Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

ICICI Bank Ltd.

Bank - Private

Rating :
N/A

BSE: 532174 | NSE: ICICIBANK

NSE BSE
1233.40
05-Jul-2024
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1225.00
  •  1242.60
  •  1220.85
  •  1233.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9535575
  •  117378.95
  •  1362.35
  •  918.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,93,857.94
  • 18.87
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,11,342.92
  • 0.79%
  • 3.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.11%
  • 7.16%
  • FII
  • DII
  • Others
  • 46.21%
  • 40.84%
  • 4.68%

Chart

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

NII CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 3.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.98
  • 21.82
  • 19.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.57
  • 2.89
  • 3.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.00
  • 14.29
  • 14.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Interest Earned
46,325.78
38,938.08
18.97%
44,581.65
37,105.89
20.15%
42,606.72
34,438.91
23.72%
40,865.23
31,618.81
29.24%
Interest Exp.
22,225.30
17,908.01
24.11%
21,121.62
16,367.66
29.04%
20,423.73
14,479.47
41.05%
19,408.76
12,977.89
49.55%
Net Interest Income
24,100.48
21,030.07
14.60%
23,460.03
20,738.23
13.12%
22,182.99
19,959.44
11.14%
21,456.47
18,640.92
15.10%
NIM
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Other Income
26,616.77
18,354.18
45.02%
22,688.41
14,978.11
51.48%
24,574.98
19,483.84
26.13%
18,614.53
16,240.69
14.62%
Total Income
72,942.55
57,292.26
27.32%
67,270.06
52,084.00
29.16%
67,181.70
53,922.75
24.59%
59,479.76
47,859.50
24.28%
Operating Exp.
30,838.91
23,911.01
28.97%
28,071.16
20,056.67
39.96%
29,906.42
24,237.09
23.39%
23,908.69
20,511.90
16.56%
Operating Profit
19,878.34
15,473.24
28.47%
18,077.28
15,659.67
15.44%
16,851.55
15,206.19
10.82%
16,162.31
14,369.71
12.47%
Provision
1,381.88
649.01
112.92%
1,315.89
1,345.04
-2.17%
697.91
1,722.05
-59.47%
1,020.45
2,434.12
-58.08%
PBT
18,496.46
14,824.23
24.77%
16,761.39
14,314.63
17.09%
16,153.64
13,484.14
19.80%
15,141.86
11,935.59
26.86%
PBTM
39.93
38.07
4.89%
37.60
38.58
-2.54%
37.91
39.15
-3.17%
37.05
37.75
-1.85%
TAX
4,635.66
3,808.82
21.71%
4,355.45
3,551.22
22.65%
4,180.91
3,498.92
19.49%
3,886.67
2,999.41
29.58%
PAT
13,860.80
11,015.41
25.83%
12,405.94
10,763.41
15.26%
11,972.73
9,985.22
19.90%
11,255.19
8,936.18
25.95%
PATM
29.92%
28.29%
27.83%
29.01%
28.10%
28.99%
27.54%
28.26%
EPS
24.38
19.38
25.80%
21.82
18.93
15.27%
21.06
17.56
19.93%
19.80
15.72
25.95%
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
91,199.97
85,407.77
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
Interest Earned
1,74,379.38
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
Interest Expended
83,179.41
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
Int. income Growth
13.48%
21.11%
30.02%
16.64%
15.77%
22.45%
17.58%
6.88%
3.19%
11.71%
 
Other Income
92,494.69
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
Total Income
2,66,874.07
1,61,929.57
1,35,635.41
1,16,369.65
1,18,533.10
1,05,120.58
92,128.96
84,707.05
78,561.80
67,399.38
57,898.09
Total Expenditure
1,12,725.18
99,559.99
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
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%
Opt. & Establishment Exp.
-
80,546.02
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
% Of Sales
-
50.49%
56.76%
65.13%
74.64%
72.53%
77.49%
77.77%
67.59%
58.52%
53.16%
Provisions
-
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
4,536.34
% Of Sales
-
2.33%
5.73%
9.41%
18.37%
17.70%
28.43%
28.91%
27.21%
20.75%
8.25%
EBITDA
70,969.48
62,369.58
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
EBITDA Margin
35.36%
73.03%
67.74%
65.58%
58.51%
49.19%
25.47%
42.65%
56.39%
59.80%
84.35%
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
66,553.35
60,434.36
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
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
17,058.69
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
25.63%
25.53%
25.50%
24.70%
21.88%
39.61%
23.21%
17.11%
17.88%
23.61%
29.43%
PAT
46,778.39
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
49,494.66
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
-2,716.27
-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
25.47%
26.67%
24.36%
20.93%
15.39%
9.10%
4.62%
9.10%
12.97%
15.10%
21.15%
PAT Growth
21.61%
30.70%
35.65%
33.53%
90.67%
124.87%
-44.84%
-24.30%
0.08%
-16.88%
 
EPS
87.06
75.96
58.12
42.84
32.09
16.83
7.48
13.57
17.92
17.91
21.54

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
Minority Interest
13,888.42
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
Deposits
14,43,579.95
12,10,832.15
10,91,365.79
9,59,940.02
8,00,784.46
6,81,316.94
5,85,796.11
5,12,587.26
4,51,077.39
3,85,955.25
Borrowings
2,07,428.00
1,89,061.81
1,61,602.68
1,43,899.94
2,13,851.78
2,10,324.12
2,29,401.83
1,88,286.76
2,20,377.66
2,11,252.00
Other Liabilities & Provisions
4,43,022.82
3,37,412.00
3,11,635.53
3,02,796.45
2,32,901.16
2,26,318.89
1,92,445.22
1,75,353.32
1,49,834.79
1,41,661.56
Total Liabilities
23,64,063.02
19,58,490.50
17,52,637.38
15,73,812.25
13,77,292.23
12,38,793.90
11,24,281.05
9,85,724.65
9,18,756.19
8,26,079.16
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
Total Non-Current Assets
22,63,947.89
18,70,843.77
16,81,137.26
14,86,759.80
12,87,980.32
11,42,213.76
10,37,526.04
9,09,519.43
8,53,522.63
7,66,309.29
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
89,943.02
68,648.94
1,09,630.71
46,302.20
35,311.93
38,066.28
33,272.60
31,891.26
27,277.56
25,837.67
Balance with banks and money at call
72,825.88
67,807.55
73,495.28
1,01,268.33
92,540.99
49,324.62
55,726.53
48,599.61
37,758.41
21,799.50
Investments
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
Advances
12,60,776.20
10,83,866.31
9,20,308.14
7,91,801.39
7,06,246.11
6,46,961.68
5,66,854.22
5,15,317.31
4,93,729.11
4,38,490.10
Other Assets
1,00,115.14
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
Total Assets
23,64,063.03
19,58,490.49
17,52,637.39
15,73,812.25
13,77,292.23
12,38,793.90
11,24,281.04
9,85,724.65
9,18,756.20
8,26,079.18
Contingent Liabilities
57,57,816.33
50,35,951.10
45,52,341.12
30,21,344.23
30,03,053.53
26,12,071.94
18,91,035.83
13,07,841.59
11,17,647.02
10,19,038.57
Bills for collection
1,00,791.76
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
Adjusted Book Value
358.32
301.66
256.96
223.34
185.10
172.47
167.39
158.52
142.72
146.10

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
Adjustments for Liabilities & Assets
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
Refund/(Payment) of direct taxes
-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 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
-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
-2527.94
-939.96
-1266.27
-1223.00
-1156.93
-146.73
-709.19
-636.03
-3272.44
-453.81
Other Investment Activity
-90288.23
-59076.41
-81801.92
-59857.17
-46472.96
-65742.26
-16627.82
-26132.15
-26608.56
-27071.99
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
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
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

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
358.32
301.66
256.96
223.34
185.10
172.47
167.39
158.52
142.72
132.82
NIM
3.79
3.79
3.25
3.15
3.14
2.90
2.71
2.90
2.99
2.98
Yield on Advances
12.65
11.17
10.37
11.26
12.01
11.13
10.97
11.83
12.01
12.53
Yield on Investments
5.05
4.56
4.29
5.85
5.56
5.17
6.28
8.46
6.64
5.93
Cost of Liabilities
4.49
3.61
3.29
3.86
4.40
4.39
4.20
4.97
5.06
5.41
Interest Spread
8.16
7.56
7.08
7.40
7.61
6.73
6.76
6.86
6.95
7.12
ROCE
17.47%
15.34%
12.96%
10.91%
9.08%
5.90%
6.79%
8.36%
8.62%
10.75%
Cost Income Ratio
60.39
60.78
62.86
64.35
68.03
69.75
65.82
61.31
60.52
60.49
Core Cost Income Ratio
61.83
61.30
64.25
68.99
70.20
71.77
71.57
70.18
64.58
63.18
Operating Costs to Assets
4.14
4.21
4.17
4.85
5.19
5.19
4.96
4.89
4.44
4.24
Loans/Deposits
0.14
0.16
0.15
0.15
0.27
0.31
0.39
0.37
0.49
0.55
Cash/Deposits
0.06
0.06
0.10
0.05
0.04
0.06
0.06
0.06
0.06
0.07
Investment/Deposits
0.57
0.53
0.52
0.56
0.55
0.58
0.64
0.59
0.63
0.71
Inc Loan/Deposits
14.37%
15.61%
14.81%
14.99%
26.71%
30.87%
39.16%
36.73%
48.86%
54.73%
Credit Deposits
87.34%
89.51%
84.33%
82.48%
88.19%
94.96%
96.77%
100.53%
109.46%
113.61%
Interest Expended / Interest earned
46.46%
41.75%
43.15%
47.84%
52.65%
54.43%
55.12%
57.16%
57.34%
58.80%
Interest income / Total funds
6.75%
6.18%
5.44%
5.67%
6.16%
5.81%
5.53%
6.18%
6.45%
6.65%
Interest Expended / Total funds
3.13%
2.58%
2.35%
2.71%
3.24%
3.16%
3.05%
3.53%
3.70%
3.91%
CASA
41.90%
45.48%
48.60%
46.17%
44.84%
48.78%
51.32%
49.90%
45.40%
44.71%

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 19% rise in Q2 consolidated net profit
    28th Oct 2024, 11:39 AM

    Total consolidated income of the bank increased by 27.32% at Rs 72942.55 crore for Q2FY25

    Read More
  • ICICI Bank - Quarterly Results
    26th Oct 2024, 14:00 PM

    Read More
  • ICICI Bank partners with PhonePe to offer instant credit on UPI
    9th Oct 2024, 10:41 AM

    The Bank offers credit line on UPI for up to Rs 2 lakh with a repayment period of 45 days

    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.