Equity Group Holdings Ltd
EQTY · NSE · Banking
KSh 100.00
+0.50%
AI Score
Augur AI Analysis · FY2025
Last updated 1 October 2026
00
Summary
3.7 / 5
3 of 3 dimensions score above 3.5
Equity's profit growth outpaced revenue, with the June 2026 release showing continued expansion and lower gross problem loans.
FY2025 parent profit rose 54.6% to KES 71.96bn; H1 2026 parent profit grew 31.5% year on year. Capital ratios eased from December despite remaining substantial. This local review scores three financial axes only: competitive durability and current valuation are unassessed, and the stored quote remains dated 24 July 2026.
- Fin. Health
- 3.6
- 3.8 med
- Growth
- 3.6
- 3.0 med
- Profitability
- 3.9
- 3.6 med
Key figures · FY2025
- Revenue
- KSh 217.7B
- Net income
- KSh 72.0B
- Diluted EPS
- KSh 19.07
- Free cash flow
- KSh 62.4B
01
Financial Health
3.6 / 5
Equity's bank-specific evidence is more informative than industrial leverage ratios. Group total capital was 18.7% of risk-weighted assets at June 2026, down from 20.5% in December 2025 as the balance sheet expanded. Gross non-performing loans fell 22.2% from a year earlier to KES 108.37bn. Parent equity represented 15.7% of assets at FY2025 close, up from 13.0%. That combination supports resilience, while the declining regulatory ratio warrants attention; accounting equity is not regulatory capital.
Key evidence
- Total equityFY2025
- KSh 309.5B
What supports the score
- Group core and total capital ratios were 17.3% and 18.7% in June 2026. H1 release, PDF page 2, Group columns.
- Gross non-performing loans were KES 108.37bn in June 2026 versus KES 139.36bn in June 2025. PDF page 2.
- FY2025 parent equity was KES 309.50bn against KES 1,970.99bn assets; the resulting 15.7% is an accounting ratio.
View source data
| Metric | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Equity | KSh 309,504 | KSh 234,039 | KSh 207,793 |
Money figures in KES millions; per-share and ratio rows in their own units.
02
Growth
3.6 / 5
FY2025 operating income increased 12.4% to KES 217.74bn, below its FY2022-FY2025 CAGR of 14.3%; the lower rate sets the growth score's band. Parent profit rose much faster, by 54.6%, because earnings also benefited from the expense and funding-cost movements. H1 2026 adds a separately measured update: income grew 24.6% and parent profit 31.5% against H1 2025. Six-month results are not annualised or substituted for a complete financial year.
Key evidence
- Revenue growthyear over year
- +12.4%
- Net income growthyear over year
- +54.6%
- RevenueFY2025
- KSh 217.7B
- Diluted EPSFY2025
- KSh 19.07
What supports the score
- FY2025 operating income of KES 217.74bn compares with KES 193.78bn in FY2024. Validated consolidated annual series.
- FY2022 income of KES 145.94bn gives a 14.3% three-year CAGR, above FY2025's 12.4% year-on-year growth.
- H1 2026 income and parent profit were KES 124.87bn and KES 43.80bn, up 24.6% and 31.5%. H1 release.
View source data
| Metric | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenue | KSh 217,740 | KSh 193,782 | KSh 181,683 |
| Revenue YoY | 12.4% | 6.7% | — |
| Net Income | KSh 71,964 | KSh 46,550 | KSh 41,976 |
| Net Income YoY | 54.6% | 10.9% | — |
Money figures in KES millions; per-share and ratio rows in their own units.
03
Profitability
3.9 / 5
FY2025 parent-profit ROE rose to 23.3% from 19.9%, and ROA to 3.65% from 2.58%, using closing balances. Net interest income grew to KES 126.94bn as interest expense declined, while total operating expenses fell 5.6%. This explains why profit grew faster than income without claiming every expense reduction is recurring. Banks do not use the industrial gross-margin ladder. Their operating cash flows also reflect funding and lending movements, so industrial free-cash-flow conversion is not a sound profit-quality score here.
Key evidence
- Net margin
- 33.1%
- #1 of 2
- Return on equity
- 23.3%
- #1 of 2
- Return on assets
- 3.6%
- #1 of 2
- Free cash flowFY2025
- KSh 62.4B
What supports the score
- Parent profit increased to KES 71.96bn from KES 46.55bn; closing-balance ROE rose from 19.9% to 23.3%.
- Interest expense fell from KES 61.58bn to KES 46.70bn; net interest income rose from KES 108.71bn to KES 126.94bn.
- Total operating expenses declined from KES 133.04bn to KES 125.63bn. No recurring-versus-exceptional attribution is assumed.
View source data
| Metric | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Net Margin | 33.1% | 24.0% | 23.1% |
| ROE | 23.3% | 19.9% | 20.2% |
| ROA | 3.6% | 2.6% | 2.3% |
04
Valuation
Not assessed
no score recorded
Equity's improving returns do not establish whether today's share price adequately compensates for credit and capital risk. The stored price is from 24 July 2026; no current quote or independently verified current market capitalisation was collected for this review. I have not combined that stale price with newer interim earnings to present a current multiple. Valuation is unassessed, with no target price or recommendation, and the composite covers only the three assessed financial dimensions.
What supports the score
- The latest stored quote is dated 24 July 2026; this review is dated 1 October 2026.
- H1 2026 parent profit of KES 43.80bn is a six-month result, not an annual earnings denominator.
- No current P/E, price/book or target price was calculated or written as part of this local analysis.
05
Business Quality
Not assessed
no score recorded
Equity's higher earnings and capital base do not, on their own, establish a defensible competitive advantage. This review has checked the consolidated annual figures and June 2026 statutory release, but has not established customer switching costs, pricing power, market-share trajectory or the economics of its distribution network from sufficient dated source evidence. Business quality is therefore discussed but not scored. This avoids counting the financial improvement a second time as proof of long-term franchise strength.
How this axis is scored
What supports the score
- The FY2025 and H1 2026 source set supports financial performance and capital measures, not a verified competitive-share comparison.
- FY2025 ROE of 23.3% is assessed under profitability; it is not reused as evidence of an enduring advantage.
- No external competitive-evidence service was called for the 1 October 2026 local review; business quality remains unassessed.
06
Risks
structural
KES 108.37bn gross problem loans remain credit exposure despite the year-on-year reduction.
leverage
Group total capital ratio declined from 20.5% to 18.7% between December and June.
margin
Falling funding and operating expenses supported FY2025 profit; repeating that benefit is not established.
07
Catalysts
growth
Sustaining H1 2026 income growth would corroborate the stronger recent operating trend.
structural
Further resolution of disclosed problem loans would strengthen the quality of the lending book.
balance sheet
Capital growth keeping pace with risk-weighted assets would stabilise the regulatory buffer.
08
Sources
Every figure in this report is drawn from Equity Group Holdings Ltd's reported annual financial statements as ingested by Augur, from the ratio snapshots derived from them, and — for Business Quality — from dated news sources cited in that chapter. Each chapter's own “View source data” table shows the periods behind it.
Method and limitations
This analysis is generated by an AI system, not by a human analyst. Financial Health, Growth, Profitability and Valuation are scored only from reported historical financial data — company filings and the figures derived from them. Business Quality is the exception: it is informed by a news-based evidence layer of dated, cited reporting from established news organisations, and is left at a neutral score when too few sources cover the company to support a judgement. Nothing here is a forecast: there are no price targets or earnings projections. Figures are drawn from reported filings and may contain errors, omissions or misinterpretations. Augur's operators may hold positions in covered securities; the analysis is produced by an automated methodology and is not influenced by any such holdings. This is not investment advice.