BBRI released its bank-only Feb-25 results. In short, we see a notable improvement in Feb-25 compared with the Jan-25 results. Feb-25 profit jumped to IDR4.6tn (+129% m-m). This, according to BBRI, is attributed to improving credit costs (CoC) in Feb-25 at ~330bp – a significant decline from the Jan-25 CoC level of ~560bp, as the management overlay associated CoC has normalized. Nevertheless, despite the decline in CoC on a monthly basis, we expect asset quality concerns to continue due to the current macroeconomic backdrop. This has, so far, brought YTD Feb-25 CoC to ~4.4% (flat y-y). We think FY25F CoC could hover at ~3.5-3.7%, which is above management’s guidance of ~3.3%.
On a YTD basis, however, headline bank-only profit was only IDR6.6tn (-18% y-y from IDR8.1tn in Jan-Feb FY24 period). And, the decline can be largely attributed to CoC as explained above. However, at the operating level, headline YTD Feb-25 net interest income and PPOP reached IDR18.3tn (-2% y-y) and IDR17.5tn (-7% y-y), respectively. This can be attributed to a lower headline NIM of 6.3% (-20bp y-y) as a result of lower asset yields (whilst funding costs have been stable at ~3.1-3.3%).
On the asset quality side, we note continually high estimated (annualized) write-off rates of 3.6% in YTD Feb-25, according to BBRI, compared with ~3.2% a year ago. This leads to risk-adjusted NIM of 3.2% YTD Feb-25 (-40bp y-y). With a still high CoC, the bank has maintained a prudent provisioning policy, resulting in an elevated stable loan-loss-reserve-ratio (LLR) of 6.0% — the highest amongst the major banks in Indonesia. We believe a high LLR is necessary to offset the risks of additional potential consensus downgrades and/or write-offs in 2025. One area of key concern to us, post the results, is that, write-off rates remain elevated.
On B/S, the bank recorded loans and deposits growth of +5.2% y-y (+0.2% YTD) and +1.5% y-y (-0.6% YTD). This translates into an LDR of 88.2% (+490bp y-y).
Post the results, despite the decline in the stock, we think BBRI continues to face challenges.
Valuation and risks
Our TP of IDR5,000 is based on a DuPont analysis assuming a risk-free rate of 6.5%, an equity risk premium of 7.8%, growth of 9.3%, beta 0.85x and a CAR-adjusted ROAE of 18.0%. We have also used 2025F book as reference. The implied multiples at our TP would be 2.3x 2025F book and 12.5x 2025F earnings.
Risks are worsening macroeconomic trends, unfavorable regulatory changes, and tighter liquidity competition which could increase funding costs, worsening credit quality which would raise credit costs, and higher opex. Changes in management may affect the bank’s write-off policies and thus, credit costs. This would ultimately affect near-term earnings for the bank.
Fig. 1: BBRI – bank-only results
BBRI Bank-only IDR bn
Feb-24
Jan-25
Feb-25
m-m
y-y
YTD 2025
YTD 2024
y-y
Interest income
13,317
12,995
13,218
2%
-1%
26,213
27,178
-4%
Interest expenses
4,249
4,074
3,880
-5%
-9%
7,954
8,452
-6%
Net interest income
9,068
8,921
9,339
5%
3%
18,259
18,725
-2%
Monthly PPOP
10,384
8,248
9,197
12%
-11%
17,445
18,819
-7%
Monthly provision exp
6,477
5,627
3,323
-41%
-49%
8,949
8,427
6%
Monthly net profit
3,238
2,009
4,600
129%
42%
6,609
8,060
-18%
MoM loan growth
0.2%
-0.5%
0.7%
YoY loan growth
12.6%
4.6%
5.2%
YTD loan growth
1.1%
-0.5%
0.2%
MoM deposit growth
0.6%
0.0%
1.5%
YoY deposit growth
10.9%
-1.6%
-0.6%
YTD deposit growth
2.7%
0.0%
1.5%
LDR
83.3%
88.9%
88.2%
NIM (annualised)
6.2%
6.2%
6.4%
6.3%
6.5%
LLR
6.9%
6.0%
6.0%
6.0%
6.9%
CoC (annualised)
6.7%
5.6%
3.3%
4.4%
4.4%
Risk-adj NIM %
1.8%
2.3%
4.1%
3.2%
3.6%
CASA ratio
61%
66%
65%
CIR (annualised)
17%
39%
33%
B/S ROAE (annualised)
12.7%
8.0%
18.1%
B/S ROAA (annualised)
2.1%
1.3%
3.0%
Asset yield (annualised)
9.1%
9.0%
9.1%
COF (annualised)
3.4%
3.3%
3.1%
Leverage ratio x
6.1
6.0
6.1
Cash ratio %
1.3%
1.5%
1.3%
LDR %
83.4
88.9
88.2
Loan-to-CASA %
136.1%
134.6%
136.0%
Monthly personnel exp
1,087
2,129
2,081
-2%
91%
4,210
3,520
20%
Source: Company data, Verdhana research
Fig. 2: BBRI – earnings assets & funding
BBRI Earnings asset IDRbn
Feb-24
Jan-25
Feb-25
m-m
y-y
YTD 2025
YTD 2024
Total
1,755,229
1,719,621
1,760,851
2%
0%
1%
2%
Placements w BI
117,240
117,627
127,231
8%
9%
4%
-22%
Placements with other banks
43,423
46,072
47,640
3%
10%
2%
17%
Marketable Securities
392,687
309,858
307,905
-1%
-22%
-1%
16%
Repo Securities
21,489
26,964
36,424
35%
70%
42%
6%
Reverse Repo Securities
21,881
9,583
23,252
143%
6%
40%
-34%
Loans and receivables
1,158,510
1,209,516
1,218,399
1%
5%
0%
1%
Breakdown
Feb-24
Jan-25
Feb-25
Total
100.0
100.0
100.0
Placements w BI
6.7
6.8
7.2
Placements with other banks
2.5
2.7
2.7
Marketable Securities
22.4
18.0
17.5
Repo Securities
1.2
1.6
2.1
Reverse Repo Securities
1.2
0.6
1.3
Loans and receivables
66.0
70.3
69.2
BBRI Funding IDRbn
Feb-24
Jan-25
Feb-25
m-m
y-y
YTD 2025
YTD 2024
Total Assets
1,755,229
1,719,621
1,760,851
2%
0%
1%
2%
Deposits
1,389,467
1,360,169
1,380,917
2%
-1%
2%
3%
Current accounts
338,989
366,816
368,216
0%
9%
-2%
-2%
Savings accounts
512,120
531,847
527,364
-1%
3%
-3%
-3%
Time deposits
538,358
461,507
485,337
5%
-10%
10%
12%
CASA
851,109
898,663
895,580
0%
5%
-3%
-3%
Loans/Securities
85,273
93,351
101,887
9%
19%
11%
-7%
Equities
306,774
301,966
307,000
2%
0%
3%
3%
Breakdown %
Feb-24
Jan-25
Feb-25
Total Assets
100.0
100.0
100.0
Deposits
79.2
79.1
78.4
Current accounts
19.3
21.3
20.9
Savings accounts
29.2
30.9
29.9
Time deposits
30.7
26.8
27.6
Loans/Securities
4.9
5.4
5.8
Equities
17.5
17.6
17.4
Source: Company data, Verdhana research
Fig. 3: BBRI – 12MMA Loan vs NII growth %
Source: Company data, Verdhana research
Fig. 4: BBRI – 12MMA CoC vs 12MMA WO %
Source: Company data, Verdhana research
Fig. 5: BBRI – LLR 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.
