Nifty
:
24334.20
Sensex
:
80242.24
-1.75 (-0.01%)
-46.14 (-0.06%)
Nifty
Sensex
:
:
24334.20
80242.24
-1.75 (-0.01%)
-46.14 (-0.06%)

ICICI Bank Ltd.

Bank - Private

Rating :
N/A

BSE: 532174 | NSE: ICICIBANK

NSE BSE
1272.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1275.00
  •  1279.00
  •  1263.20
  •  1267.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8396554
  •  106684.40
  •  1438.30
  •  1051.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,14,550.55
  • 19.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,32,035.53
  • 0.77%
  • 3.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.02%
  • 7.16%
  • FII
  • DII
  • Others
  • 45.82%
  • 41.38%
  • 4.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 13.46
  • 18.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.50
  • -19.08
  • -10.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.43
  • 35.18
  • 21.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.97
  • 20.57
  • 19.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.65
  • 2.94
  • 3.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.04
  • 14.13
  • 14.36

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
63.19
66.37
75
86.08
P/E Ratio
19.29
19.6
17.34
15.11
Revenue
165849
110592
125329
144923
EBITDA
Net Income
44256
47272
53245
55932
ROA
2.4
2.3
2.2
2.2
P/B Ratio
3.27
3.05
2.59
2.5
ROE
18.62
17.69
17.04
16.88
FCFF
12781.4
13838.2
FCFF Yield

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
48,386.92
42,606.72
13.57%
47,037.12
40,865.23
15.10%
46,325.78
38,938.08
18.97%
44,581.65
37,105.89
20.15%
Expenses
36,647.64
29,906.42
22.54%
32,242.27
23,908.69
34.86%
30,838.91
23,911.01
28.97%
28,071.16
20,056.67
39.96%
EBITDA
11,739.28
12,700.30
-7.57%
14,794.85
16,956.54
-12.75%
15,486.87
15,027.07
3.06%
16,510.49
17,049.22
-3.16%
EBIDTM
22.32%
28.17%
28.76%
39.00%
30.45%
36.93%
34.08%
42.32%
Other Income
31,360.85
24,574.98
27.61%
27,589.44
18,614.53
48.21%
26,616.77
18,354.18
45.02%
22,688.41
14,978.11
51.48%
Interest
23,047.32
20,423.73
12.85%
22,633.41
19,408.76
16.61%
22,225.30
17,908.01
24.11%
21,121.62
16,367.66
29.04%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
19,112.68
16,153.64
18.32%
18,483.02
15,141.86
22.07%
18,496.46
14,824.23
24.77%
16,761.39
14,314.63
17.09%
Tax
4,789.31
4,180.91
14.55%
4,654.41
3,886.67
19.75%
4,635.66
3,808.82
21.71%
4,355.45
3,551.22
22.65%
PAT
14,323.37
11,972.73
19.63%
13,828.61
11,255.19
22.86%
13,860.80
11,015.41
25.83%
12,405.94
10,763.41
15.26%
PATM
29.60%
28.10%
29.40%
27.54%
29.92%
28.29%
27.83%
29.01%
EPS
18.96
16.62
14.08%
18.25
15.75
15.87%
18.37
15.56
18.06%
16.62
15.20
9.34%

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 Sales
1,86,331.47
1,59,515.93
1,21,066.81
95,406.87
89,162.66
84,835.77
71,981.65
62,162.35
60,939.98
59,293.71
54,964.00
Net Sales Growth
16.81%
31.76%
26.90%
7.00%
5.10%
17.86%
15.80%
2.01%
2.78%
7.88%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,86,331.47
1,59,515.93
1,21,066.81
95,406.87
89,162.66
84,835.77
71,981.65
62,162.35
60,939.98
59,293.71
54,964.00
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,27,799.98
1,75,603.36
1,39,922.33
1,23,295.04
1,35,308.14
1,31,197.50
1,23,898.24
1,07,990.64
99,588.28
87,091.43
71,877.20
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
19,171.98
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
% Of Sales
-
12.02%
12.58%
12.94%
12.39%
13.15%
13.09%
13.41%
12.95%
11.66%
11.95%
Manufacturing Exp.
-
97,782.79
82,439.02
73,151.73
76,271.67
71,517.90
64,258.88
55,755.63
48,169.97
40,789.56
35,022.71
% Of Sales
-
61.30%
68.09%
76.67%
85.54%
84.30%
89.27%
89.69%
79.04%
68.79%
63.72%
General & Admin Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3,712.41
6,939.92
8,976.65
16,377.39
15,014.07
20,461.82
17,972.96
16,582.48
12,305.40
0.00
% Of Sales
-
2.33%
5.73%
9.41%
18.37%
17.70%
28.43%
28.91%
27.21%
20.75%
8.25%
EBITDA
58,531.49
-16,087.43
-18,855.52
-27,888.17
-46,145.48
-46,361.73
-51,916.59
-45,828.29
-38,648.30
-27,797.72
-16,913.20
EBITDA Margin
31.41%
-10.09%
-15.57%
-29.23%
-51.75%
-54.65%
-72.12%
-73.72%
-63.42%
-46.88%
-30.77%
Other Income
1,08,255.47
76,521.80
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
Interest
89,027.65
74,108.16
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
Depreciation
0.00
1,935.21
1,514.56
1,330.01
1,326.69
1,169.79
945.84
922.14
911.64
823.89
763.16
PBT
72,853.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
18,434.83
15,427.62
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
Tax Rate
25.30%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
54,418.72
43,182.60
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
PAT before Minority Interest
50,878.54
45,006.74
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
Minority Interest
-3,540.18
-1,824.14
-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
PAT Margin
29.21%
27.07%
27.29%
25.53%
20.46%
11.28%
5.91%
12.41%
16.72%
17.17%
22.28%
PAT Growth
20.91%
30.70%
35.65%
33.53%
90.67%
124.87%
-44.84%
-24.30%
0.08%
-16.88%
 
EPS
93.87
74.49
56.99
42.01
31.46
16.50
7.34
13.30
17.57
17.56
21.13

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
2,56,143.83
2,14,497.79
1,82,052.49
1,57,587.50
1,22,960.06
1,14,253.41
1,10,629.70
1,04,632.00
94,110.71
84,704.54
Share Capital
1,404.68
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
Total Reserves
2,53,333.84
2,12,340.13
1,80,396.11
1,56,200.99
1,21,661.81
1,12,959.27
1,09,338.32
1,03,460.63
92,940.85
83,537.44
Non-Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
2,70,032.25
2,21,184.54
1,88,033.38
1,67,175.84
1,29,754.83
1,20,833.95
1,16,637.89
1,09,497.31
97,466.35
87,210.35
Net Block
13,240.28
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
Gross Block
26,992.03
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
Accumulated Depreciation
13,751.75
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
Non Current Assets
8,40,402.78
6,50,520.97
5,77,703.13
5,47,387.87
4,53,881.29
4,07,861.18
3,81,672.68
3,13,711.25
2,94,757.55
2,80,182.02
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
8,27,162.51
6,39,551.97
5,67,097.72
5,36,578.62
4,43,472.63
3,98,200.76
3,72,207.68
3,04,373.29
2,86,044.09
2,74,310.81
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
8,40,402.78
6,50,520.97
5,77,703.13
5,47,387.87
4,53,881.29
4,07,861.18
3,81,672.68
3,13,711.25
2,94,757.55
2,80,182.02

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
1,57,284.48
-3,771.19
58,111.43
1,38,015.30
79,564.75
48,671.05
19,382.93
52,635.53
23,645.32
-12,273.14
PBT
59,684.00
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
Adjustment
7,309.03
10,352.47
12,008.22
15,810.19
16,762.25
21,163.97
14,938.99
10,967.38
9,487.28
5,072.26
Changes in Working Capital
1,03,635.06
-49,078.32
17,517.45
1,01,990.01
48,264.95
29,889.98
-696.40
34,913.98
7,099.12
-29,654.20
Cash after chg. in Working capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13,343.60
-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
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,45,931.09
-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
Net Fixed Assets
-2,527.94
-939.96
-1,266.27
-1,223.00
-1,156.93
-146.73
-709.19
-636.03
-3,272.44
-453.81
Net Investments
-99,612.53
-52,088.74
-28,954.46
-31,755.06
-41,798.80
-4,738.50
-41,487.63
-1,094.75
-2,282.58
18,892.60
Others
-43,790.62
-14,976.62
-9,100.71
-30,008.85
647.30
-25,261.99
-8,376.63
125.04
-6,264.24
-31,370.49
Cash from Financing Activity
13,764.51
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
Net Cash Inflow / Outflow
25,117.90
-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
Opening Cash & Equivalents
1,36,456.49
1,83,125.98
1,47,011.84
1,27,852.92
87,390.90
88,999.13
80,490.87
65,035.97
47,637.17
48,258.23
Closing Cash & Equivalent
1,62,768.90
1,36,456.49
1,83,125.98
1,47,570.53
1,27,852.92
87,390.90
88,999.13
80,490.87
65,035.97
47,637.17

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 (Rs.)
358.32
301.66
256.96
223.34
185.10
172.47
167.39
158.52
142.72
132.82
ROA
2.08%
1.86%
1.55%
1.37%
0.86%
0.48%
0.86%
1.19%
1.25%
1.64%
ROE
19.47%
17.71%
15.49%
14.74%
9.72%
5.20%
8.70%
11.76%
12.42%
16.07%
ROCE
17.47%
15.34%
12.96%
10.91%
9.08%
5.90%
6.79%
8.36%
8.62%
10.75%
Fixed Asset Turnover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
0.82
0.90
0.91
0.93
1.78
1.89
2.13
1.85
2.41
2.49
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • ICICI Bank reports 16% rise in Q4 consolidated net profit
    21st Apr 2025, 10:50 AM

    Total consolidated income of the bank increased by 18.70% at Rs 79,747.77 crore for Q4FY25

    Read More
  • ICICI Bank reports 17% rise in Q3 consolidated net profit
    25th Jan 2025, 17:12 PM

    Total consolidated income of the bank increased by 25.47% at Rs 74,626.56 crore for Q3FY25

    Read More
  • ICICI Bank - Quarterly Results
    25th Jan 2025, 14:32 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.