Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Bank - Private

Rating :
N/A

BSE: 500116 | NSE: IDBI

84.82
05-Jul-2024
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  84.07
  •  85.00
  •  83.70
  •  83.72
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5146234
  •  4345.47
  •  98.70
  •  56.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98,427.49
  • 15.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 101,519.19
  • 1.64%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 94.71%
  • 0.36%
  • 3.92%
  • FII
  • DII
  • Others
  • 0.46%
  • 0.16%
  • 0.39%

Chart

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

NII CAGR (%)

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

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.81
  • -
  • 32.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.43
  • 1.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.00
  • 17.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.43
  • 1.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 9.03
  • 6.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Interest Earned
6,994.70
5,729.46
22.08%
6,548.98
5,229.63
25.23%
6,038.35
4,993.82
20.92%
6,863.63
4,638.61
47.97%
Interest Exp.
3,297.93
2,445.05
34.88%
3,101.84
2,303.94
34.63%
2,966.08
2,237.58
32.56%
2,860.52
2,143.89
33.43%
Net Interest Income
3,696.77
3,284.41
12.56%
3,447.14
2,925.69
17.82%
3,072.27
2,756.24
11.47%
4,003.11
2,494.72
60.46%
NIM
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Other Income
961.25
1,403.97
-31.53%
1,030.93
922.80
11.72%
1,025.31
1,058.41
-3.13%
907.28
1,190.20
-23.77%
Total Income
7,955.95
7,133.43
11.53%
7,579.91
6,152.43
23.20%
7,063.66
6,052.23
16.71%
7,770.91
5,828.81
33.32%
Operating Exp.
2,451.63
2,181.33
12.39%
2,122.75
1,779.75
19.27%
1,922.27
1,658.58
15.90%
1,873.75
1,612.90
16.17%
Operating Profit
2,206.39
2,507.05
-11.99%
2,355.32
2,068.74
13.85%
2,175.31
2,156.07
0.89%
3,036.64
2,072.02
46.55%
Provision
113.45
985.57
-88.49%
321.16
782.93
-58.98%
-221.64
771.74
-
1,193.22
958.36
24.51%
PBT
2,092.94
1,521.48
37.56%
2,034.16
1,285.81
58.20%
2,396.95
1,384.33
73.15%
1,843.42
1,113.66
65.53%
PBTM
29.92
26.56
12.65%
31.06
24.59
26.31%
39.70
27.72
43.22%
26.86
24.01
11.87%
TAX
437.85
314.66
39.15%
553.35
346.25
59.81%
1,003.71
616.84
62.72%
609.14
340.71
78.79%
PAT
1,655.09
1,206.82
37.14%
1,480.81
939.56
57.61%
1,393.24
767.49
81.53%
1,234.28
772.95
59.68%
PATM
23.66%
21.06%
22.61%
17.97%
23.07%
15.37%
17.98%
16.66%
EPS
1.54
1.12
37.50%
1.38
0.87
58.62%
1.30
0.71
83.10%
1.15
0.72
59.72%
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Interest Income
-
14,219.29
11,461.08
9,194.25
8,554.46
7,013.07
5,939.64
5,670.05
5,785.94
6,127.22
5,777.12
Interest Earned
-
26,445.65
20,591.53
18,315.79
19,961.97
20,854.19
22,102.10
23,046.25
27,805.38
28,058.20
28,164.27
Interest Expended
-
12,226.36
9,130.45
9,121.54
11,407.51
13,841.12
16,162.46
17,376.20
22,019.44
21,930.98
22,387.15
Int. income Growth
-
24.07%
24.65%
7.48%
21.98%
18.07%
4.75%
-2.00%
-5.57%
6.06%
 
Other Income
-
3,924.76
4,575.38
4,919.23
4,781.53
4,631.26
3,535.33
7,248.06
4,207.42
3,518.05
4,189.23
Total Income
-
18,144.05
16,036.46
14,113.48
13,335.99
11,644.33
9,474.97
12,918.11
9,993.36
9,645.27
9,966.35
Total Expenditure
-
9,276.33
10,258.40
11,178.48
10,480.47
20,177.45
31,828.86
25,053.02
18,160.47
14,357.18
8,453.90
Employee Cost
-
4,417.01
3,691.39
3,259.43
3,223.47
3,363.71
2,317.79
1,900.30
2,305.53
1,762.61
2,011.21
% Of Sales
-
16.70%
17.93%
17.80%
16.15%
16.13%
10.49%
8.25%
8.29%
6.28%
7.14%
Opt. & Establishment Exp.
-
4,496.69
4,040.38
3,660.90
3,344.92
3,477.84
3,310.62
3,368.52
3,299.85
2,661.03
2,234.68
% Of Sales
-
17.00%
19.62%
19.99%
16.76%
16.68%
14.98%
14.62%
11.87%
9.48%
7.93%
Provisions
-
1,449.25
3,525.05
5,092.67
4,705.78
14,124.66
26,940.35
20,537.82
13,279.55
10,369.18
4,490.51
% Of Sales
-
5.48%
17.12%
27.80%
23.57%
67.73%
121.89%
89.12%
47.76%
36.96%
15.94%
EBITDA
-
8,867.72
5,778.06
2,935.00
2,855.52
-8,533.12
-22,353.89
-12,134.91
-8,167.11
-4,711.91
1,512.45
EBITDA Margin
-
62.36%
50.41%
31.92%
33.38%
-121.67%
-376.35%
-214.02%
-141.15%
-76.90%
26.18%
Depreciation
-
543.31
499.21
417.26
396.85
394.38
369.95
376.81
362.23
217.82
141.25
PBT
-
8,324.41
5,278.84
2,517.74
2,458.67
-8,927.50
-22,723.84
-12,511.72
-8,529.33
-4,929.73
1,371.21
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
-
2,561.00
1,592.00
0.00
1,010.00
3,919.90
-7,710.87
-4,354.61
-3,459.88
-1,305.95
413.95
Tax Rate
-
30.76%
30.16%
0.00%
41.08%
-43.91%
33.93%
34.80%
40.56%
26.49%
30.19%
PAT
-
5,737.42
3,664.93
2,494.34
1,430.51
-12,863.34
-15,029.96
-8,173.62
-5,088.46
-3,641.04
941.80
PAT before Minority Interest
-
5,763.41
3,686.84
2,517.74
1,448.67
-12,847.40
-15,012.97
-8,157.11
-5,069.45
-3,623.78
957.26
Minority Interest
-
-25.99
-21.91
-23.40
-18.16
-15.94
-16.99
-16.51
-19.01
-17.26
-15.46
PAT Margin
-
31.62%
22.85%
17.67%
10.73%
-110.47%
-158.63%
-63.27%
-50.92%
-37.75%
9.45%
PAT Growth
-
56.55%
46.93%
74.37%
0
0
0
0
0
-486.60%
 
EPS
-
5.34
3.41
2.32
1.33
-11.96
-13.98
-7.60
-4.73
-3.39
0.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
51,073.06
46,319.24
42,571.71
37,628.04
34,835.72
38,346.71
21,907.96
23,262.31
28,058.44
24,374.90
Share Capital
10,752.40
10,752.40
10,752.40
10,752.40
10,380.59
7,736.29
3,083.86
2,058.82
2,058.82
1,603.96
Total Reserves
40,320.66
35,566.84
31,819.31
26,875.64
24,455.13
30,610.41
18,824.09
21,203.50
25,999.62
22,770.75
Minority Interest
152.86
138.48
128.19
112.98
103.58
96.98
85.96
70.57
61.46
51.20
Deposits
277,365.51
255,313.27
232,849.59
230,660.18
222,213.85
227,190.11
247,776.57
268,215.68
265,087.39
259,522.95
Borrowings
17,082.70
12,637.75
14,344.98
15,908.05
36,748.86
45,287.72
63,185.53
56,363.98
70,591.64
61,832.46
Other Liabilities & Provisions
18,597.37
17,088.96
12,645.19
14,343.59
6,797.05
10,189.88
17,952.86
14,575.42
11,475.79
10,262.83
Total Liabilities
364,271.50
331,497.70
302,539.66
298,652.84
300,699.06
321,111.40
350,908.88
362,487.96
375,274.72
356,044.34
Net Block
9,436.44
9,304.77
9,588.44
7,403.86
7,720.95
7,843.38
6,352.21
6,894.40
7,042.76
3,027.47
Gross Block
12,820.71
12,176.27
12,054.02
10,167.35
10,124.33
9,916.00
9,265.25
9,510.48
9,305.53
5,132.83
Accumulated Depreciation
3,384.27
2,871.50
2,465.58
2,763.50
2,403.38
2,072.62
2,913.04
2,616.08
2,262.76
2,105.37
Total Non-Current Assets
339,846.00
301,981.86
266,221.23
252,804.12
250,542.92
269,731.99
304,221.62
324,066.33
339,533.52
323,446.42
Lease Adjustment A/c
0.00
0.00
0.00
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
-1.77
Capital Work in Progress
105.86
475.63
398.60
470.64
487.57
468.29
502.48
540.59
480.93
54.25
Cash and balance with RBI
13,991.00
16,639.28
27,795.91
13,013.13
10,539.17
12,731.70
13,169.20
13,349.63
13,827.38
13,156.82
Balance with banks and money at call
12,018.48
12,607.65
8,004.56
22,294.99
19,955.79
8,572.22
20,611.87
19,382.68
9,480.61
1,485.85
Investments
115,718.60
100,408.68
83,475.00
81,470.88
81,995.83
93,327.73
91,847.68
93,074.87
92,810.16
97,346.93
Advances
188,575.62
162,545.85
136,958.72
128,152.39
129,845.38
146,790.44
171,739.95
190,825.93
215,893.45
208,376.87
Other Assets
24,425.52
29,515.84
36,318.42
45,848.71
50,156.13
51,379.40
46,687.24
38,421.63
35,741.20
32,597.91
Total Assets
364,271.52
331,497.70
302,539.65
298,652.83
300,699.05
321,111.39
350,908.86
362,487.96
375,274.72
356,044.33
Contingent Liabilities
197,055.58
176,929.13
332,226.71
220,742.82
117,160.22
140,905.10
198,045.74
186,090.22
198,376.36
231,649.23
Bills for collection
12,363.90
11,310.73
10,706.96
9,648.34
9,870.73
9,634.77
9,300.58
15,948.82
14,550.35
14,464.50
Adjusted Book Value
40.12
35.45
31.72
29.15
27.29
40.87
54.65
86.67
109.05
141.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-1,225.90
-2,701.40
5,067.78
10,213.56
208.48
-34,214.80
-12,514.30
7,999.90
-566.77
-1,990.58
PBT
8,367.46
5,305.30
3,720.47
2,484.74
-8,896.50
-22,691.08
-12,495.13
-8,498.24
-4,911.49
1,401.16
Adjustment
2,774.66
4,833.48
5,756.87
6,529.45
14,094.87
26,965.47
20,380.07
13,799.80
10,727.41
4,649.73
Adjustments for Liabilities & Assets
-12,033.67
-13,943.19
-7,319.59
1,466.64
-4,046.00
-37,519.07
-19,412.44
3,396.50
-5,993.93
-6,302.99
Refund/(Payment) of direct taxes
-334.34
1,103.02
2,910.04
-267.26
-943.89
-970.12
-986.80
-698.17
-388.76
-1,738.48
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
-221.95
-294.45
-194.65
-58.66
-295.97
115.53
720.17
-464.14
-714.85
-271.63
Net Fixed Assets
-272.70
-251.62
-1804.82
-74.62
-221.63
-614.40
295.04
-256.61
-4539.62
-261.10
Other Investment Activity
-13140.22
-12767.72
-12380.11
-10812.60
-10326.48
-9500.21
-10070.12
-10615.87
-9916.04
-5327.33
Cash from Financing Activity
-1,794.14
-3,569.09
-4,383.06
-5,341.75
9,278.53
21,622.12
12,842.89
1,888.57
2,926.94
-61.02
Closing Cash & Equivalent
26,009.48
29,246.93
35,800.47
35,308.12
30,494.97
21,303.92
33,781.07
32,732.31
16,287.99
14,525.61
Net Cash Inflow / Outflow
-3,241.99
-6,564.95
490.07
4,813.15
9,191.04
-12,477.15
1,048.76
9,424.32
1,645.31
-2,323.23
Opening Cash & Equivalents
29,246.93
35,800.47
35,308.12
30,494.97
21,303.92
33,781.07
32,732.31
23,307.99
14,642.67
16,848.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value
40.12
35.45
31.72
29.15
27.29
40.87
54.65
86.67
109.05
141.60
NIM
4.30
3.92
3.59
3.49
2.89
2.27
1.91
1.83
1.85
1.80
Yield on Advances
14.02
12.67
13.37
15.58
16.06
15.06
13.42
14.57
13.00
13.52
Yield on Investments
7.33
6.75
6.82
8.47
8.15
7.27
10.72
8.41
7.36
8.12
Cost of Liabilities
4.15
3.41
3.69
4.63
5.34
5.93
5.59
6.78
6.53
6.97
Interest Spread
9.87
9.26
9.68
10.95
10.72
9.13
7.83
7.79
6.46
6.55
ROCE
15.68%
11.37%
7.04%
7.38%
-7.96%
-22.62%
-10.09%
-4.07%
0.06%
7.20%
Cost Income Ratio
46.13
45.10
46.08
46.28
55.37
55.50
37.87
52.47
43.61
41.18
Core Cost Income Ratio
48.07
47.84
49.89
52.92
59.97
57.59
54.49
60.01
47.17
49.04
Operating Costs to Assets
2.30
2.18
2.15
2.07
2.14
1.64
1.39
1.45
1.12
1.15
Loans/Deposits
0.06
0.05
0.06
0.07
0.17
0.20
0.26
0.21
0.27
0.24
Cash/Deposits
0.05
0.07
0.12
0.06
0.05
0.06
0.05
0.05
0.05
0.05
Investment/Deposits
0.42
0.39
0.36
0.35
0.37
0.41
0.37
0.35
0.35
0.38
Inc Loan/Deposits
6.16%
4.95%
6.16%
6.90%
16.54%
19.93%
25.50%
21.01%
26.63%
23.83%
Credit Deposits
67.99%
63.67%
58.82%
55.56%
58.43%
64.61%
69.31%
71.15%
81.44%
80.29%
Interest Expended / Interest earned
46.23%
44.34%
49.80%
57.15%
66.37%
73.13%
75.40%
79.19%
78.16%
79.49%
Interest income / Total funds
7.26%
6.21%
6.05%
6.68%
6.94%
6.88%
6.57%
7.67%
7.48%
7.91%
Interest Expended / Total funds
3.36%
2.75%
3.01%
3.82%
4.60%
5.03%
4.95%
6.07%
5.84%
6.29%
CASA
50.43%
53.03%
56.79%
50.46%
47.76%
42.54%
37.13%
31.46%
25.89%
25.06%

News Update:


  • IDBI Bank reports 15% rise in total business during Q1FY25
    5th Jul 2024, 14:13 PM

    Its CASA deposits stood at Rs 1,34,812 crore (provisional) as of June 30, 2024

    Read More
  • IDBI Bank reports 37% rise in Q4 consolidated net profit
    6th May 2024, 12:14 PM

    Total consolidated income of the bank increased by 11.53% at Rs 7,955.95 crore for Q4FY24

    Read More
  • IDBI - Quarterly Results
    4th May 2024, 14:14 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.