Nifty
Sensex
:
:
10906.95
36386.61
1.75 (0.02%)
12.53 (0.03%)

Bank - Public

Rating :
63/99

BSE: 500116 | NSE: IDBI

58.20
-2.50 (-4.12%)
18-Jan-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  60.90
  •  60.95
  •  57.95
  •  60.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3015286
  •  1754.90
  •  91.50
  •  47.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40,312.29
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 90,328.62
  • N/A
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.02%
  • 0.50%
  • 1.88%
  • FII
  • DII
  • Others
  • 0.06%
  • 44.68%
  • 0.86%

Chart

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

NII CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.36
  • -1.30
  • -2.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.59
  • 73.76
  • 18.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.72
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.70
  • 0.70
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.50
  • 12.78
  • 12.54

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Interest Earned
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Exp.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Interest Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
NIM
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Operating Exp.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Operating Profit
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Provision
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBTM
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TAX
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross NPA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross NPA%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net NPA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net NPA%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
CASA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Interest Income
-
5,670.05
5,785.94
6,127.22
5,777.12
6,049.99
5,401.55
4,570.99
4,346.29
2,385.97
1,200.21
Interest Earned
-
23,046.25
27,805.38
28,058.20
28,164.27
26,608.14
25,075.66
23,389.06
18,616.52
15,531.20
11,638.41
Interest Expended
-
17,376.20
22,019.44
21,930.98
22,387.15
20,558.15
19,674.11
18,818.07
14,270.23
13,145.23
10,438.20
Int. income Growth
-
-2.00%
-5.57%
6.06%
-4.51%
12.00%
18.17%
5.17%
82.16%
98.80%
 
Other Income
-
7,243.36
4,207.42
3,518.05
4,189.23
3,112.11
3,333.96
2,196.50
2,221.67
2,285.80
1,708.44
Total Income
-
12,913.41
9,993.36
9,645.27
9,966.35
9,162.10
8,735.51
6,767.49
6,567.96
4,671.77
2,908.65
Total Expenditure
-
25,048.32
18,160.47
14,357.18
8,453.90
7,259.57
5,961.19
4,035.86
-11,908.86
-10,748.32
-8,558.00
Employee Cost
-
1,900.30
2,305.53
1,762.61
2,011.21
1,600.60
1,742.88
1,362.50
1,083.98
803.12
714.36
% Of Sales
-
8.25%
8.29%
6.28%
7.14%
6.02%
6.95%
5.83%
5.82%
5.17%
6.14%
Opt. & Establishment Exp.
-
3,368.52
3,299.85
2,661.03
2,234.68
1,903.81
1,597.43
1,469.10
-14,613.75
-13,064.94
-9,690.87
% Of Sales
-
14.62%
11.87%
9.48%
7.93%
7.15%
6.37%
6.28%
-78.50%
-84.12%
-83.27%
Provisions
-
20,533.12
13,279.55
10,369.18
4,490.51
3,988.36
2,877.56
1,445.10
1,881.91
1,703.42
526.59
% Of Sales
-
89.10%
47.76%
36.96%
15.94%
14.99%
11.48%
6.18%
10.11%
10.97%
4.52%
EBITDA
-
-12,134.91
-8,167.11
-4,711.91
1,512.45
1,902.53
2,774.32
2,731.63
18,476.82
15,420.09
11,466.65
EBITDA Margin
-
-214.02%
-141.15%
-76.90%
26.18%
31.45%
51.36%
59.76%
425.12%
646.28%
955.39%
Depreciation
-
376.81
362.23
217.82
141.25
116.60
128.34
120.42
130.50
94.96
54.04
PBT
-
-12,511.72
-8,529.33
-4,929.73
1,371.21
1,785.93
2,645.98
2,611.21
2,194.18
1,034.11
779.25
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
-
-4,354.61
-3,459.88
-1,305.95
413.95
619.73
739.69
598.09
630.67
13.58
12.71
Tax Rate
-
34.80%
40.56%
26.49%
30.19%
34.70%
27.96%
22.90%
28.74%
1.31%
1.63%
PAT
-
-8,173.62
-5,088.46
-3,641.04
941.80
1,151.74
1,893.39
2,002.50
1,563.51
1,020.53
766.54
PAT before Minority Interest
-
-8,157.11
-5,069.45
-3,623.78
957.26
1,166.20
1,906.29
2,013.12
1,563.51
1,020.53
766.54
Minority Interest
-
-16.51
-19.01
-17.26
-15.46
-14.46
-12.90
-10.62
0.00
0.00
0.00
PAT Margin
-
-63.30%
-50.92%
-37.75%
9.45%
12.57%
21.67%
29.59%
23.81%
21.84%
26.35%
PAT Growth
-
0
0
-486.60%
-18.23%
-39.17%
-5.45%
28.08%
53.21%
33.13%
 
Unadjusted EPS
-
-34.00
-24.36
-21.33
5.87
8.22
14.75
20.29
17.40
14.08
10.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
21,907.96
23,262.31
28,058.44
24,374.90
23,632.18
21,202.02
19,391.20
14,569.96
10,292.63
9,563.71
Share Capital
3,083.86
2,058.82
2,058.82
1,603.96
1,603.94
1,332.75
1,278.38
984.57
724.86
724.78
Total Reserves
18,824.09
21,203.50
25,999.62
22,770.75
22,027.80
19,868.51
18,111.96
13,584.41
9,566.19
8,837.20
Minority Interest
85.96
70.57
61.46
51.20
43.64
36.39
29.84
0.00
0.00
0.00
Deposits
247,776.57
268,215.68
265,087.39
259,522.95
235,572.84
226,889.98
210,244.17
180,444.32
167,587.45
112,329.23
Borrowings
63,185.53
56,363.98
70,591.64
61,832.46
60,146.29
65,808.87
53,477.64
51,569.65
49,987.71
45,710.15
Other Liabilities & Provisions
18,180.77
14,575.42
11,475.79
10,262.83
9,555.00
8,728.93
7,032.93
6,973.67
8,234.38
6,468.89
Total Liabilities
351,136.79
362,487.96
375,274.72
356,044.34
328,949.95
322,666.19
290,175.78
253,557.60
236,102.17
174,071.98
Net Block
6,352.21
6,894.40
7,042.76
3,027.47
2,979.51
2,929.45
3,018.77
2,993.33
2,858.67
2,771.52
Gross Block
9,265.25
9,510.48
9,305.53
5,132.83
4,896.37
4,691.69
4,621.27
4,439.92
4,152.19
3,936.48
Accumulated Depreciation
2,913.04
2,616.08
2,262.76
2,105.37
1,916.86
1,762.23
1,602.49
1,446.60
1,291.76
1,164.96
Total Non-Current Assets
304,221.62
324,066.33
339,533.52
323,446.42
320,953.47
315,644.67
284,496.44
249,108.80
231,390.40
169,032.81
Lease Adjustment A/c
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
0.00
0.00
Capital Work in Progress
502.48
540.59
480.93
54.25
21.78
17.86
25.83
68.29
162.45
77.63
Cash and balance with RBI
13,169.20
13,349.63
13,827.38
13,156.82
12,714.61
10,548.65
15,094.32
19,563.76
13,919.36
8,594.03
Balance with banks and money at call
20,611.87
19,382.68
9,480.61
1,485.85
4,134.24
7,411.12
2,957.71
1,353.22
834.46
2,837.49
Investments
91,847.68
93,074.87
92,810.16
97,346.93
103,419.10
98,432.91
82,829.28
68,033.90
73,106.52
50,161.06
Advances
171,739.95
190,825.93
215,893.45
208,376.87
197,686.00
196,306.45
180,572.30
157,098.07
140,508.94
104,591.08
Other Assets
46,915.15
38,421.63
35,741.20
32,597.91
7,996.49
7,021.52
5,679.34
4,448.81
4,711.79
5,039.18
Total Assets
351,136.77
362,487.96
375,274.72
356,044.33
328,949.96
322,666.19
290,175.78
253,557.61
236,102.19
174,071.99
Contingent Liabilities
198,045.74
186,090.22
198,376.36
231,649.23
188,203.70
180,683.52
148,934.35
134,242.69
124,983.38
114,096.18
Bills for collection
9,300.58
15,948.82
14,550.35
14,464.50
8,337.95
7,157.05
5,277.33
4,032.77
3,209.64
2,763.95
Adjusted Book Value
54.65
86.67
109.05
141.60
136.66
145.85
137.18
128.72
115.24
104.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-12,150.44
7,999.90
-566.77
-1,990.58
-1,998.06
-298.97
-3,244.90
3,509.76
3,860.79
2,948.61
PBT
-12,495.13
-8,498.24
-4,911.49
1,401.16
1,819.29
2,670.41
2,633.55
2,198.99
1,050.18
908.90
Adjustment
20,743.93
13,799.80
10,727.41
4,649.73
4,089.03
2,964.50
1,655.25
2,030.22
1,789.27
457.62
Adjustments for Liabilities & Assets
-19,412.44
3,396.50
-5,993.93
-6,302.99
-6,366.28
-4,539.86
-6,465.94
12.37
558.96
1,914.16
Refund/(Payment) of direct taxes
-986.80
-698.17
-388.76
-1,738.48
-1,540.10
-1,394.02
-1,067.75
-731.81
462.36
-332.07
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
356.31
-464.14
-714.85
-271.63
-222.54
-122.71
-176.96
-213.88
-310.29
-151.75
Net Fixed Assets
295.04
-256.61
-4539.62
-261.10
-209.20
-61.25
-130.08
-195.86
-294.03
-13.71
Other Investment Activity
-10070.12
-10615.87
-9916.04
-5327.33
-4966.40
-4811.45
-4787.12
-4753.45
-4399.05
-4071.69
Cash from Financing Activity
12,842.89
1,888.57
2,926.94
-61.02
1,109.67
329.42
556.49
2,867.28
-228.20
-153.86
Closing Cash & Equivalent
33,781.07
32,732.31
16,287.99
14,525.61
16,848.84
17,959.77
18,052.03
20,916.98
14,753.82
11,431.53
Net Cash Inflow / Outflow
1,048.76
9,424.32
1,645.31
-2,323.23
-1,110.93
-92.26
-2,865.36
6,163.16
3,322.29
2,642.99
Opening Cash & Equivalents
32,732.31
23,307.99
14,642.67
16,848.84
17,959.77
18,052.03
20,916.98
14,753.82
11,431.53
8,788.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value
54.65
86.67
109.05
141.60
136.66
145.85
137.18
128.72
115.24
104.62
NIM
1.91
1.83
1.85
1.80
1.90
1.73
1.62
1.77
1.04
0.72
Yield on Advances
13.42
14.57
13.00
13.52
13.46
12.77
12.95
11.85
11.05
11.13
Yield on Investments
10.72
8.41
7.36
8.12
6.38
5.82
6.64
7.31
6.81
5.18
Cost of Liabilities
5.59
6.78
6.53
6.97
6.95
6.72
7.14
6.15
6.04
6.60
Interest Spread
7.83
7.79
6.46
6.55
6.51
6.05
5.82
5.70
5.01
4.52
ROCE
-10.09%
-4.07%
0.06%
7.20%
8.08%
8.82%
10.66%
10.25%
8.66%
8.38%
Cost Income Ratio
37.88
52.47
43.61
41.18
36.98
36.77
40.06
37.94
41.40
55.11
Core Cost Income Ratio
54.49
60.01
47.17
49.04
39.27
38.71
41.00
38.71
48.43
63.50
Operating Costs to Assets
1.39
1.45
1.12
1.15
1.03
1.00
0.93
0.98
0.82
0.92
Loans/Deposits
0.26
0.21
0.27
0.24
0.26
0.29
0.25
0.29
0.30
0.41
Cash/Deposits
0.05
0.05
0.05
0.05
0.05
0.05
0.07
0.11
0.08
0.08
Investment/Deposits
0.37
0.35
0.35
0.38
0.44
0.43
0.39
0.38
0.44
0.45
Inc Loan/Deposits
25.50%
21.01%
26.63%
23.83%
25.53%
29.00%
25.44%
28.58%
29.83%
40.69%
Credit Deposits
69.31%
71.15%
81.44%
80.29%
83.92%
86.52%
85.89%
87.06%
83.84%
93.11%
Interest Expended / Interest earned
75.40%
79.19%
78.16%
79.49%
77.26%
78.46%
80.46%
76.65%
84.64%
89.69%
Interest income / Total funds
6.56%
7.67%
7.48%
7.91%
8.09%
7.77%
8.06%
7.34%
6.58%
6.69%
Interest Expended / Total funds
4.95%
6.07%
5.84%
6.29%
6.25%
6.10%
6.49%
5.63%
5.57%
6.00%
CASA
37.13%
31.46%
25.89%
25.06%
22.62%
25.12%
24.11%
20.88%
14.57%
14.76%

News Update:


  • IDBI Bank’s JV partners Sachin Tendulkar to launch KeepMoving movement
    10th Jan 2019, 09:46 AM

    IDBI Federal seeks to drive home the message that in order to create and lead a healthy lifestyle, it is important to focus on both - Physical Fitness & Financial Fitness

    Read More
  • IDBI Bank receives final letter from LIC for open offer to acquire additional 26% in the lender
    19th Dec 2018, 09:55 AM

    The open offer has been made at a price of Rs 61.73 a share, which is in connection with LIC's acquisition of 51% controlling stake in IDBI Bank

    Read More
  • CRISIL downgrades rating of IDBI Bank’s Upper Tier II bonds
    24th Nov 2018, 11:40 AM

    The rating on the Tier I Bonds (under Basel III) has been withdrawn as the instruments have been redeemed

    Read More
  • IDBI Bank’s Q2 net loss widens to Rs 3,602 crore
    14th Nov 2018, 15:24 PM

    Total income of the Bank decreased by 25.78% at Rs 6,162.14 crore for Q2FY19

    Read More
  • IDBI - Quarterly Results
    14th Nov 2018, 14:39 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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