24 Balance Sheet (INR B) Loans 1,004 1,007 1,047 1,102 1,142 1,149 1,188 1,295 9 18 1,102 1,295 18 Deposits 1,258 1,293 1,317 1,418 1,475 1,451 1,421 1,550 9 9 1,418 1,550 9 CASA Deposits 300 309 310 352 347 354 367 424 15 21 352 424 21 Break up of Loans Agriculture Adv 171 181 187 203 212 208 198 204 3 1 203 204 1 SME Credit 170 166 167 183 186 186 195 222 14 21 183 222 21 Retail Loans 144 146 151 165 171 173 186 198 7 20 165 198 20 Other loans 520 515 543 551 572 582 610 670 10 22 551 670 22

Source: MOSL, Company

28 April 2015 7

Andhra Bank

Exhibit 12: Valuation metrics

62.34 Rating CMP Mcap EPS (INR) P/E (x) BV (INR) P/BV (x) RoA (%) RoE (%)

(INR) (USDb) FY16 FY17 FY16 FY17 FY16 FY17 FY16 FY17 FY16 FY17 FY16 FY17

ICICIBC* Buy 327 30.4 22.9 27.4 11.4 9.2 131 151 1.99 1.67 1.72 1.78 16.3 17.2

HDFCB Buy 1,004 40.4 51.2 64.0 19.6 15.7 287 336 3.50 2.99 1.97 2.02 19.2 20.6

AXSB Buy 535 20.2 37.5 44.0 14.3 12.2 219 255 2.45 2.10 1.79 1.75 18.4 18.5

KMB* Neutral 1,339 16.5 49.2 60.4 27.2 22.2 371 427 3.61 3.13 1.86 1.86 14.3 15.0

YES Buy 826 5.5 60.9 76.4 13.6 10.8 332 393 2.48 2.10 1.68 1.70 19.9 21.1

IIB Buy 827 7.0 43.2 54.6 19.1 15.2 227 274 3.64 3.02 1.90 1.97 20.7 21.8

DCBB Buy 118 0.5 7.3 9.5 16.3 12.4 63 72 1.88 1.64 1.12 1.17 12.3 14.1

FB Buy 127 1.7 13.0 15.6 9.8 8.2 100 112 1.27 1.14 1.20 1.19 13.7 14.7

JKBK Neutral 99 0.8 13.6 18.1 7.2 5.4 137 151 0.72 0.65 0.81 0.95 10.4 12.6

SIB Buy 24 0.5 3.7 4.7 6.5 5.1 29 33 0.82 0.73 0.78 0.86 13.3 15.2

Private Aggregate 123.6 17.2 14.2 2.78 2.41

SBIN (cons)* Buy 272 32.6 29.0 36.2 9.0 7.2 231 260 1.13 1.00 0.77 0.84 12.8 14.5

PNB Buy 161 4.7 26.8 36.2 6.0 4.5 231 263 0.70 0.61 0.77 0.91 12.2 14.6

BOI Neutral 215 2.2 50.3 64.3 4.3 3.4 455 511 0.47 0.42 0.46 0.49 11.6 13.3

BOB Neutral 174 1.2 24.1 30.8 7.2 5.7 184 208 0.94 0.84 0.70 0.78 13.7 15.7

UNBK Buy 143 1.5 36.6 47.1 3.9 3.0 320 359 0.45 0.40 0.57 0.64 12.0 13.9

INBK Buy 147 1.1 28.7 33.5 5.1 4.4 287 313 0.51 0.47 0.63 0.63 10.4 11.2

CRPBK Neutral 58 0.2 16.5 21.9 3.5 2.6 141 158 0.41 0.36 0.54 0.64 12.3 14.7

ANDB Buy 77 0.7 17.9 22.5 4.3 3.4 169 185 0.45 0.42 0.55 0.60 11.0 12.7

IDBI Neutral 75 1.9 14.4 19.7 5.2 3.8 157 173 0.47 0.43 0.58 0.69 9.5 11.9

DBNK Neutral 49 0.4 9.7 13.6 5.0 3.6 130 141 0.38 0.35 0.36 0.44 7.7 10.0

Public Aggregate 46.5 7.5 5.9 0.82 0.74

HDFC* Buy 1,228 30.7 38 46 20.4 15.4 165 192 4.74 3.67 2.53 2.53 23.8 24.9

LICHF Buy 437 3.5 33 39 13.3 11.2 198 229 2.21 1.91 1.43 1.42 17.8 18.3

IHFL Buy 573 3.4 63 77 9.1 7.5 213 245 2.69 2.34 3.90 3.87 31.9 33.5

IDFC Buy 167 4.3 13 14 13.3 11.6 109 120 1.27 1.14 2.20 2.19 11.5 12.0

RECL Buy 317 5.0 66 75 4.8 4.2 300 358 1.06 0.89 3.50 3.36 24.2 22.8

POWF Buy 271 5.7 55 63 4.9 4.3 288 334 0.94 0.81 3.18 3.11 20.6 20.1

SHTF Buy 990 3.6 78 92 12.7 10.8 494 573 2.00 1.73 2.27 2.44 16.3 17.7

MMFS Buy 274 2.5 17 20 15.9 13.4 113 128 2.43 2.15 2.62 2.72 16.1 17.0

BAF Buy 3,989 3.2 219 267 18.2 15.0 1,137 1,360 3.51 2.93 2.94 2.88 21.0 21.4

NBFC Aggregate 62.0 14.4 12.4 2.66 2.32

*Multiples adj. for value of key ventures/Investments; For ICICI Bank and HDFC Ltd BV is adjusted for investments in subsidiaries

# Div Yield based on FY14 declared dividend; UR: Under Review

Source: Company, MOSL

28 April 2015 8

Andhra Bank

Financials and valuations

Income Statement (INR Million)

Y/E March 2011 2012 2013 2014 2015 2016E 2017E 2018E

Interest Income 82,913 113,387 129,097 142,973 163,686 182,946 209,680 243,976 Interest Expense 50,703 75,794 91,527 105,600 118,306 127,674 147,262 170,027

Net Interest Income 32,210 37,593 37,570 37,373 45,380 55,273 62,418 73,949 Change (%) 46.8 16.7 -0.1 -0.5 21.4 21.8 12.9 18.5

Non Interest Income 8,970 8,599 10,474 13,328 14,998 16,719 18,420 20,352

Net Income 41,179 46,193 48,044 50,702 60,379 71,992 80,838 94,301 Change (%) 30.3 12.2 4.0 5.5 19.1 19.2 12.3 16.7

Operating Expenses 17,049 18,042 20,372 23,100 27,394 32,270 37,412 42,706

Pre Provision Profits 24,131 28,150 27,672 27,602 32,984 39,721 43,426 51,595 Change (%) 33.3 16.7 -1.7 -0.3 19.5 20.4 9.3 18.8

Provisions (excl tax) 6,460 9,907 9,962 20,265 20,802 21,021 20,313 23,169

PBT 17,671 18,243 17,711 7,337 12,182 18,700 23,113 28,427 Tax 5,000 4,796 4,819 2,982 5,798 6,265 7,743 9,523 Tax Rate (%) 28.3 26.3 27.2 40.6 47.6 33.5 33.5 33.5

PAT 12,671 13,447 12,891 4,355 6,384 12,436 15,370 18,904 Change (%) 21.2 6.1 -4.1 -66.2 46.6 94.8 23.6 23.0 Pref. Dividend (Incl tax) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Profits for Equity SH 12,671 13,447 12,891 4,355 6,384 12,436 15,370 18,904 Change (%) 21.2 6.1 -4.1 -66.2 46.6 94.8 23.6 23.0

Equity Dividend (Incl tax) 3,577 3,577 3,273 756 1,405 3,622 4,477 5,506

Core PPP* 22,210 26,559 24,727 22,678 28,554 34,855 38,460 46,529 Change (%) 54.0 19.6 -6.9 -8.3 25.9 22.1 10.3 21.0

*Core PPP is (NII+Fee income-Opex)

Balance Sheet (INR Million)

Y/E March 2011 2012 2013 2014 2015 2016E 2017E 2018E

Share Capital 5,596 5,596 5,596 5,896 6,029 6,029 6,029 6,029 Reserves & Surplus 59,328 69,198 78,816 81,478 94,612 96,464 107,357 120,755

Net Worth 64,924 74,794 84,412 87,375 100,641 102,492 113,386 126,784

Deposits 921,563 1,058,512 1,237,956 1,418,451 1,550,122 1,829,144 2,158,390 2,546,901 Change (%) 18.6 14.9 17.0 14.6 9.3 18.0 18.0 18.0

Borrowings 76,397 82,406 111,193 131,851 153,072 141,163 158,157 171,303 Other Liabilities & Prov. 26,123 33,931 29,428 35,733 47,868 56,235 65,312 73,847

Total Liabilities 1,089,007 1,249,642 1,462,989 1,673,409 1,851,704 2,129,035 2,495,246 2,918,834 Current Assets 104,590 86,456 64,059 94,406 76,638 97,602 118,577 137,850

Investments 242,040 296,289 376,324 453,566 464,994 534,743 609,608 694,953 Change (%) 21.0 22.4 27.0 20.5 2.5 15.0 14.0 14.0

Loans 714,354 836,418 983,733 1,076,442 1,259,547 1,448,479 1,709,206 2,016,863 Change (%) 27.3 17.1 17.6 9.4 17.0 15.0 18.0 18.0

Fixed Assets 3,175 3,026 3,035 4,339 12,636 6,533 7,843 9,153 Other Assets 24,849 27,454 35,839 44,656 37,889 41,677 50,013 60,015

Total Assets 1,089,007 1,249,642 1,462,989 1,673,409 1,851,704 2,129,035 2,495,246 2,918,834

Asset Quality

(%)

GNPA (INR M) 9,956 17,980 37,145 58,576 68,765 65,248 68,643 83,099 NNPA (INR M) 2,737 7,559 24,092 33,425 37,526 23,229 14,468 16,293 GNPA Ratio 1.38 2.12 3.73 5.32 5.33 4.38 3.89 3.99 NNPA Ratio 0.38 0.90 2.45 3.11 2.98 1.60 0.85 0.81 PCR (Excl Tech. write off) 72.2 58.0 35.1 42.9 45.4 64.4 78.9 80.4

E: MOSL Estimates

28 April 2015 9

Andhra Bank

Financials and valuations

Ratios

Y/E March 2011 2012 2013 2014 2015 2016E 2017E 2018E

Spreads Analysis (%) Avg. Yield-Earning Assets 9.2 10.5 10.2 9.8 10.0 9.8 9.7 9.6 Avg. Yield on loans 10.5 12.0 11.3 10.8 10.9 10.7 10.6 10.5 Avg. Yield on Investments 6.8 7.3 7.4 7.2 7.6 7.4 7.2 7.2 Avg. Cost-Int. Bear. Liab. 5.5 7.1 7.4 7.3 7.3 7.0 6.9 6.8 Avg. Cost of Deposits 5.4 7.0 7.4 7.4 7.4 7.0 6.8 6.7 Interest Spread 3.7 3.4 2.9 2.5 2.7 2.9 2.8 2.9 Net Interest Margin 3.6 3.5 3.0 2.6 2.8 3.0 2.9 2.9

Profitability Ratios (%) RoE 23.2 19.2 16.2 5.1 6.8 12.2 14.2 15.7 RoA 1.3 1.1 1.0 0.28 0.4 0.6 0.7 0.7 Int. Expense/Int.Income 61.2 66.8 70.9 73.9 72.3 69.8 70.2 69.7 Fee Income/Net Income 17.1 15.2 15.7 16.6 17.5 16.5 16.6 16.2 Non Int. Inc./Net Income 21.8 18.6 21.8 26.3 24.8 23.2 22.8 21.6

Efficiency Ratios (%) Cost/Income* 43.4 40.4 45.2 50.5 49.0 48.1 49.3 47.9 Empl. Cost/Op. Exps. 64.8 63.7 63.2 59.9 62.0 62.9 63.2 62.9 Busi. per Empl. (INR m) 104.8 120.9 130.2 134.7 131.2 134.7 149.5 167.2 NP per Empl. (INR lac) 8.9 9.2 8.2 2.5 3.2 5.5 6.4 7.5

* ex treasury

Asset-Liability Profile (%) Loans/Deposit Ratio 77.5 79.0 79.5 75.9 81.3 79.2 79.2 79.2 CASA Ratio 29.1 26.4 25.7 24.8 27.3 27.0 27.1 27.2 Investment/Deposit Ratio 26.3 28.0 30.4 32.0 30.0 29.2 28.2 27.3 G-Sec/Investment Ratio 94.0 90.2 87.6 88.0 80.0 82.1 85.0 88.0 CAR 14.4 13.2 11.8 10.8 10.6 7.8 7.4 7.0 Tier 1 9.7 9.0 8.5 8.1 8.0 7.6 7.1 6.8

Valuation

Book Value (INR) 116.0 133.7 150.8 148.2 166.9 170.0 188.1 210.3 Change (%) 27.6 15.2 12.9 -1.8 12.7 1.8 10.6 11.8 Price-BV (x) 0.7 0.6 0.5 0.5 0.5 0.45 0.41 0.4

Adjusted BV (INR) 112.8 124.9 122.9 111.3 126.5 145.0 172.5 192.7 Price-ABV (x) 0.7 0.6 0.6 0.7 0.6 0.5 0.4 0.4

EPS (INR) 22.6 24.0 23.0 7.4 10.6 20.6 25.5 31.4 Change (%) 5.0 6.1 -4.1 -67.9 43.4 94.8 23.6 23.0 Price-Earnings (x) 3.4 3.2 3.3 10.4 7.2 3.7 3.0 2.4

Dividend Per Share (INR) 5.5 5.5 5.0 1.1 2.0 5.2 6.4 7.8 Dividend Yield (%) 7.2 7.2 6.5 1.4 2.6 6.7 8.3 10.2

E: MOSL Estimates

28 April 2015 10

Andhra Bank

Corporate profile

Exhibit 14: Shareholding pattern (%) Mar-15 Dec-14 Mar-14

Promoter 61.0 60.1 60.1

DII 15.7 16.3 10.9

FII 7.8 7.6 11.5

Others 15.5 16.0 17.4

Note: FII Includes depository receipts

Exhibit 15: Top holders Holder Name % Holding

LIC of India 6.0

LIC of India Money Plus Growth Fund 1.0

HDFC Standard Life Insurance Company Ltd 1.0

Exhibit 16: Top management Name Designation

C VR Rajendran Chairman & Managing Director

S. K. Kalra Executive Director

S.V. Venkatasubramanian General Manager & CFO

Exhibit 17: Directors Name Name

C V R Rajendran Nandlal L Sarda

K Thamaraiselvan G R Sundaravadivel

Amit Goel Satish Kumar Kalra

Naina Sharma K K Misra

Pankaj Chaturvedi Anandrao Vishnu Patil

N Venkata Ramana Reddy E E Karthak

K Raghuraman Y Amarnath

*Independent

Exhibit 18: Auditors

Name Type

C R Sagdeo & Co Statutory Nag & Associates Statutory Patro & Co Statutory R Subramanian & Co Statutory

Exhibit 19: MOSL forecast v/s consensus EPS

(INR) MOSL

forecast Consensus

forecast Variation

(%)

FY16 20.6 16.7 23.5

FY17 25.5 22.9 11.4

Company description Andhra Bank, established in 1923, is a Hyderabad based mid-sized Public Sector Bank. The bank has a wide network of 2,507 branches and 2,232 ATMs with focus on Southern India. The bank also has two representative offices at New Jersey and Dubai. Government of India holds 61% stake in the bank.

Exhibit 13: Sensex rebased

28 April 2015 11

Andhra Bank

N O T E S

28 April 2015 12

Andhra Bank

Disclosures This document has been prepared by Motilal Oswal Securities Limited (hereinafter referred to as Most) to provide information about the company(ies) and/sector(s), if any, covered in the report and may be distributed by it and/or its affiliated company(ies). This report is for personal information of the selected recipient/s and does not construe to be any investment, legal or taxation advice to you. This research report does not constitute an offer, invitation or inducement to invest in securities or other investments and Motilal Oswal Securities Limited (hereinafter referred as MOSt) is not soliciting any action based upon it. This report is not for public distribution and has been furnished to you solely for your general information and should not be reproduced or redistributed to any other person in any form. This report does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. Before acting on any advice or recommendation in this material, investors should consider whether it is suitable for their particular circumstances and, if necessary, seek professional advice. The price and value of the investments referred to in this material and the income from them may go down as well as up, and investors may realize losses on any investments. Past performance is not a guide for future performance, future returns are not guaranteed and a loss of original capital may occur.

MOSt and its affiliates are a full-service, integrated investment banking, investment management, brokerage and financing group. We and our affiliates have investment banking and other business relationships with a some companies covered by our Research Department. Our research professionals may provide input into our investment banking and other business selection processes. Investors should assume that MOSt and/or its affiliates are seeking or will seek investment banking or other business from the company or companies that are the subject of this material and that the research professionals who were involved in preparing this material may educate investors on investments in such business. The research professionals responsible for the preparation of this document may interact with trading desk personnel, sales personnel and other parties for the purpose of gathering, applying and interpreting information. Our research professionals are paid on the profitability of MOSt which may include earnings from investment banking and other business.

MOSt generally prohibits its analysts, persons reporting to analysts, and members of their households from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. Additionally, MOSt generally prohibits its analysts and persons reporting to analysts from serving as an officer, director, or advisory board member of any companies that the analysts cover. Our salespeople, traders, and other professionals or affiliates may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed herein. In reviewing these materials, you should be aware that any or all of the foregoing among other things, may give rise to real or potential conflicts of interest. MOSt and its affiliated company(ies), their directors and employees and their relatives may; (a) from time to time, have a long or short position in, act as principal in, and buy or sell the securities or derivatives thereof of companies mentioned herein. (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions.; however the same shall have no bearing whatsoever on the specific recommendations made by the analyst(s), as the recommendations made by the analyst(s) are completely independent of the views of the affiliates of MOSt even though there might exist an inherent conflict of interest in some of the stocks mentioned in the research report Reports based on technical and derivative analysis center on studying charts company's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamental analysis. In addition MOST has different business segments / Divisions with independent research separated by Chinese walls catering to different set of customers having various objectives, risk profiles, investment horizon, etc, and therefore may at times have different contrary views on stocks sectors and markets.

Unauthorized disclosure, use, dissemination or copying (either whole or partial) of this information, is prohibited. The person accessing this information specifically agrees to exempt MOSt or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOSt or any of its affiliates or employees responsible for any such misuse and further agrees to hold MOSt or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays. The information contained herein is based on publicly available data or other sources believed to be reliable. Any statements contained in this report attributed to a third party represent MOSt’s interpretation of the data, information and/or opinions provided by that third party either publicly or through a subscription service, and such use and interpretation have not been reviewed by the third party. This Report is not intended to be a complete statement or summary of the securities, markets or developments referred to in the document. While we would endeavor to update the information herein on reasonable basis, MOSt and/or its affiliates are under no obligation to update the information. Also there may be regulatory, compliance, or other reasons that may prevent MOSt and/or its affiliates from doing so. MOSt or any of its affiliates or employees shall not be in any way responsible and liable for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. MOSt or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and non-infringement. The recipients of this report should rely on their own investigations.

This report is intended for distribution to institutional investors. Recipients who are not institutional investors should seek advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents.

Most and it’s associates may have managed or co-managed public offering of securities, may have received compensation for investment banking or merchant banking or brokerage services, may have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past 12 months. Most and it’s associates have not received any compensation or other benefits from the subject company or third party in connection with the research report. Subject Company may have been a client of Most or its associates during twelve months preceding the date of distribution of the research report

MOSt and/or its affiliates and/or employees may have interests/positions, financial or otherwise of over 1 % at the end of the month immediately preceding the date of publication of the research in the securities mentioned in this report. To enhance transparency, MOSt has incorporated a Disclosure of Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report.

Motilal Oswal Securities Limited is under the process of seeking registration under SEBI (Research Analyst) Regulations, 2014.

There are no material disciplinary action that been taken by any regulatory authority impacting equity research analysis activities

Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. The research analysts, strategists, or research associates principally responsible for preparation of MOSt research receive compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors and firm revenues

Disclosure of Interest Statement ANDHRA BANK Analyst ownership of the stock No Served as an officer, director or employee No

Regional Disclosures (outside India) This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject MOSt & its group companies to registration or licensing requirements within such jurisdictions.

For U.S. Motilal Oswal Securities Limited (MOSL) is not a registered broker - dealer under the U.S. Securities Exchange Act of 1934, as amended (the"1934 act") and under applicable state laws in the United States. In addition MOSL is not a registered investment adviser under the U.S. Investment Advisers Act of 1940, as amended (the "Advisers Act" and together with the 1934 Act, the "Acts), and under applicable state laws in the United States. Accordingly, in the absence of specific exemption under the Acts, any brokerage and investment services provided by MOSL, including the products and services described herein are not available to or intended for U.S. persons.

This report is intended for distribution only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major institutional investors"). This document must not be acted on or relied on by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only available to major institutional investors and will be engaged in only with major institutional investors. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 1934, as amended (the "Exchange Act") and interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors based in the U.S., MOSL has entered into a chaperoning agreement with a U.S. registered broker-dealer, Motilal Oswal Securities International Private Limited. ("MOSIPL"). Any business interaction pursuant to this report will have to be executed within the provisions of this chaperoning agreement.

The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered broker-dealer, MOSIPL, and therefore, may not be subject to NASD rule 2711 and NYSE Rule 472 restrictions on communication with a subject company, public appearances and trading securities held by a research analyst account.

For Singapore Motilal Oswal Capital Markets Singapore Pte Limited is acting as an exempt financial advisor under section 23(1)(f) of the Financial Advisers Act(FAA) read with regulation 17(1)(d) of the Financial Advisors Regulations and is a subsidiary of Motilal Oswal Securities Limited in India. This research is distributed in Singapore by Motilal Oswal Capital Markets Singapore Pte Limited and it is only directed in Singapore to accredited investors, as defined in the Financial Advisers Regulations and the Securities and Futures Act (Chapter 289), as amended from time to time. In respect of any matter arising from or in connection with the research you could contact the following representatives of Motilal Oswal Capital Markets Singapore Pte Limited: Anosh Koppikar Kadambari Balachandran Email : anosh.Koppikar@motilaloswal.com Email : kadambari.balachandran@motilaloswal.com Contact : (+65)68189232 Contact : (+65) 68189233 / 65249115 Office Address : 21 (Suite 31),16 Collyer Quay,Singapore 04931

Motilal Oswal Securities Ltd

Motilal Oswal Tower, Level 9, Sayani Road, Prabhadevi, Mumbai 400 025 Phone: +91 22 3982 5500 E-mail: reports@motilaloswal.com