January 11, 2017

EARNINGS REVIEW
IndusInd Bank (INBK.BO)
Neutral Equity Research

In line with expectations: Demonetization net positive; Neutral

What surprised us Investment Profile
Low High
INBK reported 3QFY17 PAT of Rs7.5bn (+29% yoy), broadly in line with our
Growth Growth
estimate and Bloomberg consensus; however, core profits were 10%
Returns * Returns *
ahead of expectations on higher NIMs and Fee income. Key highlights:
Multiple Multiple
Op. performance remains solid: (1) NII grew 35% yoy (+3% vs. GSe) with Volatility Volatility
healthy loan growth (+25% yoy) on continued strength in segments such Percentile 20th 40th 60th 80th 100th

as LAP (+35% yoy) and CC/PL. NIMs(calc.) picked up 18bps yoy to 4.2% IndusInd Bank (INBK.BO)

driven by a larger decline in cost of deposits (-80bps yoy) vs. yields (-34bps Asia Pacific Banks Peer Group Average
* Returns = Return on Capital For a complete description of the investment
yoy) helped by a shift in loan mix. (2) CASA ratio picked up 50bps qoq on profile measures please refer to the
disclosure section of this document.
stronger SA accretion (+56% yoy) driven by both demonetization-related
flows and higher customer acquisition. (3) Core fee income excl. forex Key data Current
Price (Rs) 1,161.85
grew +27% yoy on stronger distribution and IB income. 12 month price target (Rs) 1,164.00
Demonetization impact: Challenges: Management indicated that while Market cap (Rs mn / US$ mn)
Foreign ownership (%)
541,382.5 / 7,934.5
69.8
demonetization led to issues around liquidity management driven by
3/16 3/17E 3/18E 3/19E
deposit flow, the impact was limited as business activity remained strong EPS (Rs) New 38.43 48.84 59.98 76.79
EPS revision (%) 0.0 0.2 2.6 (1.0)
with slowdown limited to certain vehicle loan segments. Opportunities: P/B (X) 3.0 3.5 3.0 2.6
In the longer term INBK expects to benefit from 1) formalization of more P/E (X) 23.4 23.8 19.4 15.1
Dividend yield (%) 0.5 0.7 0.9 1.3
cash based segments such as 2W loans; 2) higher deposit inflow and P/PPOP (X) 13.1 10.2 8.5 6.8
PPOP growth (%) 33.7 28.1 20.6 25.1
customer acquisition which picked up c. 1.5X in Dec (c.120K new accounts Preprovision ROA (%) 3.3 3.4 3.2 3.2
Credit cost (%) 0.8 0.8 0.7 0.6
opened); 3) higher distribution income as some deposits likely flow into ROA (%) 1.82 1.85 1.82 1.86
MFs/insurance; and 4) pick-up in segments such as mortgages on better ROE (%) 16.1 15.4 16.7 18.6

affordability and government-driven incentives such as interest subsidy.

Price performance chart
1,250 31,000
What to do with the stock 1,200 30,000
We revise our FY17-19E EPS by -1% to +2.6% on 3QFY17 trends and raise 1,150 29,000
1,100 28,000
our 12-mth 3-stage P/E based TP by c.2% to Rs1,164. We retain our Neutral 1,050 27,000
rating given balanced risk-reward at current valuations off 19.4X FY18E PE. 1,000 26,000
950 25,000
Key risks: higher loan growth/ROAs, higher NPLs and lower NIMs 900 24,000
850 23,000
Indusind Bank: Summary of estimates 800 22,000
Jan-16 Apr-16 Jul-16 Oct-16
Y-o-Y Growth (%)
Rs mn FY17E FY18E FY19E FY17E FY18E FY19E IndusInd Bank (L) India BSE30 Sensex (R)
NII 60,406 75,174 92,598 34% 24% 23%
PAT 29,155 35,811 45,846 28% 23% 28%
Source: Goldman Sachs Global Investment Research. Share price performance (%) 3 month 6 month 12 month
Absolute (4.9) 3.1 22.7
Rel. to India BSE30 Sensex (0.7) 4.0 13.7
INVESTMENT LIST MEMBERSHIP
Source: Company data, Goldman Sachs Research estimates, FactSet. Price as of 1/10/2017 close.
Neutral

Coverage View: Neutral

Rahul Jain Goldman Sachs does and seeks to do business with companies
+91(22)6616-9161 rahul.m.jain@gs.com Goldman Sachs India SPL
Mayank Bukrediwala
covered in its research reports. As a result, investors should be
+91(22)6616-9169 mayank.bukrediwala@gs.com Goldman Sachs India SPL aware that the firm may have a conflict of interest that could
Himank Jain affect the objectivity of this report. Investors should consider
+91(80)6637-8718 himank.jain@gs.com Goldman Sachs India SPL
this report as only a single factor in making their investment
decision. For Reg AC certification and other important
disclosures, see the Disclosure Appendix, or go to
www.gs.com/research/hedge.html. Analysts employed by non-
US affiliates are not registered/qualified as research analysts
with FINRA in the U.S.

The Goldman Sachs Group, Inc. Global Investment Research

 January 11, 2017 IndusInd Bank (INBK.BO)

IndusInd Bank: Summary Financials

Profit model (Rs mn) 3/16 3/17E 3/18E 3/19E Balance sheet (Rs mn) 3/16 3/17E 3/18E 3/19E

Net interest income 45,165.7 60,406.4 75,174.5 92,598.2 Gross loans 890,377.3 1,113,274.1 1,367,063.0 1,723,024.7
Non-interest income 32,969.5 40,731.4 49,989.8 62,647.3 NPLs 7,767.8 11,819.6 20,451.1 25,394.4
Operating revenue 78,135.2 101,137.8 125,164.2 155,245.5 Loan loss reserves 4,550.3 6,322.1 9,181.2 12,264.1
Non-interest expense (36,721.0) (48,072.2) (61,147.4) (75,177.9) Total interest earning assets 1,297,037.0 1,626,070.0 2,051,011.8 2,572,897.7
Preprovision operating profit 41,414.2 53,065.6 64,016.8 80,067.6 Other non-interest earning assets 103,532.9 123,364.9 142,848.4 163,966.5
Total provision charge (6,721.6) (8,683.0) (9,502.5) (10,276.1) Total assets 1,400,569.9 1,749,434.9 2,193,860.3 2,736,864.2
Associates 0.0 0.0 0.0 0.0 Customer deposits 930,003.5 1,249,426.7 1,608,708.8 2,048,253.7
Pretax profit 34,692.6 44,382.6 54,514.4 69,791.4 Total interest-bearing liabilities 1,156,762.4 1,474,469.9 1,875,795.9 2,365,348.7
Tax (11,828.1) (15,227.7) (18,703.9) (23,945.4) Total equity 176,959.8 200,815.6 229,085.1 264,740.4
Minorities 0.0 0.0 0.0 0.0
Net profit 22,864.5 29,154.9 35,810.5 45,846.0 CAMEL ratios (%) 3/16 3/17E 3/18E 3/19E
C: Tier 1 capital ratio 14.9 14.2 13.2 12.2
Dividends (2,677.4) (5,134.2) (6,445.9) (8,710.7) C: Equity/loans 20.0 18.2 16.9 15.5
Dividends payout (%) 11.7 17.6 18.0 19.0 C: Equity/assets 12.6 11.5 10.4 9.7
A: NPL ratio 0.9 1.1 1.5 1.5
Earnings growth drivers (%) 3/16 3/17E 3/18E 3/19E A: Loan loss reserves/NPLs 58.6 53.5 44.9 48.3
Net interest margin 3.59 3.84 3.81 3.76 E: Net interest margin 3.59 3.84 3.81 3.76
Provision charge/total loans 0.76 0.79 0.70 0.60 E: Non int inc/oper revenues 42.20 40.27 39.94 40.35
YoY Growth (%) E: Cost-income ratio 47.0 47.5 48.9 48.4
Customer deposits 25.4 34.3 28.8 27.3 E: ROAA 1.82 1.85 1.82 1.86
Loans 28.5 24.9 22.9 26.2 L: Loan/deposit ratio 95.1 88.4 84.4 83.6
Net interest income 32.1 33.7 24.4 23.2
Fee income 31.8 25.6 26.4 29.0 Loan portfolio (%) 3/16 3/17E 3/18E 3/19E
Non-interest income 29.4 23.5 22.7 25.3 Commercial & corporate 58.3 58.8 59.5 59.6
Operating revenue 30.9 29.4 23.8 24.0 Mortgages/home loans 5.9 6.2 6.3 6.4
Operating expenses (27.9) (30.9) (27.2) (22.9) Consumer 41.0 40.4 39.8 39.8
Preprovision operating profit 33.7 28.1 20.6 25.1
Provision charges 38.7 41.4 9.4 8.1 Valuation (current price) 3/16 3/17E 3/18E 3/19E
Pretax profit 28.1 27.9 22.8 28.0 P/E basic (X) 23.4 23.8 19.4 15.1
Net profit 27.5 27.5 22.8 28.0 P/B (X) 3.02 3.45 3.03 2.62
EPS 13.4 27.1 22.8 28.0 P/PPOP (X) 13.1 10.2 8.5 6.8
DPS 12.5 91.1 25.5 35.1 Dividend yield (%) 0.5 0.7 0.9 1.3

Market dimensions 3/16 3/17E 3/18E 3/19E EPS, basic (Rs) 38.43 48.84 59.98 76.79
No of branches 1,000.0 1,170.0 1,370.0 1,570.0 EPS, fully-diluted (Rs) 38.43 48.84 59.98 76.79
No of staff (000) 23.0 27.5 32.4 37.5
Revenues/staff (US$) 51,991.2 54,792.1 56,643.7 60,698.3 EPS, basic growth (%) 13.4 27.1 22.8 28.0
Net profit/staff (US$) 15,214.0 15,794.9 16,206.2 17,925.0 EPS, fully diluted growth (%) 13.4 27.1 22.8 28.0

BVPS (Rs) 297.42 336.37 383.73 443.45

DuPont analysis (%) 3/16 3/17E 3/18E 3/19E DPS (Rs) 4.50 8.60 10.80 14.59
ROE 16.1 15.4 16.7 18.6
x leverage 11.3 12.0 10.9 10.0
=ROA 1.82 1.85 1.82 1.86

% of assets 3/16 3/17E 3/18E 3/19E

Net interest income 3.59 3.84 3.81 3.76
Fee income 1.77 1.78 1.80 1.85
Non-interest income 2.62 2.59 2.54 2.54
Operating revenue 6.21 6.42 6.35 6.30
Operating expenses 2.92 3.05 3.10 3.05
Preprovision operating profit 3.29 3.37 3.25 3.25
Loan loss provisions 0.49 0.55 0.48 0.42
Pretax profits 2.76 2.82 2.76 2.83
Taxes 0.94 0.97 0.95 0.97

Note: Last actual year may include reported and estimated data.
Source: Company data, Goldman Sachs Research estimates.

Analyst Contributors

Rahul Jain
rahul.m.jain@gs.com

Mayank Bukrediwala
mayank.bukrediwala@gs.com

Himank Jain
himank.jain@gs.com

Goldman Sachs Global Investment Research 2

January 11, 2017 IndusInd Bank (INBK.BO)

Exhibit 1: 3QFY17 earnings were in-line with expectations with solid operating performance
3QFY17 earnings snapshot

IndusInd Bank Var. Var.

Act vs est
Rs mn unless stated Q3FY16 Q4FY16 Q1FY17 Q2FY17 Q3FY17 Q3FY17E Q-o-Q Y-o-Y
Income statement
Interest on advances 23,678 25,578 26,821 28,169 29,905 28,873 6% 26% 4%
Interest on investments 5,021 4,849 5,271 5,772 6,198 6,502 7% 23% -5%
Balance with RBI 1,297 890 825 917 891 881 -3% -31% 1%
Interest expenses 18,261 18,635 19,353 20,254 21,209 20,937 5% 16% 1%
Net interest income 11,734 12,682 13,564 14,603 15,784 15,318 8% 35% 3%
yoy growth (%) 41% 47% 47% 33% 35% 31%
Non-interest income 8,390 9,128 9,730 9,704 10,168 10,092 5% 21% 1%
Core Fee income 7,259 7,742 7,819 8,256 8,848 8,092 7% 22% 9%
Fee income excl Forex 5,558 6,341 6,309 6,699 7,055 6,742 5% 27% 5%
Forex income 1,701 1,401 1,510 1,556 1,793 1,350 15% 5% 33%
Capital gains 1,131 1,386 1,911 1,449 1,320 2,000 -9% 17% -34%
Total income 20,124 21,810 23,294 24,307 25,952 25,411 7% 29% 2%
Operating expenses 9,514 10,298 10,956 11,491 12,319 12,169 7% 29% 1%
Salary 3,267 3,364 3,569 3,758 3,940 3,982 5% 21% -1%
Other costs 6,247 6,934 7,387 7,733 8,378 8,187 8% 34% 2%
Preprovision profit 10,610 11,512 12,338 12,817 13,633 13,241 6% 28% 3%
Provisions 1,771 2,137 2,305 2,139 2,169 1,926 1% 22% 13%
Profit before tax 8,839 9,375 10,033 10,678 11,465 11,315 7% 30% 1%
Tax 3,029 3,172 3,419 3,635 3,959 3,852 9% 31% 3%
Net profit 5,810 6,204 6,614 7,043 7,506 7,463 7% 29% 1%
yoy growth (%) 30% 41% 26% 26% 29% 28%
PBT-Invt income+provisions 9,479 10,126 10,427 11,368 12,314 11,241 8% 30% 10%

Key balance sheet items (Rs mn)

Deposits 864,230 930,003 1,017,680 1,123,133 1,192,180 1,227,290 6% 38% -3%
Savings 161,250 172,462 190,910 205,670 251,750 274,006 22% 56% -8%
Current 141,070 154,780 159,520 204,670 189,870 196,909 -7% 35% -4%
Fixed 561,910 602,761 667,250 712,793 750,560 756,376 5% 34% -1%
Customer assets 840,489 902,322 955,815 1,009,478 1,048,686 1,048,214 4% 25% 0%
Advances 821,670 884,193 936,780 989,491 1,027,700 1,027,228 4% 25% 0%
Corporate loans 479,190 518,793 550,870 583,911 599,050 609,772 3% 25% -2%
Retail loans 342,480 365,400 385,910 405,580 428,650 417,456 6% 25% 3%
Loan against property 47,590 52,480 55,850 58,720 64,290 62,449 9% 35% 3%
Auto loans 37,540 39,170 40,760 43,240 45,700 45,048 6% 22% 1%
Two/Three wheeler 50,530 50,900 52,090 54,080 57,040 54,572 5% 13% 5%
Credit cards 10,080 12,040 12,580 14,080 15,190 15,120 8% 51% 0%
Construction Equipment 30,360 32,440 34,350 35,970 38,750 36,432 8% 28% 6%
Commercial vehicles 132,040 141,010 138,470 142,080 163,330 158,448 15% 24% 3%
Utility vehicles 20,410 20,580 20,970 21,570 22,370 24,492 4% 10% -9%
Networth 173,710 176,960 183,820 191,147 198,830 198,610 4% 14% 0%
Total assets 1,309,240 1,400,570 1,457,500 1,578,375 1,671,020 1,660,398 6% 28% 1%
Key analytics
NIM (calc) 3.99% 4.06% 4.12% 4.17% 4.17% 4.12% 0.00% 0.18%
Yield on advances 12.07% 12.04% 12.07% 11.86% 11.73% -0.1% -0.34%
Cost of deposits 7.15% 7.06% 6.93% 6.60% 6.35% -0.3% -0.80%
CASA ratio 34.98% 35.2% 34.4% 36.54% 37.04% 0.5% 2.1%
CASA as % of assets 23.1% 23.4% 24.0% 26.0% 26.4% 0.4% 3.3%
Retail loans/advances 41.7% 41.3% 41.2% 41.0% 41.7% 0.7% 0.0%
Cost/Income ex treasury 50.1% 50.4% 51.2% 50.3% 50.0% -0.3% -0.1%
Asset Quality
Gross NPLs (Rs mn) 6,811 7,768 8,606 8,990 9,716 10,625 8% 43% -9%
Gross NPLs/advances (%) 0.8% 0.9% 0.9% 0.90% 0.94% 1.03%
Slippage Ratio (%) 1.6% 1.6% 1.4% 1.33% 1.36% 1.8%
Net NPLs (Rs mn) 2,733 3,218 3,555 3,692 4,007 4,845 9% 47% -17%
Net NPLs/advances (%) 0.33% 0.36% 0.38% 0.37% 0.39% 0.47%
Provision coverage ratio (%) 59.9% 58.6% 58.7% 58.9% 58.8%
Restructured assets (Rs mn) 4,766 4,686 4,590 4,354 4,214 -3% -12%
Restructured Assets/advances (%) 0.6% 0.5% 0.5% 0.4% 0.4%
Restructured loans + Gross NPLs 11,577 12,454 13,197 13,344 13,930 4% 20%
% of total loans 1.4% 1.4% 1.4% 1.34% 1.35%
Capital adequacy details
CAR (%) 16.4% 15.5% 15.4% 15.3% 15.3%
Tier I (%) 15.6% 14.9% 14.8% 14.68% 14.74%
Tier II (%) 0.8% 0.6% 0.6% 0.6% 0.6%

Source: Company data, Goldman Sachs Global Investment Research.

Goldman Sachs Global Investment Research 3

January 11, 2017 IndusInd Bank (INBK.BO)

Disclosure Appendix
Reg AC
We, Rahul Jain, Mayank Bukrediwala and Himank Jain, hereby certify that all of the views expressed in this report accurately reflect our personal
views about the subject company or companies and its or their securities. We also certify that no part of our compensation was, is or will be, directly
or indirectly, related to the specific recommendations or views expressed in this report.

Unless otherwise stated, the individuals listed on the cover page of this report are analysts in Goldman Sachs' Global Investment Research division.

Investment Profile
The Goldman Sachs Investment Profile provides investment context for a security by comparing key attributes of that security to its peer group and
market. The four key attributes depicted are: growth, returns, multiple and volatility. Growth, returns and multiple are indexed based on composites
of several methodologies to determine the stocks percentile ranking within the region's coverage universe.
The precise calculation of each metric may vary depending on the fiscal year, industry and region but the standard approach is as follows:
Growth is a composite of next year's estimate over current year's estimate, e.g. EPS, EBITDA, Revenue. Return is a year one prospective aggregate
of various return on capital measures, e.g. CROCI, ROACE, and ROE. Multiple is a composite of one-year forward valuation ratios, e.g. P/E, dividend
yield, EV/FCF, EV/EBITDA, EV/DACF, Price/Book. Volatility is measured as trailing twelve-month volatility adjusted for dividends.

Quantum
Quantum is Goldman Sachs' proprietary database providing access to detailed financial statement histories, forecasts and ratios. It can be used for
in-depth analysis of a single company, or to make comparisons between companies in different sectors and markets.

GS SUSTAIN
GS SUSTAIN is a global investment strategy aimed at long-term, long-only performance with a low turnover of ideas. The GS SUSTAIN focus list
includes leaders our analysis shows to be well positioned to deliver long term outperformance through sustained competitive advantage and
superior returns on capital relative to their global industry peers. Leaders are identified based on quantifiable analysis of three aspects of corporate
performance: cash return on cash invested, industry positioning and management quality (the effectiveness of companies' management of the
environmental, social and governance issues facing their industry).

Disclosures
Coverage group(s) of stocks by primary analyst(s)
Rahul Jain: India Banks.
India Banks: Axis Bank, Bajaj Finance, Bank of Baroda, HDFC Bank, Housing Development Finance Corp., ICICI Bank, IDFC Bank Ltd., IndusInd Bank,
Kotak Mahindra Bank, LIC Housing Finance, Mahindra & Mahindra Financial Svcs, Punjab National Bank, Shriram Transport Finance, State Bank of
India, Yes Bank.

Company-specific regulatory disclosures

The following disclosures relate to relationships between The Goldman Sachs Group, Inc. (with its affiliates, "Goldman Sachs") and companies
covered by the Global Investment Research Division of Goldman Sachs and referred to in this research.
Goldman Sachs beneficially owned 1% or more of common equity (excluding positions managed by affiliates and business units not required to be
aggregated under US securities law) as of the month end preceding this report: IndusInd Bank (Rs1,161.85)
Goldman Sachs has received compensation for investment banking services in the past 12 months: IndusInd Bank (Rs1,161.85)
Goldman Sachs expects to receive or intends to seek compensation for investment banking services in the next 3 months: IndusInd Bank (Rs1,161.85)
Goldman Sachs has received compensation for non-investment banking services during the past 12 months: IndusInd Bank (Rs1,161.85)
Goldman Sachs had an investment banking services client relationship during the past 12 months with: IndusInd Bank (Rs1,161.85)
Goldman Sachs had a non-investment banking securities-related services client relationship during the past 12 months with: IndusInd Bank
(Rs1,161.85)
Goldman Sachs had a non-securities services client relationship during the past 12 months with: IndusInd Bank (Rs1,161.85)

Distribution of ratings/investment banking relationships

Goldman Sachs Investment Research global Equity coverage universe
Rating Distribution Investment Banking Relationships
Buy Hold Sell Buy Hold Sell
Global 31% 55% 14% 64% 59% 53%
As of October 1, 2016, Goldman Sachs Global Investment Research had investment ratings on 2,921 equity securities. Goldman Sachs assigns stocks
as Buys and Sells on various regional Investment Lists; stocks not so assigned are deemed Neutral. Such assignments equate to Buy, Hold and Sell
for the purposes of the above disclosure required by the FINRA Rules. See 'Ratings, Coverage groups and views and related definitions' below. The
Investment Banking Relationships chart reflects the percentage of subject companies within each rating category for whom Goldman Sachs has
provided investment banking services within the previous twelve months.

Goldman Sachs Global Investment Research 4

January 11, 2017 IndusInd Bank (INBK.BO)

Price target and rating history chart(s)

IndusInd Bank (INBK.BO) Stock Price Currency : Indian Rupee
Goldman Sachs rating and stock price target history
1,400
740 1000 29,000
1,200 720
27,000
650
1,000 25,000
540
520 1090 23,000
800
920 1236
900 950 21,000
600 930
850 19,000
400 890 17,000
200 15,000
Jan 30
Stock Price

Index Price
B N
N D J F M A M J J A S O N D J F M A M J J A S O N D J F M A M J J A S
2013 2014 2015 2016
Source: Goldman Sachs Investment Research for ratings and price targets; FactSet closing prices as of 9/30/2016.
Rating Covered by Rahul Jain,
Price target as of Apr 5, 2016

Price target at removal Not covered by current analyst

India BSE30 Sensex

The price targets show n should be considered in the context of all prior published Goldman Sachs research, which may or
may not have included price targets, as w ell as developments relating to the company, its industry and financial markets.

Regulatory disclosures
Disclosures required by United States laws and regulations
See company-specific regulatory disclosures above for any of the following disclosures required as to companies referred to in this report: manager
or co-manager in a pending transaction; 1% or other ownership; compensation for certain services; types of client relationships; managed/co-
managed public offerings in prior periods; directorships; for equity securities, market making and/or specialist role. Goldman Sachs trades or may
trade as a principal in debt securities (or in related derivatives) of issuers discussed in this report.
The following are additional required disclosures: Ownership and material conflicts of interest: Goldman Sachs policy prohibits its analysts,
professionals reporting to analysts and members of their households from owning securities of any company in the analyst's area of
coverage. Analyst compensation: Analysts are paid in part based on the profitability of Goldman Sachs, which includes investment banking
revenues. Analyst as officer or director: Goldman Sachs policy prohibits its analysts, persons reporting to analysts or members of their
households from serving as an officer, director, advisory board member or employee of any company in the analyst's area of coverage. Non-U.S.
Analysts: Non-U.S. analysts may not be associated persons of Goldman, Sachs & Co. and therefore may not be subject to FINRA Rule 2241 or FINRA
Rule 2242 restrictions on communications with subject company, public appearances and trading securities held by the analysts.
Distribution of ratings: See the distribution of ratings disclosure above. Price chart: See the price chart, with changes of ratings and price targets in
prior periods, above, or, if electronic format or if with respect to multiple companies which are the subject of this report, on the Goldman Sachs
website at http://www.gs.com/research/hedge.html.

Additional disclosures required under the laws and regulations of jurisdictions other than the United States
The following disclosures are those required by the jurisdiction indicated, except to the extent already made above pursuant to United States laws
and regulations. Australia: Goldman Sachs Australia Pty Ltd and its affiliates are not authorised deposit-taking institutions (as that term is defined in
the Banking Act 1959 (Cth)) in Australia and do not provide banking services, nor carry on a banking business, in Australia. This research, and any
access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act, unless otherwise agreed by Goldman
Sachs. In producing research reports, members of the Global Investment Research Division of Goldman Sachs Australia may attend site visits and
other meetings hosted by the issuers the subject of its research reports. In some instances the costs of such site visits or meetings may be met in part
or in whole by the issuers concerned if Goldman Sachs Australia considers it is appropriate and reasonable in the specific circumstances relating to
the site visit or meeting. Brazil: Disclosure information in relation to CVM Instruction 483 is available at
http://www.gs.com/worldwide/brazil/area/gir/index.html. Where applicable, the Brazil-registered analyst primarily responsible for the content of this
research report, as defined in Article 16 of CVM Instruction 483, is the first author named at the beginning of this report, unless indicated otherwise at
the end of the text. Canada: Goldman Sachs Canada Inc. is an affiliate of The Goldman Sachs Group Inc. and therefore is included in the company
specific disclosures relating to Goldman Sachs (as defined above). Goldman Sachs Canada Inc. has approved of, and agreed to take responsibility for,
this research report in Canada if and to the extent that Goldman Sachs Canada Inc. disseminates this research report to its clients. Hong
Kong: Further information on the securities of covered companies referred to in this research may be obtained on request from Goldman Sachs
(Asia) L.L.C. India: Further information on the subject company or companies referred to in this research may be obtained from Goldman Sachs
(India) Securities Private Limited, Research Analyst - SEBI Registration Number INH000001493, 951-A, Rational House, Appasaheb Marathe Marg,
Prabhadevi, Mumbai 400 025, India, Corporate Identity Number U74140MH2006FTC160634, Phone +91 22 6616 9000, Fax +91 22 6616 9001. Goldman
Sachs may beneficially own 1% or more of the securities (as such term is defined in clause 2 (h) the Indian Securities Contracts (Regulation) Act,
1956) of the subject company or companies referred to in this research report. Japan: See below. Korea: Further information on the subject
company or companies referred to in this research may be obtained from Goldman Sachs (Asia) L.L.C., Seoul Branch. New Zealand: Goldman
Sachs New Zealand Limited and its affiliates are neither "registered banks" nor "deposit takers" (as defined in the Reserve Bank of New Zealand Act
1989) in New Zealand. This research, and any access to it, is intended for "wholesale clients" (as defined in the Financial Advisers Act 2008) unless
otherwise agreed by Goldman Sachs. Russia: Research reports distributed in the Russian Federation are not advertising as defined in the Russian
legislation, but are information and analysis not having product promotion as their main purpose and do not provide appraisal within the meaning of
the Russian legislation on appraisal activity. Singapore: Further information on the covered companies referred to in this research may be obtained
from Goldman Sachs (Singapore) Pte. (Company Number: 198602165W). Taiwan: This material is for reference only and must not be reprinted
without permission. Investors should carefully consider their own investment risk. Investment results are the responsibility of the individual
investor. United Kingdom: Persons who would be categorized as retail clients in the United Kingdom, as such term is defined in the rules of the
Financial Conduct Authority, should read this research in conjunction with prior Goldman Sachs research on the covered companies referred to
herein and should refer to the risk warnings that have been sent to them by Goldman Sachs International. A copy of these risks warnings, and a
glossary of certain financial terms used in this report, are available from Goldman Sachs International on request.
European Union: Disclosure information in relation to Article 4 (1) (d) and Article 6 (2) of the European Commission Directive 2003/125/EC is available
at http://www.gs.com/disclosures/europeanpolicy.html which states the European Policy for Managing Conflicts of Interest in Connection with
Investment Research.
Japan: Goldman Sachs Japan Co., Ltd. is a Financial Instrument Dealer registered with the Kanto Financial Bureau under registration number Kinsho
69, and a member of Japan Securities Dealers Association, Financial Futures Association of Japan and Type II Financial Instruments Firms

Goldman Sachs Global Investment Research 5

January 11, 2017 IndusInd Bank (INBK.BO)

Association. Sales and purchase of equities are subject to commission pre-determined with clients plus consumption tax. See company-specific
disclosures as to any applicable disclosures required by Japanese stock exchanges, the Japanese Securities Dealers Association or the Japanese
Securities Finance Company.

Ratings, coverage groups and views and related definitions

Buy (B), Neutral (N), Sell (S) -Analysts recommend stocks as Buys or Sells for inclusion on various regional Investment Lists. Being assigned a Buy
or Sell on an Investment List is determined by a stock's return potential relative to its coverage group as described below. Any stock not assigned as
a Buy or a Sell on an Investment List is deemed Neutral. Each regional Investment Review Committee manages various regional Investment Lists to a
global guideline of 25%-35% of stocks as Buy and 10%-15% of stocks as Sell; however, the distribution of Buys and Sells in any particular coverage
group may vary as determined by the regional Investment Review Committee. Regional Conviction Buy and Sell lists represent investment
recommendations focused on either the size of the potential return or the likelihood of the realization of the return.
Return potential represents the price differential between the current share price and the price target expected during the time horizon associated
with the price target. Price targets are required for all covered stocks. The return potential, price target and associated time horizon are stated in each
report adding or reiterating an Investment List membership.
Coverage groups and views: A list of all stocks in each coverage group is available by primary analyst, stock and coverage group at
http://www.gs.com/research/hedge.html. The analyst assigns one of the following coverage views which represents the analyst's investment outlook
on the coverage group relative to the group's historical fundamentals and/or valuation. Attractive (A). The investment outlook over the following 12
months is favorable relative to the coverage group's historical fundamentals and/or valuation. Neutral (N). The investment outlook over the
following 12 months is neutral relative to the coverage group's historical fundamentals and/or valuation. Cautious (C). The investment outlook over
the following 12 months is unfavorable relative to the coverage group's historical fundamentals and/or valuation.
Not Rated (NR). The investment rating and target price have been removed pursuant to Goldman Sachs policy when Goldman Sachs is acting in an
advisory capacity in a merger or strategic transaction involving this company and in certain other circumstances. Rating Suspended (RS). Goldman
Sachs Research has suspended the investment rating and price target for this stock, because there is not a sufficient fundamental basis for
determining, or there are legal, regulatory or policy constraints around publishing, an investment rating or target. The previous investment rating and
price target, if any, are no longer in effect for this stock and should not be relied upon. Coverage Suspended (CS). Goldman Sachs has suspended
coverage of this company. Not Covered (NC). Goldman Sachs does not cover this company. Not Available or Not Applicable (NA). The
information is not available for display or is not applicable. Not Meaningful (NM). The information is not meaningful and is therefore excluded.

Global product; distributing entities

The Global Investment Research Division of Goldman Sachs produces and distributes research products for clients of Goldman Sachs on a global
basis. Analysts based in Goldman Sachs offices around the world produce equity research on industries and companies, and research on
macroeconomics, currencies, commodities and portfolio strategy. This research is disseminated in Australia by Goldman Sachs Australia Pty Ltd
(ABN 21 006 797 897); in Brazil by Goldman Sachs do Brasil Corretora de Ttulos e Valores Mobilirios S.A.; in Canada by either Goldman Sachs
Canada Inc. or Goldman, Sachs & Co.; in Hong Kong by Goldman Sachs (Asia) L.L.C.; in India by Goldman Sachs (India) Securities Private Ltd.; in
Japan by Goldman Sachs Japan Co., Ltd.; in the Republic of Korea by Goldman Sachs (Asia) L.L.C., Seoul Branch; in New Zealand by Goldman Sachs
New Zealand Limited; in Russia by OOO Goldman Sachs; in Singapore by Goldman Sachs (Singapore) Pte. (Company Number: 198602165W); and in
the United States of America by Goldman, Sachs & Co. Goldman Sachs International has approved this research in connection with its distribution in
the United Kingdom and European Union.
European Union: Goldman Sachs International authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority
and the Prudential Regulation Authority, has approved this research in connection with its distribution in the European Union and United Kingdom;
Goldman Sachs AG and Goldman Sachs International Zweigniederlassung Frankfurt, regulated by the Bundesanstalt fr
Finanzdienstleistungsaufsicht, may also distribute research in Germany.

General disclosures
This research is for our clients only. Other than disclosures relating to Goldman Sachs, this research is based on current public information that we
consider reliable, but we do not represent it is accurate or complete, and it should not be relied on as such. The information, opinions, estimates and
forecasts contained herein are as of the date hereof and are subject to change without prior notification. We seek to update our research as
appropriate, but various regulations may prevent us from doing so. Other than certain industry reports published on a periodic basis, the large
majority of reports are published at irregular intervals as appropriate in the analyst's judgment.
Goldman Sachs conducts a global full-service, integrated investment banking, investment management, and brokerage business. We have
investment banking and other business relationships with a substantial percentage of the companies covered by our Global Investment Research
Division. Goldman, Sachs & Co., the United States broker dealer, is a member of SIPC (http://www.sipc.org).
Our salespeople, traders, and other professionals may provide oral or written market commentary or trading strategies to our clients and principal
trading desks that reflect opinions that are contrary to the opinions expressed in this research. Our asset management area, principal trading desks
and investing businesses may make investment decisions that are inconsistent with the recommendations or views expressed in this research.
The analysts named in this report may have from time to time discussed with our clients, including Goldman Sachs salespersons and traders, or may
discuss in this report, trading strategies that reference catalysts or events that may have a near-term impact on the market price of the equity
securities discussed in this report, which impact may be directionally counter to the analyst's published price target expectations for such stocks. Any
such trading strategies are distinct from and do not affect the analyst's fundamental equity rating for such stocks, which rating reflects a stock's
return potential relative to its coverage group as described herein.
We and our affiliates, officers, directors, and employees, excluding equity and credit analysts, will from time to time have long or short positions in,
act as principal in, and buy or sell, the securities or derivatives, if any, referred to in this research.
The views attributed to third party presenters at Goldman Sachs arranged conferences, including individuals from other parts of Goldman Sachs, do
not necessarily reflect those of Global Investment Research and are not an official view of Goldman Sachs.
Any third party referenced herein, including any salespeople, traders and other professionals or members of their household, may have positions in
the products mentioned that are inconsistent with the views expressed by analysts named in this report.
This research is not an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer or solicitation would be
illegal. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of
individual clients. Clients should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if
appropriate, seek professional advice, including tax advice. The price and value of investments referred to in this research and the income from them

Goldman Sachs Global Investment Research 6

January 11, 2017 IndusInd Bank (INBK.BO)

may fluctuate. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur.
Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments.
Certain transactions, including those involving futures, options, and other derivatives, give rise to substantial risk and are not suitable for all investors.
Investors should review current options disclosure documents which are available from Goldman Sachs sales representatives or at
http://www.theocc.com/about/publications/character-risks.jsp. Transaction costs may be significant in option strategies calling for multiple purchase
and sales of options such as spreads. Supporting documentation will be supplied upon request.
All research reports are disseminated and available to all clients simultaneously through electronic publication to our internal client websites. Not all
research content is redistributed to our clients or available to third-party aggregators, nor is Goldman Sachs responsible for the redistribution of our
research by third party aggregators. For research, models or other data available on a particular security, please contact your sales representative or
go to http://360.gs.com.
Disclosure information is also available at http://www.gs.com/research/hedge.html or from Research Compliance, 200 West Street, New York, NY
10282.
2017 Goldman Sachs.
No part of this material may be (i) copied, photocopied or duplicated in any form by any means or (ii) redistributed without the prior
written consent of The Goldman Sachs Group, Inc.

Goldman Sachs Global Investment Research 7