BBNI released its bank-only Feb-25 results. Given that February is shorter than other months, the typical monthly interest income or expenses for Feb tend to be lower (assuming there are no changes in interest rates) than other months. In this note, we look at YTD Feb-25 bank-only results, which overall demonstrated decent operating results despite still challenging macroeconomic trends. Post results, we reiterate our Buy rating on the stock with a target price of IDR6,250.
Bank-only Feb-25 results summary
In Feb 25, BBNI’s net interest income (NII) stood at IDR2.9tn (-8% m-m; +2% y-y), with gross interest income at IDR5.0tn (-9% m-m; +2% y-y), and gross interest expenses at IDR2.1tn (-9% m-m; +2% y-y). This brought YTD Feb-25 NII to IDR6.1tn (+2% y-y). Meanwhile, pre-provisioning operating profit . (PPOP_ remained relatively flat at IDR2.4tn (-2% m-m; +1% y-y) in Feb 25, bringing YTD Feb-25 PPOP to IDR4.9tn (+1% y-y). In Feb 25, BBNI booked lower credit costs (CoC) of IDR0.5tn (implying 70bp vs 100bp in Feb 24). This brings YTD Feb-25 CoC to IDR1.0tn (-20% y-y) – implying YTD CoC of 80bp (-30bp y-y). As a result,BBNI’s implied YTD net interest margin (NIM) and risk-adj NIM stood at 3.6% (-10bp y-y) and 3.1% (+10bp y-y), respectively. So far, we have not seen a meaningful rise in asset yields despite still relatively tight liquidity in the banking system. BBNI’s bank-only Feb-25 net profit reached IDR1.7tn (+2% m-m; +7% y-y), bringing YTD Feb-25 net profit to IDR3.3tn (+8% y-y). Overall, the implied balance sheet ROAA stood at 1.9%, with balance sheet ROAE at 12.4%.
On the balance sheet, BBNI booked loan growth of +10% y-y (-3% YTD) in Feb-25 while deposits remained relatively flat +1% y-y (-2% YTD). The decline was mostly due to the decline in Current Account (CA) -3% y-y / -1% YTD, which resulted in a CASA ratio of 70.9% and LDR of 95.7% (vs 87.8% a year ago or 96.0% Dec-24). Loan-Loss-Reserve (LLR) stood at 5.2% (-170bp y-y / +20bp YTD). This suggests stability in LLR, in part due to declined loans on a YTD basis, and thus an improved earnings profile for the bank (i.e. it does not have to rely on a lower LLR to boost profits).
Valuation and risks
We derive our TP of IDR6,250 based on a DuPont analysis, assuming a risk-free rate of 6.5%, an equity risk premium of 7.8%, growth rate of 8.5%, beta of 1.0x and a CAR-adjusted ROAE of 16.5% (all remain unchanged). We also use 2025F book value as a reference. Our TP implied implies a 2025F P/B of 1.3x and a 2025F P/E of 10.6x, compared to its current trading multiples of 1.0x and 8.1x, respectively. Key downside risks to our view include worsening macroeconomic trends, unfavorable regulatory changes, increased competition for liquidity (which would increase funding costs), worsening credit quality (which would raise credit costs) and higher opex.
Fig. 1: BBNI monthly results
BNI - Monthly IDRbn
Feb-24
Dec-24
Jan-25
Feb-25
M-M
Y-Y
YTD-25
YTD-24
Y-Y
Gross Interest Income
4,911
6,118
5,477
5,008
-8.5%
2.0%
10,485
10,201
3%
Gross Interest Expenses
2,043
2,245
2,303
2,089
-9.3%
2.2%
4,391
4,213
4%
NII
2,868
3,873
3,174
2,920
-8.0%
1.8%
6,093
5,988
2%
PPOP
2,405
3,238
2,476
2,434
-1.7%
1.2%
4,910
4,847
1%
Provision exp
559
1,141
514
455
-11.5%
-18.6%
969
1,207
-20%
Net profit
1,556
1,394
1,630
1,664
2.1%
7.0%
3,294
3,041
8%
Comprehensive profit
1,547
2,614
2,049
2,184
6.6%
41.2%
4,233
3,067
38%
YTD loan growth
-2.1%
10.7%
-1.5%
-2.6%
Y-Y loan growth
6.7%
10.7%
10.3%
10.2%
M-M loan growth
-0.9%
3.0%
-1.5%
-1.0%
YTD deposit growth
-4.3%
-1.1%
-2.3%
-2.2%
Y-Y deposit growth
9.9%
-1.1%
-0.1%
1.0%
M-M deposit growth
-1.1%
1.1%
-2.3%
0.1%
Asset yield (annualised)
6.1%
7.3%
6.5%
6.0%
COF (annualised)
2.9%
3.0%
3.1%
2.8%
NIM (annualised)
3.6%
4.6%
3.8%
3.5%
3.6%
3.7%
Credit cost (annualised)
1.0%
1.8%
0.8%
0.7%
0.8%
1.1%
Risk-adj NIM
2.6%
2.8%
3.0%
2.8%
3.1%
3.0%
LDR
87.8%
96.0%
96.8%
95.7%
LLR
6.9%
5.0%
5.1%
5.2%
CASA ratio
69.8%
70.4%
70.7%
70.9%
Monthly CIR
45.6%
45.3%
47.8%
47.3%
B/S ROAE (annualised)
12.6%
10.7%
12.3%
12.4%
B/S ROAA (annualised)
1.8%
1.6%
1.8%
1.9%
Loan-to-CASA
126.9%
132.5%
139.1%
136.4%
Source: Company data, Verdhana research
Fig. 2: BBNI B/S
BBNI - B/S IDRbn
Feb-24
Dec-24
Jan-25
Feb-25
M-M
Y-Y
YTD-25
YTD-24
Total assets IDRbn
1,016,514
1,084,425
1,075,377
1,066,226
-0.9%
4.9%
-1.7%
-3.1%
Gross Loans IDRbn
673,521
761,550
749,824
741,993
-1.0%
10.2%
-2.6%
-2.1%
LLR IDRbn
46,310
38,329
38,309
38,580
0.7%
-16.7%
0.7%
-1.3%
Net loans IDRbn
627,211
723,222
711,515
703,413
-1.1%
12.1%
-2.7%
-2.1%
Deposits
767,018
792,672
774,280
774,928
0.1%
1.0%
-2.2%
-4.3%
- CA IDRbn
307,236
301,489
297,051
298,626
0.5%
-2.8%
-0.9%
-10.5%
- SA IDRbn
228,450
256,705
250,615
251,102
0.2%
9.9%
-2.2%
-1.1%
- TD IDRbn
231,333
234,479
226,614
225,201
-0.6%
-2.7%
-4.0%
1.6%
CASA IDRbn
535,685
558,193
547,667
549,728
0.4%
2.6%
-1.5%
-6.7%
Equities IDRbn
149,014
158,102
160,154
162,349
1.4%
8.9%
2.7%
2.1%
Source: Company data, Verdhana research
Fig. 3: BBNI - Margin trend %
Source: Company data, Verdhana research
Fig. 4: BBNI yield vs growth trends %
Source: Company data, Verdhana research
Fig. 5: BBNI LLR vs 12MMA WO %
Source: Company data, Verdhana research
Fig. 6: BBNI 12MMA CoC vs 12MMA WO%
Source: Company data, Verdhana research
INVESTMENT RATINGS A rating of ‘Buy’, indicates that the analyst expects the stock to outperform the Benchmark over the next 12 months. A rating of ‘Neutral’, indicates that the analyst expects the stock to perform in line with the Benchmark over the next 12 months. A rating of ‘Reduce’, indicates that the analyst expects the stock to underperform the Benchmark over the next 12 months. A rating of ‘Suspended’, indicates that the rating, target price, and estimates have been suspended temporarily to comply with applicable regulations and/or firm policies. Securities and/or companies that are labelled as ‘Not Rated’ or ‘No Rating’ are not in regular research coverage. Benchmark is Indonesia Composite Index (‘IDX Composite’). A ‘Target Price’, if discussed, indicates the analyst’s forecast for the share price with a 12-month time horizon, reflecting in part of the analyst’s estimates for the company’s earnings, and may be impeded by general market and macroeconomic trends, and by other risks related to the company or the market in general.
GENERAL DISCLOSURE/DISCLAIMER This report is prepared by PT Verdhana Sekuritas Indonesia (“PTVSI”) a securities company registered in Indonesia, supervised by Indonesia Financial Services Authority (OJK) and a member of the Indonesia Stock Exchange (IDX).
This report is intended for client of PTVSI only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of PTVSI.
The research set out in this report is based on information obtained from sources believed to be reliable, but PTVSI do not make any representation or warranty as to its accuracy, completeness or correctness. The information in this report is subject to change without notice, its accuracy is not guaranteed, it may be incomplete or condensed and it may not contain all material information concerning the company (or companies) referred to in this report. Any information, valuations, opinions, estimates, forecasts, ratings or targets herein constitutes a judgment as of the date of this report is published, and there is no assurance that future results or events will be consistent.
This report is not to be construed as an offer or a solicitation of an offer to buy or sell any securities or financial products. PTVSI and its associates, its directors, and/or its employees may from time to time have interests in the securities mentioned in this report or it may or will engage in any securities transaction or other capital market services for the company (companies) mentioned herein.
ANALYST CERTIFICATION The research analyst primarily responsible for the content of this report and certifies that the views about the companies including their securities expressed in this report accurately reflect his/her personal views. The analyst also certifies that no part of his/her compensation was, is, or will be, directly, or indirectly, related to specific recommendations or views expressed in this report.
RESTRICTIONS ON DISTRIBUTION
By accepting this report, the recipient hereof represents and warrants that you are entitled to receive such report in accordance with the restrictions and agrees to be bound by the limitations contained herein. Neither this report nor any copy hereof may be distributed except in compliance with applicable Indonesian capital market laws and regulations.
