By Research Team, Apr 20, 2025
During the week, T-bills were oversubscribed for the third consecutive week, with the overall subscription rate coming in at 160.1%, albeit lower than the subscription rate of 224.0% recorded the previous week. Investors’ preference for the shorter 91-day paper waned, with the paper receiving bids worth Kshs 2.1 bn against the offered Kshs 4.0 bn, translating to an undersubscription rate of 52.2%, significantly lower than the oversubscription rate of 435.4%, recorded the previous week. The subscription rates for the 182-day paper decreased to 88.0% from the 110.7% recorded the previous week while the 364-day paper increased to 275.3% from the 252.7% recorded the previous week. The government accepted a total of Kshs 36.4 bn worth of bids out of Kshs 38.4 bn bids received, translating to an acceptance rate of 94.6%. The yields on the government papers were on a downward trajectory with the yields on the 364-day paper decreasing the most by 16.1 bps to 10.1% from 10.2% recorded the previous week. The yields on the 182-day paper decreased by 13.6 bps to 8.8% from the 8.9% recorded the previous week, while the 91-day paper decreased by 3.1 bps to remain relatively unchanged from the 8.5% recorded the previous week;
In the primary bond market, the government is looking to raise Kshs 80.0 bn through the reopened bonds; FXD1/2022/015, FXD1/2022/025 and FXD1/2012/020 with fixed coupon rates of 13.9%, 14.2% and 12.0% respectively and tenors to maturity of 12.0 years, 22.5 years and 7.6 years respectively. The period of sale for the three bonds opened on Thursday, 17th April 2025 and will close on 30th April 2025 for FXD1/2022/015 and FXD1/2022/025, while for FXD1/2012/020, it will close on 7th May 2025. Our bidding range for FXD1/2022/015, FXD1/2022/025 and FXD1/2012/020 is 12.35%-12.75%, 12.75%-13.00% and 12.15%-12.50% respectively;
During the week, the National Treasury gazetted the revenue and net expenditures for the ninth month of FY’2024/2025, ending 31st March 2025, highlighting that the total revenue collected as at the end of March 2025 amounted to Kshs 1,702.9 bn, equivalent to 66.0% of the revised estimates of Kshs 2,580.9 bn for FY’2024/2025 and is 88.0% of the prorated estimates of Kshs 1,935.7 bn;
During the week, The Energy and Petroleum Regulatory Authority (EPRA) released their monthly statement on the maximum retail fuel prices in Kenya, effective from 15th April 2025 to 14th May 2025. Notably, the maximum allowed price for Super Petrol, Diesel and Kerosene decreased by Kshs 2.0, Kshs 2.2 and Kshs 2.4 respectively. Consequently, Super Petrol, Diesel and Kerosene will now retail at Kshs 174.6, Kshs 164.9 and Kshs 150.0 per litre respectively, from Kshs 176.6, Kshs. 167.1 and Kshs 151.4 per litre respectively, representing decreases of 1.1%,1.3% and 1.6% for Super Petrol, Diesel and Kerosene respectively;
During the week, the equities market was on a downward trajectory, with NSE 10 declining the most by 1.2% while NASI, NSE 25 and NSE 20 lost by 1.1%, 0.9% and 0.7% respectively, taking the YTD performance to gains of 4.5% for NSE 20, and losses of 3.9%, 2.0% and 0.01% for NSE 10, NSE 25 and NASI respectively. The equities market performance was driven by losses recorded by large-cap stocks such as East African Breweries Limited (EABL), Safaricom and Cooperative Bank of 5.7%, 2.0%, and 0.3%, respectively. The performance was however supported by gains recorded by large cap stocks such as Diamond Trust Bank (DTB-K), Stanbic and Absa Bank of 4.6, 4.5% and 1.5% respectively;
During the week, Bamburi Cement Plc released their FY’ 2024 results, reporting a loss for the year of Kshs 0.9 bn, a significant 126.8% increase from the Kshs 0.4 bn loss recorded in FY’2023.
During the week, Kenya’s proposed amendments to the Land Act 2012 seek to shorten the period within which affordable housing loan defaulters must regularize their payments before lenders can initiate foreclosure. The changes would reduce the default notice window from 90 to 45 days and the foreclosure notice from 40 to 20 days. This move is intended to make affordable housing lending more attractive to financial institutions by reducing the time and risk associated with recovering defaulted loans.
During the week, the Kenya’s Affordable Housing Programme (AHP) board announced a plan to have the AHP to undergo an independent economic impact audit following underperformance in meeting its objectives. Launched to address the country’s 2.0 mn-unit housing deficit and create one million jobs annually, the programme has struggled significantly. As of the 2023/24 financial year, only 40,000 housing units were delivered—16.0% of the annual target of 250,000—while job creation stood at just 120,000.
During the week, President William Ruto's initiative to establish County Aggregation and Industrial Parks (CAIPs) across Kenya is faced significant challenges due to funding shortfalls. Initially, the national government pledged to fund half of the Kshs 500.0 mn cost for each CAIP, aiming to implement them in all counties within two years from July 2023. However, only Kshs 3.3 bn of the planned Kshs 9.0 bn has been allocated, leading to a reduction in the number of counties expected to have operational CAIPs by June 2025—from all 47 to just 18.
On the Unquoted Securities Platform, Acorn D-REIT and I-REIT traded at Kshs 26.7 and Kshs 22.9 per unit, respectively, as per the last updated data on 17th April 2025. The performance represented a 33.5% and 14.5% gain for the D-REIT and I-REIT, respectively, from the Kshs 20.0 inception price. Additionally, ILAM Fahari I-REIT traded at Kshs 11.0 per share as of 17th April 2025, representing a 45.0% loss from the Kshs 20.0 inception price. The volume traded to date came in at 138,600 shares for the I-REIT, with a turnover of Kshs 1.5 mn since inception in November 2015;
Following the release of the FY’2024 results by Kenyan listed banks, the Cytonn Financial Services Research Team undertook an analysis on the financial performance of the listed banks and identified the key factors that shaped the performance of the sector;
Investment Updates:
Hospitality Updates:
During the week, T-bills were oversubscribed for the third consecutive week, with the overall subscription rate coming in at 160.1%, albeit lower than the subscription rate of 224.0% recorded the previous week. Investors’ preference for the shorter 91-day paper waned, with the paper receiving bids worth Kshs 2.1 bn against the offered Kshs 4.0 bn, translating to an undersubscription rate of 52.2%, significantly lower than the oversubscription rate of 435.4%, recorded the previous week. The subscription rates for the 182-day paper decreased to 88.0% from the 110.7% recorded the previous week while the 364-day paper increased to 275.3% from the 252.7% recorded the previous week. The government accepted a total of Kshs 36.4 bn worth of bids out of Kshs 38.4 bn bids received, translating to an acceptance rate of 94.6%. The yields on the government papers were on a downward trajectory with the yields on the 364-day paper decreasing the most by 16.1 bps to 10.1% from 10.2% recorded the previous week. The yields on the 182-day paper decreased by 13.6 bps to 8.8% from the 8.9% recorded the previous week while the 91-day paper decreased by 3.1 bps to remain relatively unchanged from the 8.5% recorded the previous week.
The chart below shows the yield performance of the 91-day, 182-day and 364-day papers from January 2024 to April 2025:
The chart below shows the yield growth for the 91-day T-bill:
The chart below compares the overall average T-bill subscription rates obtained in 2022,2023, 2024 and 2025 Year-to-date (YTD):
In the primary bond market, the government is looking to raise Kshs 80.0 bn through the reopened bonds; FXD1/2022/015, FXD1/2022/025 and FXD1/2012/020 with fixed coupon rates of 13.9%, 14.2% and 12.0% respectively and tenors to maturity of 12.0 years, 22.5 years and 7.6 years respectively. The period of sale for the three bonds opened on Thursday, 17th April 2025 and will close on 30th April 2025 for FXD1/2022/015 and FXD1/2022/025, while for FXD1/2012/020, it will close on 7th May 2025. Our bidding range for FXD1/2022/015, FXD1/2022/025 and FXD1/2012/020 is 12.35%-12.75%, 12.75%-13.00% and 12.15%-12.50% respectively.
Money Market Performance:
In the money markets, 3-month bank placements ended the week at 10.8% (based on what we have been offered by various banks) and the yields on the government papers were on a downward trajectory with the yields on the 364-day paper decreasing by 16.1 bps to 10.1% from the 10.2% recorded the previous week, while the 91-day paper decreased by 3.1 bps to remain relatively unchanged from the 8.5% recorded the previous week. The yield on the Cytonn Money Market Fund decreased by 13.0 bps to 14.9% from the 15.0% recorded the previous week, while the average yields on the Top 5 Money Market Funds decreased by 59.6 bps to close the week at 13.9%, from the 14.4% recorded the previous week.
The table below shows the Money Market Fund Yields for Kenyan Fund Managers as published on 18th April 2025:
Cytonn Report: Money Market Fund Yield for Fund Managers as published on 18th April 2025 |
||
Rank |
Fund Manager |
Effective Annual Rate |
1 |
Cytonn Money Market Fund (Dial *809# or download the Cytonn app) |
14.89% |
2 |
Gulfcap Money Market Fund |
13.87% |
3 |
Kuza Money Market fund |
13.82% |
4 |
Orient Kasha Money Market Fund |
13.44% |
5 |
Lofty-Corban Money Market Fund |
13.24% |
6 |
Etica Money Market Fund |
13.16% |
7 |
GenAfrica Money Market Fund |
13.06% |
8 |
Ndovu Money Market Fund |
13.06% |
9 |
Nabo Africa Money Market Fund |
12.69% |
10 |
Enwealth Money Market Fund |
12.64% |
11 |
British-American Money Market Fund |
12.43% |
12 |
Old Mutual Money Market Fund |
12.32% |
13 |
Arvocap Money Market Fund |
12.16% |
14 |
Madison Money Market Fund |
11.85% |
15 |
Sanlam Money Market Fund |
11.78% |
16 |
Jubilee Money Market Fund |
11.74% |
17 |
Apollo Money Market Fund |
11.61% |
18 |
Dry Associates Money Market Fund |
11.52% |
19 |
Faulu Money Market Fund |
11.47% |
20 |
Absa Shilling Money Market Fund |
11.08% |
21 |
CIC Money Market Fund |
10.85% |
22 |
KCB Money Market Fund |
10.80% |
23 |
Co-op Money Market Fund |
10.56% |
24 |
ICEA Lion Money Market Fund |
10.44% |
25 |
Genghis Money Market Fund |
10.15% |
26 |
Mali Money Market Fund |
9.98% |
27 |
Mayfair Money Market Fund |
9.66% |
28 |
AA Kenya Shillings Fund |
9.64% |
29 |
Stanbic Money Market Fund |
7.58% |
30 |
Ziidi Money Market Fund |
7.36% |
31 |
Equity Money Market Fund |
5.68% |
Source: Business Daily
Liquidity:
During the week, liquidity in the money markets eased, with the average interbank rate decreasing by 50.5 bps, to 9.9% from the 10.4% recorded the previous week, partly attributable to tax remittances that were offset by government payments. The average interbank volumes traded decreased by 64.8% to Kshs 7.0 bn from Kshs 19.8 bn recorded the previous week. The chart below shows the interbank rates in the market over the years:
Kenya Eurobonds:
During the week, the yields on Kenya’s Eurobonds recorded a mixed trajectory with the yield on the 7-year Eurobond issued in 2019 increasing by 4.9 bps to 9.3% from the 9.2% recorded the previous week while the 13-year Eurobond issued in 2021 decreased the most by 51.8 bps to 11.3% from the 11.8% recorded the previous week. The table below shows the summary performance of the Kenyan Eurobonds as of 16th April 2025;
Cytonn Report: Kenya Eurobonds Performance |
|
||||||
|
2018 |
2019 |
2021 |
2024 |
2025 |
||
Tenor |
10-year issue |
30-year issue |
7-year issue |
12-year issue |
13-year issue |
7-year issue |
11-year issue |
Amount Issued (USD) |
1.0 bn |
1.0 bn |
0.3 bn |
1.2 bn |
1.0 bn |
1.5 bn |
1.5 bn |
Years to Maturity |
2.9 |
22.9 |
2.1 |
7.1 |
9.2 |
5.8 |
11.0 |
Yields at Issue |
7.3% |
8.3% |
7.0% |
7.9% |
6.2% |
10.4% |
9.9% |
02-Jan-25 |
9.1% |
10.3% |
8.5% |
10.1% |
10.1% |
10.1% |
|
01-Apr-25 |
8.8% |
10.8% |
7.5% |
10.4% |
10.4% |
10.4% |
|
10-Apr-25 |
11.2% |
12.1% |
9.2% |
12.1% |
11.8% |
12.2% |
|
11-Apr-25 |
11.5% |
12.2% |
9.6% |
12.4% |
12.1% |
12.6% |
|
14-Apr-25 |
10.9% |
11.8% |
9.1% |
11.8% |
11.5% |
12.0% |
|
15-Apr-25 |
10.8% |
11.6% |
9.0% |
11.6% |
11.3% |
11.9% |
|
16-Apr-25 |
10.8% |
11.6% |
9.3% |
11.6% |
11.3% |
11.9% |
|
Weekly Change |
(0.4%) |
(0.4%) |
0.0% |
(0.4%) |
(0.5%) |
(0.3%) |
- |
MTD Change |
2.0% |
0.9% |
1.8% |
1.3% |
0.9% |
1.5% |
- |
YTD Change |
1.8% |
1.4% |
0.8% |
1.6% |
1.2% |
1.8% |
- |
Source: Central Bank of Kenya (CBK) and National Treasury
Kenya Shilling:
During the week, the Kenyan Shilling depreciated against the US Dollar by 6.2 bps, to Kshs 129.8 from the Kshs 129.7 recorded the previous week. On a year-to-date basis, the shilling has depreciated by 37.5 bps against the dollar, compared to the 17.4% appreciation recorded in 2024.
We expect the shilling to be supported by:
The shilling is however expected to remain under pressure in 2025 as a result of:
Key to note, Kenya’s forex reserves increased by 0.8% during the week, to USD 9.8 bn from the USD 9.7 bn recorded in the previous week, equivalent to 4.4 months of import cover (based on updated import data), to remain relatively unchanged from the months of import cover recorded last week, and above the statutory requirement of maintaining at least 4.0-months of import cover.
The chart below summarizes the evolution of Kenya's months of import cover over the years:
Weekly Highlights
The National Treasury gazetted the revenue and net expenditures for the ninth month of FY’2024/2025, ending 31st March 2025. Below is a summary of the performance:
Amounts in Kshs bn unless stated otherwise |
|||||||
FY'2024/2025 Budget Outturn - As at 31st March 2025 |
|||||||
Amounts in Kshs Billions unless stated otherwise |
|||||||
Item |
12-months Original Estimates |
Revised Estimates I |
Revised Estimates II |
Actual Receipts/Release |
Percentage Achieved of the Revised Estimates II |
Prorated |
% achieved of the Prorated |
Opening Balance |
|
|
|
1.2 |
|
|
|
Tax Revenue |
2,745.2 |
2,475.1 |
2,400.7 |
1,579.4 |
65.8% |
1,800.5 |
87.7% |
Non-Tax Revenue |
172.0 |
156.4 |
180.2 |
122.3 |
67.9% |
135.2 |
90.5% |
Total Revenue |
2,917.2 |
2,631.4 |
2,580.9 |
1,702.9 |
66.0% |
1,935.7 |
88.0% |
External Loans & Grants |
571.2 |
593.5 |
718.4 |
314.1 |
43.7% |
538.8 |
58.3% |
Domestic Borrowings |
828.4 |
978.3 |
1,167.0 |
731.6 |
62.7% |
875.3 |
83.6% |
Other Domestic Financing |
4.7 |
4.7 |
8.5 |
4.4 |
52.1% |
6.4 |
69.5% |
Total Financing |
1,404.3 |
1,576.5 |
1,894.0 |
1,050.1 |
55.4% |
1,420.5 |
73.9% |
Recurrent Exchequer issues |
1,348.4 |
1,307.9 |
1,412.7 |
991.8 |
70.2% |
1,059.5 |
93.6% |
CFS Exchequer Issues |
2,114.1 |
2,137.8 |
2,289.0 |
1,223.3 |
53.4% |
1,716.8 |
71.3% |
Development Expenditure & Net Lending |
458.9 |
351.3 |
354.9 |
170.8 |
48.1% |
266.2 |
64.2% |
County Governments + Contingencies |
400.1 |
410.8 |
418.3 |
255.5 |
61.1% |
313.7 |
81.5% |
Total Expenditure |
4,321.5 |
4,207.9 |
4,474.9 |
2,641.4 |
59.0% |
3,356.2 |
78.7% |
Fiscal Deficit excluding Grants |
1,404.3 |
1,576.5 |
1,894.0 |
938.5 |
49.6% |
1,420.5 |
66.1% |
Total Borrowing |
1,399.6 |
1,571.8 |
1,885.4 |
1,045.7 |
55.5% |
1,414.1 |
73.9% |
The Key take-outs from the release include;
The government missed its prorated revenue targets for the ninth consecutive month in FY’2024/2025, achieving only 88.0% of the revenue targets in March 2025. This shortfall is largely due to the challenging business environment experienced in previous months, exacerbated by high taxes and an elevated cost of living. Despite an improvement in the business climate, inflationary pressures persist, albeit mild, with year-on-year inflation for March 2025 rising by 0.1% to 3.6%, up from 3.5% in February 2025. However, the cost of credit has declined, providing some relief to businesses and households. The improved business environment is reflected in the Purchasing Managers’ Index (PMI), which increased marginally to 51.7 in March from 50.6 in February 2025. While efforts to enhance revenue collection, such as broadening the tax base, curbing tax evasion, and suspending tax relief payments, are yet to yield full benefits, future revenue performance will depend on how quickly private sector activity gains momentum. This is expected to be supported by a stable Shilling, lower borrowing costs, and continued efforts to enhance economic growth. The reduction in the Central Bank Rate (CBR) by 75 basis points to 10.00% from 10.75%, following the Monetary Policy Committee’s (MPC) meeting on April 8th, 2025, is expected to further ease credit conditions and support private sector expansion.
During the week, The Energy and Petroleum Regulatory Authority (EPRA) released their monthly statement on the maximum retail fuel prices in Kenya, effective from 15th April 2025 to 14th May 2025. Notably, the maximum allowed price for Super Petrol, Diesel and Kerosene decreased by Kshs 2.0, Kshs 2.2 and Kshs 2.4 respectively. Consequently, Super Petrol, Diesel and Kerosene will now retail at Kshs 174.6, Kshs 164.9 and Kshs 150.0 per litre respectively, from Kshs 176.6, Kshs. 167.1 and Kshs 151.4 per litre respectively, representing decreases of 1.1%,1.3% and 1.6% for Super Petrol, Diesel and Kerosene respectively.
Other key take-outs from the performance include;
We note that fuel prices in the country have stabilized in recent months largely due to the government's efforts to stabilize pump prices through the petroleum pump price stabilization mechanism which expended Kshs 9.9 bn in the FY’2023/24 to cushion the increases applied to the petroleum pump prices, coupled with the appreciation of the Kenyan Shilling against the dollar and other major currencies, as well as a decrease in international fuel prices. However, the government has reduced spending through the price stabilization mechanism in April, subsidizing Kshs 4.7, Kshs 6.1 and Kshs 6.2 per litre for Petrol, Diesel and Kerosene respectively, compared to Kshs 7.0, Kshs 10.0 and Kshs 10.4 per litre for Petrol, Diesel and Kerosene in February. Going forward, we expect stable fuel prices in the coming months as a result of the government's efforts to mitigate the cost of petroleum through the pump price stabilization mechanism and a stable exchange rate. As such, we expect the business environment in the country to improve as fuel is a major input cost, as well as continued stability in inflationary pressures, with the inflation rate expected to remain within the CBK’s preferred target range of 2.5%-7.5% in the short to medium-term.
Rates in the Fixed Income market have been on a downward trend due to high liquidity in the money market which allowed the government to front load most of its borrowing. The government is 74.4% ahead of its prorated net domestic borrowing target of Kshs 482.3 bn, and 40.9% ahead of the total FY’2024/25 net domestic borrowing target of Kshs 597.2 bn, having a net borrowing position of Kshs 841.3 bn (inclusive of T-bills). However, we expect a continued downward readjustment of the yield curve in the short and medium term, with the government looking to increase its external borrowing to maintain the fiscal surplus, hence alleviating pressure in the domestic market. As such, we expect the yield curve to stabilize in the short to medium-term and hence investors are expected to shift towards the long-term papers to lock in the high returns
Market Performance
During the week, the equities market was on a downward trajectory, with NSE 10 declining the most by 1.2% while NASI, NSE 25 and NSE 20 lost by 1.1%, 0.9% and 0.7% respectively, taking the YTD performance to gains of 4.5% for NSE 20, and losses of 3.9%, 2.0% and 0.01% for NSE 10 NSE 25 and NASI respectively. The equities market performance was driven by losses recorded by large-cap stocks such as East African Breweries Limited (EABL), Safaricom and Cooperative Bank of 5.7%, 2.0%, and 0.3%, respectively. The performance was however supported by gains recorded by large cap stocks such as Diamond Trust Bank (DTB-K), Stanbic and Absa Bank of 4.6, 4.5% and 1.5% respectively.
During the week, equities turnover decreased by 40.7% to USD 7.4 mn, from USD 12.5 mn recorded the previous week, taking the YTD total turnover to USD 234.0 mn. Foreign investors remained net sellers for the second consecutive week, with a net selling position of USD 1.7 mn, from a net selling position of USD 3.8 mn recorded the previous week, taking the YTD foreign net selling position to USD 29.7 mn, compared to a net selling position of USD 16.9 mn in 2024.
The market is currently trading at a price-to-earnings ratio (P/E) of 4.5x, 60.8% below the historical average of 11.6x. The dividend yield stands at 8.0%, 3.3% points above the historical average of 4.6%. Key to note, NASI’s PEG ratio currently stands at 0.6x, an indication that the market is undervalued relative to its future growth. A PEG ratio greater than 1.0x indicates the market is overvalued while a PEG ratio less than 1.0x indicates that the market is undervalued. The charts below indicate the historical P/E and dividend yields of the market;
Universe of Coverage:
Cytonn Report: Equities Universe of Coverage |
|||||||||||
Company |
Price as at 11/04/2025 |
Price as at 17/04/2025 |
w/w change |
YTD Change |
Year Open 2025 |
Target Price* |
Dividend Yield*** |
Upside/ Downside** |
P/TBv Multiple |
Recommendation |
|
KCB Group |
38.3 |
38.3 |
(0.1%) |
(9.8%) |
42.4 |
50.5 |
7.8% |
39.9% |
0.4x |
Buy |
|
Jubilee Holdings |
203.3 |
200.0 |
(1.6%) |
14.4% |
174.8 |
260.7 |
6.8% |
37.1% |
0.3x |
Buy |
|
I&M Group |
32.3 |
30.0 |
(7.1%) |
(16.8%) |
36.0 |
36.8 |
10.0% |
32.9% |
0.5x |
Buy |
|
ABSA Bank |
17.1 |
17.3 |
1.5% |
(8.2%) |
18.9 |
21.0 |
10.1% |
31.5% |
1.2x |
Buy |
|
Diamond Trust Bank |
70.3 |
73.5 |
4.6% |
10.1% |
66.8 |
87.8 |
9.5% |
29.0% |
0.3x |
Buy |
|
Equity Group |
44.6 |
44.6 |
0.0% |
(7.1%) |
48.0 |
52.7 |
9.5% |
27.7% |
0.9x |
Buy |
|
Co-op Bank |
16.0 |
16.0 |
(0.3%) |
(8.6%) |
17.5 |
18.8 |
9.4% |
27.3% |
0.7x |
Buy |
|
Standard Chartered Bank |
299.0 |
300.3 |
0.4% |
5.3% |
285.3 |
328.5 |
15.0% |
24.4% |
1.8x |
Buy |
|
NCBA |
53.8 |
54.0 |
0.5% |
5.9% |
51.0 |
60.2 |
10.2% |
21.7% |
1.0x |
Buy |
|
Stanbic Holdings |
165.8 |
173.3 |
4.5% |
24.0% |
139.8 |
185.3 |
12.0% |
18.9% |
0.9x |
Accumulate |
|
Britam |
6.8 |
6.8 |
0.0% |
16.8% |
5.8 |
7.5 |
0.0% |
10.3% |
1.0x |
Accumulate |
|
CIC Group |
3.0 |
3.0 |
1.4% |
39.7% |
2.1 |
3.1 |
4.3% |
8.0% |
0.9x |
Hold |
|
*Target Price as per Cytonn Analyst estimates **Upside/ (Downside) is adjusted for Dividend Yield ***Dividend Yield is calculated using FY’2024 Dividends |
Weekly Highlights
Cytonn Report: Bamburi Cement Plc FY'2024 Income Statement |
|||
Income Statement |
FY'2023 Kshs (bn) |
FY'2024 Kshs (bn) |
% Change |
Turnover |
22.0 |
21.9 |
(0.5%) |
Total Operating costs |
(20.8) |
(19.8) |
(5.0%) |
Operating Profit |
1.0 |
0.7 |
(31.5%) |
Finance Income & costs (Net) |
0.04 |
0.27 |
613.2% |
Profit/(Loss) Before Tax |
1.1 |
1.0 |
(8.4%) |
Income Tax |
(0.4) |
(0.9) |
130.0% |
Profit(loss) from continuing operations |
0.7 |
0.07 |
(89.0%) |
Loss from discontinued operations |
(1.1) |
(1.0) |
(8.4%) |
Profit/(Loss) After Tax |
(0.4) |
(0.9) |
126.8% |
Earnings Per Share (EPS) |
(0.2) |
(2.8) |
1228.6% |
Dividend Per Share |
5.5 |
18.3 |
233.6% |
Dividend Yield |
11.7% |
32.3% |
20.6% |
Cytonn Report: Bamburi Cement Plc FY'2024 Balance Sheet |
|||
Balance Sheet |
FY'2023 Kshs (bn) |
FY'2024 Kshs (bn) |
% Change |
Non-Current Assets |
23.6 |
23.4 |
(1.0%) |
Current Assets |
21.0 |
5.0 |
(76.4%) |
Total Assets |
44.6 |
28.3 |
(36.5%) |
Non-Current Liabilities |
4.9 |
(1.5) |
(131.5%) |
Current Liabilities |
3.5 |
4.7 |
32.8% |
Total Liabilities |
8.4 |
3.1 |
(62.7%) |
Total Equity |
36.2 |
25.2 |
(30.4%) |
During the week, Bamburi Cement Plc released their FY’ 2024 results, reporting a loss for the year of Kshs 0.9 bn, a significant 126.8% increase from the Kshs 0.4 bn loss recorded in FY’2023. Profit from continued operations, decreased by 89.0% to Kshs 0.1 bn from Kshs 0.7 bn recorded in FY’2023. Turnover decreased by 0.5% to Kshs 21.9 bn from Kshs 22.0 bn in FY’2023, while total operating costs decreased by 5.0% to Kshs 19.8 bn from Kshs 20.8 bn recorded in FY’2023. Additionally, the company’s profit before tax decreased by 8.4% to Kshs 1.0 bn from Kshs 1.1 bn in FY’2023
Key take outs from the results:
Other highlights from the release include:
Going forward, the factors that would drive the company’s growth would be:
We are “Bullish” on the Equities markets in the short term due to current cheap valuations, lower yields on short-term government papers and expected global and local economic recovery, and, “Neutral” in the long term due to persistent foreign investor outflows. With the market currently trading at a discount to its future growth (PEG Ratio at 0.6x), we believe that investors should reposition towards value stocks with strong earnings growth and that are trading at discounts to their intrinsic value. We expect the current high foreign investors sell-offs to continue weighing down the economic outlook in the short term.
During the week, Kenya’s proposed amendments to the Land Act 2012 seek to shorten the period within which affordable housing loan defaulters must regularize their payments before lenders can initiate foreclosure. The changes would reduce the default notice window from 90 to 45 days and the foreclosure notice from 40 to 20 days. This move is intended to make affordable housing lending more attractive to financial institutions by reducing the time and risk associated with recovering defaulted loans.
The anticipated benefits include improved lender confidence, encouraging more banks and Saccos to finance affordable housing. A quicker foreclosure process may also enable lenders to recover and recycle capital faster, supporting continued investment in housing developments. This could stimulate construction activity, create employment, and inject momentum into a real estate sector. A more disciplined borrower culture might also emerge, as tighter timelines could encourage timely repayments.
However, the proposed law presents serious risks, especially for low-income and informal workers who make up the majority of Kenya’s labor force. With irregular earnings and limited financial buffers, many may find it difficult to comply with the new repayment timelines. As a result, foreclosures could increase, leading to displacement and undermining the goals of the government’s Affordable Housing Programme.
If large numbers of borrowers default under the shorter timelines, a wave of repossessed homes could hit the market. This could depress property values in areas where affordable housing is concentrated and reduce investor interest, similar to what has occurred in some oversupplied mid- and high-end segments of Nairobi. Moreover, the changes may deter new buyers from engaging with the government’s housing schemes, especially given ongoing skepticism around their implementation and accessibility.
We expect that the amendment may improve the business case for affordable housing finance, it does not address the root problem of low affordability. Without complementary interventions such as subsidies, interest rate reductions, or income support, the new measures may simply hasten defaults rather than prevent them. The success of the policy depends not only on protecting lender interests but also on addressing the economic realities faced by potential homeowners. Without a balanced approach, the effort to expand homeownership could falter, limiting the broader benefits to Kenya’s real estate market.
During the week, the Kenya’s Affordable Housing Programme (AHP) board announced a plan to have the AHP to undergo an independent economic impact audit following underperformance in meeting its objectives. Launched to address the country’s 2.0 mn-unit housing deficit and create one million jobs annually, the programme has struggled significantly. As of the 2023/24 financial year, only 40,000 housing units were delivered—16.0% of the annual target of 250,000—while job creation stood at just 120,000. Moreover, project delays and budget shortfalls have hindered progress, with the government’s 2024/25 housing budget of Kshs 92.5 bn still falling short of what’s needed.
Public trust has also waned due to low uptake on the Boma Yangu platform, legal disputes over the mandatory Housing Levy, and concerns that the programme disproportionately benefits high-income earners. The audit aims to assess the AHP’s actual economic contributions—such as job creation and GDP impact—while identifying inefficiencies in fund usage and project delivery. If successful, it could improve implementation, attract private developers, and restore confidence among savers, lenders, and homebuyers. However, short-term uncertainty and potential findings of mismanagement may stall investment and erode further public support.
We expect that the audit’s effectiveness will hinge on whether it leads to structural reforms. Without addressing deeper issues like affordability for informal workers and income disparities, the audit risks becoming a superficial review rather than a transformative solution. For Kenya’s real estate market to benefit meaningfully, audit outcomes must go beyond diagnostics and trigger actionable policies—such as deeper subsidies, inclusive mortgage schemes, and transparent fund allocation—that align both economic and social goals.
During the week, President William Ruto's initiative to establish County Aggregation and Industrial Parks (CAIPs) across Kenya is faced significant challenges due to funding shortfalls. Initially, the national government pledged to fund half of the Kshs 500.0 mn cost for each CAIP, aiming to implement them in all counties within two years from July 2023. However, only KshS 3.3 bn of the planned Kshs 9.0 bn has been allocated, leading to a reduction in the number of counties expected to have operational CAIPs by June 2025, from all 47 to just 18.
The Treasury's failure to release sufficient funds has stalled many projects, with only Kshs 1.1 bn of the Kshs 4.5 bn allocated for the 2023/24 financial year being disbursed. This has prompted Members of Parliament to suggest that counties, possibly in partnership with the private sector, take over the funding and management of these industrial parks. The funding delays are likely to hinder the government's Bottom-Up Economic Transformation Agenda (BETA), which aims to spur productivity in agriculture and manufacturing sectors. The CAIPs were envisioned to enhance value addition, reduce post-harvest losses, and create up to 200,000 jobs. Stalling these projects could slow economic growth, particularly in rural areas where such industrial parks were expected to stimulate local economies.
We expect that the slowdown in CAIP implementation may affect the real estate sector. Industrial parks often drive demand for housing, commercial spaces, and infrastructure development in surrounding areas. Delays could lead to reduced investment in these sectors, impacting job creation and economic activity in the construction and real estate industries.
On the Unquoted Securities Platform, Acorn D-REIT and I-REIT traded at Kshs 26.7 and Kshs 22.9 per unit, respectively, as per the last updated data on 17th April 2025. The performance represented a 33.5% and 14.5% gain for the D-REIT and I-REIT, respectively, from the Kshs 20.0 inception price. The volumes traded for the D-REIT and I-REIT came in at Kshs 12.8 mn and Kshs 36.1 mn shares, respectively, with a turnover of Kshs 323.5 mn and Kshs 791.5 mn, respectively, since inception in February 2021. Additionally, ILAM Fahari I-REIT traded at Kshs 11.0 per share as of 17th April 2025, representing a 45.0% loss from the Kshs 20.0 inception price. The volume traded to date came in at 138,600 shares for the I-REIT, with a turnover of Kshs 1.5 mn since inception in November 2015.
REITs offer various benefits, such as tax exemptions, diversified portfolios, and stable long-term profits. However, the ongoing decline in the performance of Kenyan REITs and the restructuring of their business portfolios are hindering significant previous investments. Additional general challenges include:
We expect Kenya’s Real Estate sector to remain on a growth trend, supported by: i) demand for housing sustained by positive demographics, such as urbanization and population growth rates of 3.8% p.a and 2.0% p.a, respectively, against the global average of 1.7% p.a and 0.9% p.a, respectively, as at 2023,, ii) activities by the government under the Affordable Housing Program (AHP) iii) heightened activities by private players in the residential sector iv) increased investment by local and international investors in the retail sector. However, challenges such as rising construction costs, strain on infrastructure development (including drainage systems), high capital requirements for REITs, and existing oversupply in select Real Estate sectors will continue to hinder the sector’s optimal performance by limiting developments and investments.
Following the release of the FY’2024 results by Kenyan listed banks, the Cytonn Financial Services Research Team undertook an analysis on the financial performance of the listed banks and identified the key factors that shaped the performance of the sector. For the earnings notes of the various banks, click the links below:
The core earnings per share (EPS) for the listed banks recorded a weighted growth of 25.7% in FY’2024, compared to a weighted growth of 11.4% recorded in FY’2023, an indication of sustained performance supported by improved operating environment experienced in FY’2024 on the back of easing inflationary pressures and a strengthening Shilling. Notably, the inflation rate in FY’2024 averaged 4.5%, 3.2% points lower than the 7.7% average in FY’2023, with the Kenyan Shilling having appreciated by 17.4% against the USD in FY’2024, compared to a 26.8% depreciation in FY’2023. The performance in FY’2024 was supported by a 16.6% growth in net interest income coupled with a 12.2% growth in non-funded income, however lower than the 20.6% and 16.4% growth in net interest income and in non-funded income respectively in FY’2023, attributable to the increased interest rates that dampened borrowing and transaction activity. However, credit risk increased with the asset quality of listed banks deteriorating in FY’2024, with the weighted average Gross Non-Performing Loan ratio (NPL) increasing by 0.6% points to 13.2%, from 12.6% recorded in FY’2023. The performance remained 2.1% points above the ten-year average of 11.1%.
The report is themed “Banks Recalibrating for Growth Amid Macroeconomic Shifts” where we assess the key factors that influenced the performance of the banking sector in FY’2024, the key trends, the challenges banks faced, and areas that will be crucial for growth and stability of the banking sector going forward. As such, we shall address the following:
Section I: Key Themes That Shaped the Banking Sector Performance in FY’2024
In this section, we will highlight the main factors influencing the banking sector in FY’2024. These include regulation, digitization, interest rates, regional expansion through mergers and acquisitions, and asset quality:
The following are Mergers and Acquisitions that were completed in 2023:
Below is a summary of the deals in the last 10 years that have either happened, been announced or expected to be concluded:
Cytonn Report: Banking Sector Deals and Acquisitions |
||||||
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs bn) |
Transaction Stake |
Transaction Value (Kshs bn) |
P/Bv Multiple |
Date |
Access Bank PLC (Nigeria) |
National Bank of Kenya |
10.6 |
100.00% |
13.3 |
1.3x |
Apr-25 |
Pioneer General Insurance and four other companies |
Sidian Bank |
5.0 |
16.57% |
0.8 |
1.0x |
Apr-24 |
Pioneer General Insurance and two other companies |
Sidian Bank |
5.0 |
38.91% |
2.0 |
1.0x |
Oct-23 |
Equity Group |
Cogebanque PLC ltd |
5.7 |
91.13% |
6.7 |
1.3x |
Dec-23 |
Shorecap III |
Credit Bank Plc |
3.6 |
20.00% |
0.7 |
1.0x |
Jun-23 |
Premier Bank Limited |
First Community Bank |
2.8 |
62.50% |
Undisclosed |
N/A |
Mar-23 |
KCB Group PLC |
Trust Merchant Bank (TMB) |
12.4 |
85.00% |
15.7 |
1.5x |
Dec-22 |
Equity Group |
Spire Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Sep-22* |
Access Bank PLC (Nigeria)* |
Sidian Bank |
4.9 |
83.40% |
4.3 |
1.1x |
June-22* |
KCB Group |
Banque Populaire du Rwanda |
5.3 |
100.00% |
5.6 |
1.1x |
Aug-21 |
I&M Holdings PLC |
Orient Bank Limited Uganda |
3.3 |
90.00% |
3.6 |
1.1x |
Apr-21 |
KCB Group** |
ABC Tanzania |
Unknown |
100.00% |
0.8 |
0.4x |
Nov-20* |
Co-operative Bank |
Jamii Bora Bank |
3.4 |
90.00% |
1 |
0.3x |
Aug-20 |
Commercial International Bank |
Mayfair Bank Limited |
1.0 |
51.00% |
Undisclosed |
N/A |
May-20* |
Access Bank PLC (Nigeria) |
Transnational Bank PLC. |
1.9 |
100.00% |
1.4 |
0.7x |
Feb-20* |
Equity Group ** |
Banque Commerciale Du Congo |
8.9 |
66.50% |
10.3 |
1.2x |
Nov-19* |
KCB Group |
National Bank of Kenya |
7.0 |
100.00% |
6.6 |
0.9x |
Sep-19 |
CBA Group |
NIC Group |
33.5 |
53%.47% |
23 |
0.7x |
Sep-19 |
Oiko Credit** |
Credit Bank |
3.0 |
22.80% |
1 |
1.5x |
Aug-19 |
CBA Group** |
Jamii Bora Bank |
3.4 |
100.00% |
1.4 |
0.4x |
Jan-19 |
AfricInvest Azure |
Prime Bank |
21.2 |
24.20% |
5.1 |
1.0x |
Jan-18 |
KCB Group |
Imperial Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Dec-18 |
SBM Bank Kenya |
Chase Bank Ltd |
Unknown |
75.00% |
Undisclosed |
N/A |
Aug-18 |
DTBK |
Habib Bank Kenya |
2.4 |
100.00% |
1.8 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.8 |
100.00% |
2.8 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.8 |
51.00% |
1.3 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
3.0 |
100.00% |
5 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.2 |
75.00% |
2.6 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.1 |
66.00% |
2.5 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.9 |
70.00% |
8.6 |
3.2x |
Nov-13 |
Average |
|
|
73.3% |
|
1.3x |
|
Average: 2013 to 2018 |
|
|
73.5% |
|
1.7x |
|
Average: 2019 to 2024 |
|
|
73.2% |
|
1.0x |
|
* Announcement Date ** Deals that were dropped |
In 2024, the average acquisition valuations for banks have remained unchanged at 1.3x, similar to what was recorded in 2023. As such, the valuations still remain low compared to historical prices paid, as highlighted in the chart below;
As at the end of FY’2024, the number of commercial banks in Kenya stood at 38, same as in FY’2023, but lower than the 43 licensed banks in FY’2015. The ratio of the number of banks per 10 million population in Kenya now stands at 6.6x, which is a reduction from 9.0x in FY’2015, demonstrating continued consolidation in the banking sector. However, despite the ratio improving, Kenya still remains overbanked as the number of banks remains relatively high compared to the African major economies. To bring the ratio to 5.6x, we ought to reduce the number of banks from the current 38 banks to about 30 banks. This ongoing trend is expected to accelerate following the enactment of The Business Laws (Amendment) Act 2024 that mandated a significant increase in the minimum core capital for banks to Kshs 10.0 bn from the previous Kshs 1.0 bn that had been in effect since 2012. To facilitate compliance, lenders below this threshold were directed to incrementally grow the figure over a 5-year period, required to close 2025 with a minimum core capital of Kshs 3.0 bn, rising to Kshs 5.0 bn by the end of 2026, and full compliance at Kshs 10.0 bn by the end of 2029. The new capital requirement is likely to trigger further mergers and acquisitions (M&As), especially for smaller lenders that may struggle to meet the threshold, potentially reducing the number of banks even further. The chart below shows the commercial bank ratio per 10 million people across select African nations in comparison to Kenya;
Source: World Bank, Central Bank of Kenya, South Africa Reserve Bank, Central Bank of Nigeria
Additionally, on April 16, 2024, the Central Bank of Kenya (CBK), announced that with effect from July 1, 2025, it will lift the moratorium on licensing of new commercial banks that had been in place since November 2015. The moratorium was introduced in response to governance, risk management, and operational issues within the banking sector, aiming to create room for reforms. Since then, Kenya’s banking sector has seen notable progress, including stronger legal and regulatory frameworks, increased mergers and acquisitions, and the entry of new local and international strategic investors. With the moratorium now lifted, new entrants into Kenya’s banking sector must prove their ability to meet the revised minimum core capital requirement of Kshs 10.0 bn. This move opens the door for investors to apply for greenfield licenses, unlike the previous arrangement where entry was heavily reliant on mergers and acquisitions. Over the past decade, the moratorium contributed to a reduction in the number of banks in Kenya, to 38 currently from 43 in 2015.
However, the deterioration in listed banks' asset quality was mitigated by an improvement in Standard Chartered Bank’s asset quality, with the Gross NPL ratio decreasing by 2.3% points to 7.4% in FY’2024 from 9.7% in FY’2023. This was attributable to the 30.2% decrease in gross non-performing loans to Kshs 12.0 bn from Kshs 17.2 bn in FY’2023, outpacing the 8.9% decrease in gross loans to Kshs 161.5 bn from Kshs 177.2 bn in FY’2023. A total of six out of the ten listed Kenyan banks recorded a deterioration in asset quality, driven by the elevated borrowing costs, and a decline in lending due to elevated credit risk. In a bid to curb inflation and support the Shilling the Monetary Policy Committee (MPC) had adopted a tight monetary policy stance, raising the Central Bank Rate (CBR) to 13.00% in February 2024 and maintaining it at that rate for its two subsequent sittings up to July 2024. As a result of the high interest rates, the private sector credit growth was severely constrained recording contractions of 1.1% and 1.4% in the months of November and December 2024 respectively. The chart below shows the private sector credit growth:
However, the Central Bank of Kenya lowered the Central Bank Rate (CBR) by a cumulative 175 basis points to 11.25% in December 2024 from 13.00% in July 2024 in the year, and further by 125 bps to 10.00% in March 2025, signalling a gradual easing of monetary policy, noting that its previous measures had stabilized the currency and anchored inflation. This reduction in CBR is expected to support credit growth and ease financial pressures on borrowers. Hence, going forward, we expect credit risk to decline gradually but remain at relatively elevated levels compared to previous years, owing to the improved business environment, eased inflationary pressures, and the appreciation of the Kenya shilling.
The table below highlights the asset quality for the listed banking sector:
Cytonn Report: Listed Banks Asset Quality |
||||||
|
FY’2024 NPL Ratio* |
FY’2023 NPL Ratio** |
% point change in NPL Ratio |
FY’2024 NPL Coverage* |
FY’2023 NPL Coverage** |
% point change in NPL Coverage |
KCB Group |
19.8% |
17.0% |
2.9% |
65.1% |
62.5% |
2.6% |
Absa Bank Kenya |
12.6% |
9.9% |
2.7% |
66.0% |
65.6% |
0.4% |
HF Group |
25.3% |
23.1% |
2.2% |
70.3% |
74.9% |
(4.6%) |
Equity Group |
13.6% |
12.1% |
1.5% |
63.7% |
52.4% |
11.3% |
I&M Group |
11.5% |
10.7% |
0.8% |
62.3% |
55.8% |
6.5% |
Co-operative Bank of Kenya |
17.0% |
16.2% |
0.7% |
63.9% |
57.2% |
6.8% |
Stanbic Holdings |
9.1% |
9.5% |
(0.4%) |
78.4% |
70.4% |
8.0% |
Diamond Trust Bank |
12.6% |
13.4% |
(0.8%) |
39.9% |
41.4% |
(1.6%) |
NCBA |
11.5% |
12.3% |
(0.9%) |
59.2% |
55.2% |
4.0% |
Standard Chartered Bank |
7.4% |
9.7% |
(2.3%) |
81.8% |
81.6% |
0.3% |
Mkt Weighted Average* |
13.2% |
12.6% |
0.7% |
66.8% |
60.7% |
6.1% |
*Market cap weighted as at 17/04/2025 |
||||||
**Market cap weighted as at 18/04/2024 |
Key take-outs from the table include;
Section II: Summary of the Performance of the Listed Banking Sector in FY’2024:
The table below highlights the performance of the banking sector, showing the performance using several metrics, and the key take-outs of the performance;
Cytonn Report: Kenyan Listed Banks Performance FY’2024 |
|||||||||||||||
Bank |
Core EPS Growth |
Interest Income Growth |
Interest Expense Growth |
Net Interest Income Growth |
Net Interest Margin |
Non-Funded Income Growth |
NFI to Total Operating Income |
Growth in Total Fees & Commissions |
Deposit Growth |
Growth in Government Securities |
Loan to Deposit Ratio |
Loan Growth |
Return on Average Equity |
COF |
YIEA |
KCB Group |
64.9% |
26.9% |
25.0% |
28.0% |
7.8% |
16.6% |
33.0% |
10.1% |
(18.3%) |
(43.6%) |
71.7% |
(9.6%) |
24.6% |
4.6% |
12.4% |
Standard Chartered Bank |
45.0% |
20.0% |
83.4% |
13.4% |
9.5% |
40.4% |
34.4% |
11.9% |
(13.8%) |
34.7% |
51.3% |
(7.1%) |
30.1% |
1.7% |
11.1% |
Diamond Trust Bank Kenya |
28.2% |
12.0% |
21.6% |
3.0% |
5.5% |
7.3% |
31.5% |
15.8% |
(8.0%) |
5.5% |
63.8% |
(7.5%) |
11.3% |
6.3% |
11.5% |
Absa Bank Kenya |
27.5% |
19.3% |
30.1% |
15.4% |
10.1% |
10.8% |
25.8% |
1.7% |
1.2% |
37.2% |
84.2% |
(7.9%) |
27.0% |
4.5% |
14.2% |
I&M Group |
21.9% |
35.0% |
39.9% |
31.2% |
7.7% |
(2.8%) |
26.7% |
15.6% |
(1.1%) |
31.0% |
69.6% |
(7.8%) |
16.9% |
6.7% |
15.4% |
Stanbic Holdings |
12.8% |
37.8% |
105.7% |
(5.1%) |
5.9% |
(1.7%) |
38.8% |
(13.1%) |
(2.8%) |
67.9% |
71.6% |
(11.6%) |
19.1% |
7.1% |
12.6% |
Equity Group |
11.0% |
9.2% |
20.3% |
3.7% |
7.0% |
10.7% |
43.9% |
12.9% |
3.1% |
22.0% |
58.5% |
(7.7%) |
22.1% |
4.1% |
10.9% |
Co-operative Bank of Kenya |
9.8% |
24.9% |
45.7% |
13.9% |
8.3% |
10.1% |
36.1% |
3.2% |
12.1% |
15.1% |
73.8% |
(0.1%) |
19.7% |
6.4% |
13.9% |
NCBA Group |
1.9% |
16.0% |
34.5% |
(0.3%) |
5.7% |
(3.1%) |
45.0% |
5.5% |
(13.4%) |
(11.1%) |
60.2% |
(10.4%) |
21.2% |
7.4% |
12.5% |
HF Group |
(10.8%) |
23.1% |
41.0% |
4.4% |
5.0% |
21.2% |
36.1% |
36.1% |
8.3% |
75.3% |
81.9% |
0.2% |
4.3% |
7.5% |
12.0% |
FY'24 Mkt Weighted Average* |
25.7% |
21.1% |
43.6% |
11.7% |
7.7% |
12.2% |
36.3% |
7.3% |
(4.4%) |
15.4% |
66.3% |
(7.7%) |
22.9% |
5.0% |
12.5% |
FY'23 Mkt Weighted Average** |
11.4% |
30.5% |
52.4% |
20.6% |
7.5% |
16.4% |
37.0% |
18.4% |
25.0% |
2.2% |
69.0% |
9.5% |
21.2% |
4.0% |
11.2% |
*Market cap weighted as at 17/04/2025 |
|||||||||||||||
**Market cap weighted as at 18/04/2024 |
Key takeaways from the table include:
Source: Cytonn research
* Figure as of December 2024
Section III: The Focus Areas of the Banking Sector Players Going Forward:
The banking sector continues to remain resilient as evidenced by the increase in their profitability, with the Core Earnings Per Share (EPS) growing by 25.7%, as banks continued to implement their revenue diversification strategies. Notably, all the 10 listed banks recorded a growth in their Non-funded income in FY’2024. Additionally, we believe that the possibly improved business environment occasioned by ease in inflationary pressures, an ease in the monetary policy following a decrease in the CBR and a stronger Shilling, will see banks start to decrease their provisioning to cushion themselves from credit risk. To note, growth in general provisions for the listed banks recorded a reduced weighted growth of 3.2% in FY’2024, compared to a growth of 20.3% in FY’2023. Based on the current operating environment, we believe the future performance of the banking sector will be shaped by the following key factors:
Section IV: Brief Summary and Ranking of the Listed Banks:
As per our analysis of the banking sector from a franchise value and a future growth opportunity perspective, we carried out a comprehensive ranking of the listed banks. For the franchise value ranking, we included the earnings and growth metrics as well as the operating metrics shown in the table below in order to carry out a comprehensive review of the banks:
Cytonn Report: Listed Banks Earnings, Growth and Operating Metrics FY’2024 |
||||||||
Bank |
Loan to Deposit Ratio |
Cost to Income (With LLP) |
Return on Average Capital Employed |
Deposits/ Branch (bn) |
Gross NPL Ratio |
NPL Coverage |
Tangible Common Ratio |
Non Funded Income/Revenue |
Absa Bank |
84.2% |
52.3% |
27.0% |
4.3 |
12.6% |
66.0% |
16.6% |
25.8% |
HF Group |
81.9% |
89.5% |
4.3% |
2.2 |
25.3% |
70.3% |
22.0% |
36.1% |
Coop Bank |
73.8% |
57.9% |
19.7% |
2.4 |
17.0% |
63.9% |
19.0% |
36.1% |
KCB Group |
71.7% |
60.0% |
24.6% |
2.6 |
19.8% |
65.1% |
13.3% |
33.0% |
Stanbic Bank |
71.6% |
52.3% |
19.1% |
10.7 |
9.1% |
78.4% |
16.4% |
38.8% |
I&M Holdings |
69.6% |
61.2% |
16.9% |
3.9 |
11.5% |
62.3% |
15.2% |
26.7% |
DTBK |
63.8% |
72.8% |
11.3% |
2.8 |
12.6% |
39.9% |
13.9% |
31.5% |
NCBA Group |
60.2% |
60.0% |
21.2% |
4.2 |
11.5% |
59.2% |
15.5% |
45.0% |
Equity Bank |
58.5% |
68.7% |
22.1% |
3.5 |
13.6% |
63.7% |
12.2% |
43.9% |
SCBK |
51.3% |
44.3% |
30.1% |
12.9 |
7.4% |
81.8% |
17.5% |
34.4% |
Weighted Average FY'2024 |
66.3% |
58.3% |
22.9% |
5.3 |
13.2% |
66.8% |
15.3% |
36.3% |
Market cap weighted as at 17/04/2025 |
The overall ranking was based on a weighted average ranking of Franchise value (accounting for 60.0%) and intrinsic value (accounting for 40.0%). The Intrinsic Valuation is computed through a combination of valuation techniques, with a weighting of 40.0% on Discounted Cash-flow Methods, 35.0% on Residual Income, and 25.0% on Relative Valuation, while the Franchise ranking is based on a bank’s operating metrics, meant to assess efficiency, asset quality, diversification, and profitability, among other metrics. The overall FY’2024 ranking is as shown in the table below:
Cytonn Report: Listed Banks FY’2024 Rankings |
|||||
Bank |
Franchise Value Rank |
Intrinsic Value Rank |
Weighted Rank Score |
FY'2023 Rank |
FY'2024 Rank |
Absa Bank |
2 |
3 |
2.4 |
1 |
1 |
KCB Group |
5 |
1 |
3.4 |
9 |
2 |
SCBK |
1 |
7 |
3.4 |
5 |
3 |
I&M Holdings |
6 |
2 |
4.4 |
5 |
4 |
Coop Bank |
4 |
6 |
4.8 |
2 |
5 |
Stanbic Bank |
3 |
10 |
5.8 |
3 |
6 |
Equity Bank |
8 |
5 |
6.8 |
4 |
7 |
NCBA Group |
6 |
8 |
6.8 |
8 |
7 |
DTBK |
10 |
4 |
7.6 |
7 |
9 |
HF Group |
9 |
9 |
9.0 |
10 |
10 |
Major Take-outs from the FY’2024 Ranking are:
For more information, see our Cytonn FY’2024 Listed Banking Sector Review full report.
Disclaimer: The views expressed in this publication are those of the writers where particulars are not warranted. This publication is meant for general information only and is not a warranty, representation, advice or solicitation of any nature. Readers are advised in all circumstances to seek the advice of a registered investment advisor.