Nifty
:
22570.35
Sensex
:
74339.44
167.95 (0.75%)
486.50 (0.66%)
Nifty
Sensex
:
:
22570.35
74339.44
167.95 (0.75%)
486.50 (0.66%)

ICICI Bank Ltd.

Bank - Private

Rating :
61/99

BSE: 532174 | NSE: ICICIBANK

NSE BSE
1113.75
25-Apr-2024
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1090.00
  •  1125.65
  •  1089.95
  •  1096.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19905338
  •  221179.48
  •  1125.65
  •  899.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 781,896.41
  • 18.42
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 902,309.27
  • 0.72%
  • 3.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.21%
  • 7.45%
  • FII
  • DII
  • Others
  • 44.78%
  • 41.89%
  • 4.67%

Chart

Price | P:E | P:BV | EV:EBITDA | EPS

NII CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.17
  • -18.34
  • -16.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.58
  • 50.67
  • 21.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.80
  • 3.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.03
  • 23.40
  • 20.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 2.80
  • 3.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.92
  • 14.47
  • 14.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Interest Earned
40,865.23
31,618.81
29.24%
38,938.08
28,850.49
34.97%
37,105.89
26,158.60
41.85%
34,438.91
24,999.46
37.76%
Interest Exp.
19,408.76
12,977.89
49.55%
17,908.01
11,996.97
49.27%
16,367.66
11,089.06
47.60%
14,479.47
10,633.93
36.16%
Net Interest Income
21,456.47
18,640.92
15.10%
21,030.07
16,853.52
24.78%
20,738.23
15,069.54
37.62%
19,959.44
14,365.53
38.94%
NIM
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Other Income
18,614.53
16,240.69
14.62%
18,354.18
16,327.73
12.41%
14,978.11
13,059.73
14.69%
19,483.84
17,834.60
9.25%
Total Income
59,479.76
47,859.50
24.28%
57,292.26
45,178.22
26.81%
52,084.00
39,218.33
32.81%
53,922.75
42,834.06
25.89%
Operating Exp.
23,908.69
20,511.90
16.56%
23,911.01
20,683.34
15.61%
20,056.67
17,006.69
17.93%
24,237.09
20,672.09
17.25%
Operating Profit
16,162.31
14,369.71
12.47%
15,473.24
12,497.91
23.81%
15,659.67
11,122.58
40.79%
15,206.19
11,528.04
31.91%
Provision
1,020.45
2,434.12
-58.08%
649.01
1,652.97
-60.74%
1,345.04
1,130.79
18.95%
1,722.05
1,103.27
56.09%
PBT
15,141.86
11,935.59
26.86%
14,824.23
10,844.94
36.69%
14,314.63
9,991.79
43.26%
13,484.14
10,424.77
29.35%
PBTM
37.05
37.75
-1.85%
38.07
37.59
1.28%
38.58
38.20
0.99%
39.15
41.70
-6.12%
TAX
3,886.67
2,999.41
29.58%
3,808.82
2,790.25
36.50%
3,551.22
2,504.86
41.77%
3,498.92
2,514.42
39.15%
PAT
11,255.19
8,936.18
25.95%
11,015.41
8,054.69
36.76%
10,763.41
7,486.93
43.76%
9,985.22
7,910.35
26.23%
PATM
27.54%
28.26%
28.29%
27.92%
29.01%
28.62%
28.99%
31.64%
EPS
19.93
15.82
25.98%
19.50
14.26
36.75%
19.06
13.26
43.74%
17.68
14.01
26.20%
Gross NPA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Gross NPA%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Net NPA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Net NPA%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
CASA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Interest Income
83,184.21
70,523.42
54,240.20
46,503.57
40,170.25
32,804.11
27,900.30
26,104.15
25,297.24
22,645.85
19,768.64
Interest Earned
151,348.11
121,066.81
95,406.87
89,162.66
84,835.77
71,981.65
62,162.35
60,939.98
59,293.71
54,964.00
49,479.25
Interest Expended
68,163.90
50,543.39
41,166.67
42,659.09
44,665.52
39,177.54
34,262.05
34,835.83
33,996.47
32,318.15
29,710.61
Int. income Growth
28.11%
30.02%
16.64%
15.77%
22.45%
17.58%
6.88%
3.19%
11.71%
14.55%
 
Other Income
71,430.66
65,111.99
62,129.45
72,029.53
64,950.33
59,324.85
56,806.75
52,457.65
42,102.14
35,252.24
30,084.61
Total Income
222,778.77
135,635.41
116,369.65
118,533.10
105,120.58
92,128.96
84,707.05
78,561.80
67,399.38
57,898.09
49,853.25
Total Expenditure
92,113.46
87,864.38
80,798.36
91,322.36
85,362.19
83,774.86
72,806.45
63,840.81
52,271.07
38,795.89
32,879.05
Employee Cost
-
15,234.17
12,341.60
11,050.91
11,156.75
9,425.26
8,333.53
7,893.26
6,912.29
6,568.32
5,968.79
% Of Sales
-
12.58%
12.94%
12.39%
13.15%
13.09%
13.41%
12.95%
11.66%
11.95%
12.06%
Opt. & Establishment Exp.
-
68,719.41
62,140.13
66,547.44
61,530.95
55,779.46
48,344.24
41,188.35
34,701.16
29,217.55
25,385.14
% Of Sales
-
56.76%
65.13%
74.64%
72.53%
77.49%
77.77%
67.59%
58.52%
53.16%
51.30%
Provisions
-
6,939.92
8,976.65
16,377.39
15,014.07
20,461.82
17,972.96
16,582.48
12,305.40
4,536.34
2,900.26
% Of Sales
-
5.73%
9.41%
18.37%
17.70%
28.43%
28.91%
27.21%
20.75%
8.25%
5.86%
EBITDA
62,501.41
47,771.03
35,571.29
27,210.74
19,758.39
8,354.10
11,900.60
14,720.99
15,128.31
19,102.20
16,974.20
EBITDA Margin
39.14%
67.74%
65.58%
58.51%
49.19%
25.47%
42.65%
56.39%
59.80%
84.35%
85.86%
Depreciation
0.00
1,514.56
1,330.01
1,326.69
1,169.79
945.84
922.14
911.64
823.89
763.16
687.57
PBT
57,764.86
46,256.47
34,241.27
25,884.05
18,588.61
7,408.26
10,978.46
13,809.35
14,304.41
18,339.03
16,286.63
Exceptional Inc./Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Provision for Tax
14,745.63
11,793.44
8,457.44
5,664.37
7,363.14
1,719.10
1,878.92
2,469.02
3,377.52
5,396.73
4,609.51
Tax Rate
25.53%
25.50%
24.70%
21.88%
39.61%
23.21%
17.11%
17.88%
23.61%
29.43%
28.30%
PAT
41,340.03
33,038.36
24,355.67
18,240.03
9,566.31
4,254.24
7,712.18
10,188.39
10,179.96
12,246.87
11,041.37
PAT before Minority Interest
43,019.23
34,463.03
25,783.83
20,219.68
11,225.47
5,689.16
9,099.54
11,340.33
10,926.89
12,942.30
11,677.12
Minority Interest
-1,679.20
-1,424.67
-1,428.16
-1,979.65
-1,659.16
-1,434.92
-1,387.36
-1,151.94
-746.93
-695.43
-635.75
PAT Margin
26.74%
24.36%
20.93%
15.39%
9.10%
4.62%
9.10%
12.97%
15.10%
21.15%
22.15%
PAT Growth
32.82%
35.65%
33.53%
90.67%
124.87%
-44.84%
-24.30%
0.08%
-16.88%
10.92%
 
EPS
76.17
58.50
43.12
32.30
16.94
7.53
13.66
18.04
18.02
21.68
19.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
214,497.79
182,052.49
157,587.50
122,960.06
114,253.41
110,629.70
104,632.00
94,110.71
84,704.54
76,429.85
Share Capital
1,396.78
1,389.97
1,383.41
1,294.76
1,289.46
1,285.81
1,165.11
1,163.17
1,159.66
1,155.04
Total Reserves
212,340.13
180,396.11
156,200.99
121,661.81
112,959.27
109,338.32
103,460.63
92,940.85
83,537.44
75,268.23
Minority Interest
6,686.75
5,980.89
9,588.34
6,794.77
6,580.54
6,008.19
4,865.31
3,355.64
2,505.81
2,010.76
Deposits
1,210,832.15
1,091,365.79
959,940.02
800,784.46
681,316.94
585,796.11
512,587.26
451,077.39
385,955.25
359,512.68
Borrowings
189,061.81
161,602.68
143,899.94
213,851.78
210,324.12
229,401.83
188,286.76
220,377.66
211,252.00
183,542.07
Other Liabilities & Provisions
337,412.00
311,635.53
302,796.45
232,901.16
226,318.89
192,445.22
175,353.32
149,834.79
141,661.56
126,267.01
Total Liabilities
1,958,490.50
1,752,637.38
1,573,812.25
1,377,292.23
1,238,793.90
1,124,281.05
985,724.65
918,756.19
826,079.16
747,762.37
Net Block
10,969.00
10,605.41
10,809.26
10,408.66
9,660.42
9,465.01
9,337.96
8,713.46
5,871.21
5,506.83
Gross Block
22,324.55
21,102.15
21,065.48
19,715.89
18,131.88
17,727.49
16,883.75
15,751.70
12,433.59
11,603.05
Accumulated Depreciation
11,355.54
10,496.74
10,256.22
9,307.24
8,471.46
8,262.49
7,545.79
7,038.24
6,562.38
6,096.22
Total Non-Current Assets
1,870,843.77
1,681,137.26
1,486,759.80
1,287,980.32
1,142,213.76
1,037,526.04
909,519.43
853,522.63
766,309.29
708,716.28
Lease Adjustment A/c
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash and balance with RBI
68,648.94
109,630.71
46,302.20
35,311.93
38,066.28
33,272.60
31,891.26
27,277.56
25,837.67
22,096.93
Balance with banks and money at call
67,807.55
73,495.28
101,268.33
92,540.99
49,324.62
55,726.53
48,599.61
37,758.41
21,799.50
26,161.30
Investments
639,551.97
567,097.72
536,578.62
443,472.63
398,200.76
372,207.68
304,373.29
286,044.09
274,310.81
267,609.44
Advances
1,083,866.31
920,308.14
791,801.39
706,246.11
646,961.68
566,854.22
515,317.31
493,729.11
438,490.10
387,341.78
Other Assets
87,646.72
71,500.13
87,052.45
89,311.91
96,580.14
86,755.00
76,205.22
65,233.57
59,769.89
39,046.10
Total Assets
1,958,490.49
1,752,637.39
1,573,812.25
1,377,292.23
1,238,793.90
1,124,281.04
985,724.65
918,756.20
826,079.18
747,762.38
Contingent Liabilities
5,035,951.10
4,552,341.12
3,021,344.23
3,003,053.53
2,612,071.94
1,891,035.83
1,307,841.59
1,117,647.02
1,019,038.57
914,125.80
Bills for collection
86,457.67
75,232.60
54,846.38
48,401.26
49,579.19
28,705.41
22,755.55
21,750.06
16,291.49
13,679.90
Adjusted Book Value
301.66
256.96
223.34
185.10
172.47
167.39
158.52
142.72
146.10
132.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-3,771.19
58,111.43
138,015.30
79,564.75
48,671.05
19,382.93
52,635.53
23,645.32
-12,273.14
6,764.79
PBT
45,830.08
33,567.54
24,048.68
16,929.45
5,973.34
9,591.10
12,657.43
13,557.47
17,643.59
15,650.87
Adjustment
10,362.96
12,008.22
15,810.19
16,762.25
21,163.97
14,938.99
10,967.38
9,487.28
5,072.26
3,385.59
Adjustments for Liabilities & Assets
-49,088.80
17,517.45
101,990.01
48,264.95
29,889.98
-696.40
34,913.98
7,099.12
-29,654.20
-7,641.69
Refund/(Payment) of direct taxes
-10,875.43
-4,981.77
-3,833.59
-2,391.89
-8,356.24
-4,450.76
-5,903.25
-6,498.55
-5,334.80
-4,629.97
Other Direct Payments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-68,005.32
-39,321.44
-62,986.91
-42,308.43
-30,147.22
-50,573.45
-1,605.74
-11,819.26
-12,931.70
-16,667.57
Net Fixed Assets
-939.96
-1266.27
-1223.00
-1156.93
-146.73
-709.19
-636.03
-3272.44
-453.81
-307.03
Other Investment Activity
-59076.41
-81801.92
-59857.17
-46472.96
-65742.26
-16627.82
-26132.15
-26608.56
-27071.99
-29098.43
Cash from Financing Activity
24,790.72
17,451.00
-54,666.77
2,992.18
-19,997.43
39,675.97
-35,469.54
5,813.91
24,827.20
7,872.29
Closing Cash & Equivalent
136,456.49
183,125.98
147,570.53
127,852.92
87,390.90
88,999.13
80,490.87
65,035.97
47,637.17
48,258.23
Net Cash Inflow / Outflow
-46,985.80
36,240.99
20,361.62
40,248.50
-1,473.60
8,485.45
15,560.26
17,639.98
-377.65
-2,030.49
Opening Cash & Equivalents
183,125.98
147,011.84
127,852.92
87,390.90
88,999.13
80,490.87
65,035.97
47,637.17
48,258.23
49,370.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value
301.66
256.96
223.34
185.10
172.47
167.39
158.52
142.72
132.82
120.31
NIM
3.79
3.25
3.15
3.14
2.90
2.71
2.90
2.99
2.98
2.81
Yield on Advances
11.17
10.37
11.26
12.01
11.13
10.97
11.83
12.01
12.53
12.77
Yield on Investments
4.56
4.29
5.85
5.56
5.17
6.28
8.46
6.64
5.93
5.60
Cost of Liabilities
3.61
3.29
3.86
4.40
4.39
4.20
4.97
5.06
5.41
5.47
Interest Spread
7.56
7.08
7.40
7.61
6.73
6.76
6.86
6.95
7.12
7.30
ROCE
15.34%
12.96%
10.91%
9.08%
5.90%
6.79%
8.36%
8.62%
10.75%
11.00%
Cost Income Ratio
60.78
62.86
64.35
68.03
69.75
65.82
61.31
60.52
60.49
61.51
Core Cost Income Ratio
61.30
64.25
68.99
70.20
71.77
71.57
70.18
64.58
63.18
62.92
Operating Costs to Assets
4.21
4.17
4.85
5.19
5.19
4.96
4.89
4.44
4.24
4.10
Loans/Deposits
0.16
0.15
0.15
0.27
0.31
0.39
0.37
0.49
0.55
0.51
Cash/Deposits
0.06
0.10
0.05
0.04
0.06
0.06
0.06
0.06
0.07
0.06
Investment/Deposits
0.53
0.52
0.56
0.55
0.58
0.64
0.59
0.63
0.71
0.74
Inc Loan/Deposits
15.61%
14.81%
14.99%
26.71%
30.87%
39.16%
36.73%
48.86%
54.73%
51.05%
Credit Deposits
89.51%
84.33%
82.48%
88.19%
94.96%
96.77%
100.53%
109.46%
113.61%
107.74%
Interest Expended / Interest earned
41.75%
43.15%
47.84%
52.65%
54.43%
55.12%
57.16%
57.34%
58.80%
60.05%
Interest income / Total funds
6.18%
5.44%
5.67%
6.16%
5.81%
5.53%
6.18%
6.45%
6.65%
6.62%
Interest Expended / Total funds
2.58%
2.35%
2.71%
3.24%
3.16%
3.05%
3.53%
3.70%
3.91%
3.97%
CASA
45.48%
48.60%
46.17%
44.84%
48.78%
51.32%
49.90%
45.40%
44.71%
42.33%

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • ICICI Bank buys stake in I-Process Services (India)
    21st Mar 2024, 11:42 AM

    Consequently, the Company has become a subsidiary of the Bank

    Read More
  • ICICI Bank buys additional 25.14 lakh shares in ICICI Lombard General Insurance
    2nd Mar 2024, 11:14 AM

    With the latest purchase of shares, ICICI Lombard has become a subsidiary of the bank

    Read More
  • ICICI Bank reports 26% rise in Q3 consolidated net profit
    20th Jan 2024, 17:16 PM

    Consolidated total income of the bank increased by 24.28% at Rs 59,479.76 crore for Q3FY24

    Read More
  • ICICI Bank - Quarterly Results
    20th Jan 2024, 15:36 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.