Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Bank - Private

Rating :
40/99

BSE: 500116 | NSE: IDBI

27.80
18-Sep-2019
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.80
  •  28.35
  •  27.30
  •  27.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3762108
  •  1043.15
  •  65.75
  •  23.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,506.90
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54,062.93
  • N/A
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 97.46%
  • 0.33%
  • 1.74%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.17%
  • 0.26%

Chart

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

NII CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.10
  • 0.54
  • 0.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.45
  • 57.22
  • 15.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 43.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.74
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.55
  • 13.13
  • 12.99

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Interest Earned
5,097.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Exp.
3,631.62
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
1,466.10
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
830.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Income
5,927.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Operating Exp.
1,365.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Operating Profit
930.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Provision
6,331.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-5,400.79
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBTM
-105.95
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TAX
-1,576.21
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-3,824.58
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-75.03%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-4.94
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Interest Income
-
5,939.64
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
Interest Earned
-
22,102.10
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
Interest Expended
-
16,162.46
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
Int. income Growth
-
4.75%
-2.00%
-5.57%
6.06%
-4.51%
12.00%
18.17%
5.17%
82.16%
 
Other Income
-
3,535.33
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
Total Income
-
9,474.97
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
Total Expenditure
-
31,828.86
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
Employee Cost
-
2,317.79
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
% Of Sales
-
10.49%
8.25%
8.29%
6.28%
7.14%
6.02%
6.95%
5.83%
5.82%
5.17%
Opt. & Establishment Exp.
-
3,310.62
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
% Of Sales
-
14.98%
14.62%
11.87%
9.48%
7.93%
7.15%
6.37%
6.28%
-78.50%
-84.12%
Provisions
-
26,940.35
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
% Of Sales
-
121.89%
89.10%
47.76%
36.96%
15.94%
14.99%
11.48%
6.18%
10.11%
10.97%
EBITDA
-
-22,353.89
-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
EBITDA Margin
-
-376.35%
-214.02%
-141.15%
-76.90%
26.18%
31.45%
51.36%
59.76%
425.12%
646.28%
Depreciation
-
369.95
376.81
362.23
217.82
141.25
116.60
128.34
120.42
130.50
94.96
PBT
-
-22,723.84
-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
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
-
-7,710.87
-4,354.61
-3,459.88
-1,305.95
413.95
619.73
739.69
598.09
630.67
13.58
Tax Rate
-
33.93%
34.80%
40.56%
26.49%
30.19%
34.70%
27.96%
22.90%
28.74%
1.31%
PAT
-
-15,029.96
-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
PAT before Minority Interest
-
-15,012.97
-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
Minority Interest
-
-16.99
-16.51
-19.01
-17.26
-15.46
-14.46
-12.90
-10.62
0.00
0.00
PAT Margin
-
-158.63%
-63.30%
-50.92%
-37.75%
9.45%
12.57%
21.67%
29.59%
23.81%
21.84%
PAT Growth
-
0
0
0
-486.60%
-18.23%
-39.17%
-5.45%
28.08%
53.21%
 
Unadjusted EPS
-
-30.22
-34.00
-24.36
-21.33
5.87
8.22
14.75
20.29
17.40
14.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
38,346.71
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
Share Capital
7,736.29
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
Total Reserves
30,610.41
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
Minority Interest
96.98
85.96
70.57
61.46
51.20
43.64
36.39
29.84
0.00
0.00
Deposits
227,190.11
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
Borrowings
45,287.72
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
Other Liabilities & Provisions
10,189.88
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
Total Liabilities
321,111.40
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
Net Block
7,843.38
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
Gross Block
10,831.44
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
Accumulated Depreciation
2,988.05
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
Total Non-Current Assets
269,731.99
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
Lease Adjustment A/c
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
0.00
Capital Work in Progress
468.29
502.48
540.59
480.93
54.25
21.78
17.86
25.83
68.29
162.45
Cash and balance with RBI
12,731.70
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
Balance with banks and money at call
8,572.22
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
Investments
93,327.73
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
Advances
146,790.44
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
Other Assets
51,379.40
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
Total Assets
321,111.39
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
Contingent Liabilities
140,905.10
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
Bills for collection
9,634.77
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
Adjusted Book Value
40.87
54.65
86.67
109.05
141.60
136.66
145.85
137.18
128.72
115.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-34,214.80
-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
PBT
-22,691.08
-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
Adjustment
26,965.47
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
Adjustments for Liabilities & Assets
-37,519.07
-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
Refund/(Payment) of direct taxes
-970.12
-986.80
-698.17
-388.76
-1,738.48
-1,540.10
-1,394.02
-1,067.75
-731.81
462.36
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
115.53
356.31
-464.14
-714.85
-271.63
-222.54
-122.71
-176.96
-213.88
-310.29
Net Fixed Assets
-1529.83
295.04
-256.61
-4539.62
-261.10
-209.20
-61.25
-130.08
-195.86
-294.03
Other Investment Activity
-10779.50
-10070.12
-10615.87
-9916.04
-5327.33
-4966.40
-4811.45
-4787.12
-4753.45
-4399.05
Cash from Financing Activity
21,622.12
12,842.89
1,888.57
2,926.94
-61.02
1,109.67
329.42
556.49
2,867.28
-228.20
Closing Cash & Equivalent
21,303.92
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
Net Cash Inflow / Outflow
-12,477.15
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
Opening Cash & Equivalents
33,781.07
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value
40.87
54.65
86.67
109.05
141.60
136.66
145.85
137.18
128.72
115.24
NIM
2.27
1.91
1.83
1.85
1.80
1.90
1.73
1.62
1.77
1.04
Yield on Advances
15.06
13.42
14.57
13.00
13.52
13.46
12.77
12.95
11.85
11.05
Yield on Investments
7.27
10.72
8.41
7.36
8.12
6.38
5.82
6.64
7.31
6.81
Cost of Liabilities
5.93
5.59
6.78
6.53
6.97
6.95
6.72
7.14
6.15
6.04
Interest Spread
9.13
7.83
7.79
6.46
6.55
6.51
6.05
5.82
5.70
5.01
ROCE
-22.62%
-10.09%
-4.07%
0.06%
7.20%
8.08%
8.82%
10.66%
10.25%
8.66%
Cost Income Ratio
55.50
37.88
52.47
43.61
41.18
36.98
36.77
40.06
37.94
41.40
Core Cost Income Ratio
57.59
54.49
60.01
47.17
49.04
39.27
38.71
41.00
38.71
48.43
Operating Costs to Assets
1.64
1.39
1.45
1.12
1.15
1.03
1.00
0.93
0.98
0.82
Loans/Deposits
0.20
0.26
0.21
0.27
0.24
0.26
0.29
0.25
0.29
0.30
Cash/Deposits
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.07
0.11
0.08
Investment/Deposits
0.41
0.37
0.35
0.35
0.38
0.44
0.43
0.39
0.38
0.44
Inc Loan/Deposits
19.93%
25.50%
21.01%
26.63%
23.83%
25.53%
29.00%
25.44%
28.58%
29.83%
Credit Deposits
64.61%
69.31%
71.15%
81.44%
80.29%
83.92%
86.52%
85.89%
87.06%
83.84%
Interest Expended / Interest earned
73.13%
75.40%
79.19%
78.16%
79.49%
77.26%
78.46%
80.46%
76.65%
84.64%
Interest income / Total funds
6.88%
6.56%
7.67%
7.48%
7.91%
8.09%
7.77%
8.06%
7.34%
6.58%
Interest Expended / Total funds
5.03%
4.95%
6.07%
5.84%
6.29%
6.25%
6.10%
6.49%
5.63%
5.57%
CASA
42.54%
37.13%
31.46%
25.89%
25.06%
22.62%
25.12%
24.11%
20.88%
14.57%

Top Investors:

News Update:


  • IDBI Bank gets nod for preferential issue of capital to Govt of India, LIC
    19th Sep 2019, 10:46 AM

    The Board of Directors of the company at their meeting held on September 19, 2019, approved the same

    Read More
  • IDBI Bank gets capital infusion of Rs 24,557 crore from government
    16th Sep 2019, 15:10 PM

    Govt has sanctioned the same towards contribution of the Central Government in the preferential allotment of equity shares of the Bank

    Read More
  • IDBI Bank introduces repo rate linked home, auto loans
    30th Aug 2019, 15:22 PM

    The Bank has also introduced bulk deposits linked to the repo or the central bank's short-term lending rate for commercial banks

    Read More
  • S&P places IDBI Bank on credit watch with negative implications
    28th Aug 2019, 12:08 PM

    This move reflects the uncertainty regarding the bank’s ability to meet its regulatory capital requirement over the next few months

    Read More
  • IDBI Bank reports consolidated net loss of Rs 3,821 crore in Q1FY20
    14th Aug 2019, 17:27 PM

    Total income of the Bank decreased by 8.07% at Rs 5,927.76 crore for Q1FY20

    Read More
  • IDBI Bank reports consolidated net loss of Rs 38.21 crore in Q1
    14th Aug 2019, 16:47 PM

    Total income of the Bank decreased by 8.07% at Rs 59.28 crore for Q1FY20

    Read More
  • IDBI - Quarterly Results
    14th Aug 2019, 15:58 PM

    Read More
  • IDBI Bank renews MoU with Manipal Global Academy of BFSI
    29th Jul 2019, 10:29 AM

    In 2019-20, MGABFSI shall train a batch of 600 candidates for IDBI Bank who shall be ‘First Day, First Hour Productive’

    Read More
  • IDBI Bank enters into Bancassurance Corporate Agency agreement with Tata AIG
    19th Jun 2019, 11:54 AM

    The agreement aims to provide the general insurer’s products to the bank’s two crore customers through its 1,850-plus branches

    Read More
  • IDBI Bank ties up with Max Bupa
    13th Jun 2019, 11:07 AM

    Max Bupa will offer its comprehensive health insurance offerings to the diverse customer base of IDBI Bank across the country

    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.