Particulars (Rs. in cr.) | Q2 FY23 | Q2 FY22 | YoY % | Q1 FY23 | QoQ % |
---|---|---|---|---|---|
Net Interest Income (NII) | 14787.00 | 11690.00 | 26.00% | 13210.00 | 12.00% |
Total Income | 19842.00 | 16487.00 | 20.00% | 17875.00 | 11.00% |
Pre-Provisioning Operating Profit (PPOP) | 11680.00 | 9915.00 | 18.00% | 10309.00 | 13.00% |
Profit after Tax (PAT) | 7558.00 | 5511.00 | 37.00% | 6905.00 | 9.00% |
Earnings Per Share (EPS) | 11.00 | 8.00 | 39.00% | 10.00 | 9.00% |
Source: Company Filings; StockAxis Research
Quarterly Result Highlights
ICICI Bank (ICICI) reported a good set of numbers total revenue grew 20% YoY to
INR19,842cr, aided by better-than-expected other income and significant expansion
in NIM. NIM increased 31bps YoY and 30bps QoQ to 4.31%. Opex increased a 24% YoY,
resulting in PPoP growth of 18% YoY to INR11,680cr. Core operating profit (excluding
treasury income) was up 24% YoY. Credit cost came in at 70bps, PAT was up 37% YoY
to INR7,558cr.
Improved asset quality as a result of slippage reduction
Slippages moderated a sharp 25% QoQ to INR 4,366cr or nearly 1.9% of the advances
(vs. ~2.6% in Q1FY23). Retail, rural and business banking accounted for 84% of the
slippages despite constituting 69% of the overall portfolio mix. management has
guided that credit cost will remain below the normal levels for the next few quarters.
The impact of slippages on asset quality was offset by recoveries and upgrades of
INR3,761cr and write-offs/sales to the extent of INR1,197cr. This led to improvement
of 22bps and 9bps QoQ in GNPA and NNPA to 3.19% and 0.61%, respectively. The bank’s
PCR strengthened sequentially to 80.6%. Of the total provisioning during the quarter
(credit cost of ~0.7%), around 91% represented contingency provisions.
Conference call highlights
ICICI Bank has built a strong and resilient retail banking portfolio with strong digital capabilities to provide customized cutting edge digital solutions, which is helping the bank gain market share across business segments. In the medium-term, stable margin and fee income would push return ratios. We expect strong liability franchise and consolidation in banking industry will help the bank to gain market share. The management continues to highlight its clear focus on maximising risk-optimised core operating profit growth. At current market price of Rs 928 stock trades at valuation of 2.6x FY25E P/ABV.
Particulars (Rs. in cr.) | Q2 FY23 | Q2 FY22 | YoY % | Q1 FY23 | QoQ % |
---|---|---|---|---|---|
Interest Earned | 26033.00 | 21234.00 | 23.00% | 23672.00 | 10.00% |
Interest Expended | 11246.00 | 9544.00 | 10462.00 | ||
Net Interest Income | 14787.00 | 11690.00 | 26.00% | 13210.00 | 12.00% |
Other Income | 5055.00 | 4797.00 | 4665.00 | ||
Total Income | 19842.00 | 16487.00 | 20.00% | 17875.00 | 11.00% |
Employee Expense | 2889.00 | 2385.00 | 2849.00 | ||
Other Operating Expense | 5273.00 | 4188.00 | 4717.00 | ||
Total Operating Expense | 8161.00 | 6572.00 | 24.00% | 7566.00 | 8.00% |
Pre-Provisioning Operating Profit | 11680.00 | 9915.00 | 18.00% | 10309.00 | 13.00% |
Provisions | 1645.00 | 2713.00 | 1144.00 | ||
Profit before Tax | 10036.00 | 7201.00 | 39.00% | 9165.00 | 10.00% |
Tax | 2478.00 | 1690.00 | 2260.00 | ||
Profit after Tax | 7558.00 | 5511.00 | 37.00% | 6905.00 | 9.00% |
Earnings Per Share (EPS) | 11.00 | 8.00 | 39.00% | 10.00 | 9.00% |
Gross NPA (%) (standalone) | 3.19 | 4.82 | 3.00 | ||
Net NPA (%) (standalone) | 0.61 | 0.99 | 0.70 |
Source: Company Filings; StockAxis Research
Particulars (Rs. in cr.) | FY21 | FY22 | FY23E | FY24E | FY25E |
---|---|---|---|---|---|
Interest Earned | 79118.00 | 86375.00 | 102011.00 | 120638.00 | 133614.00 |
Interest Expended | 40129.00 | 38908.00 | 47297.00 | 57706.00 | 66886.00 |
Net Interest Income | 38989.00 | 47466.00 | 54714.00 | 62932.00 | 66728.00 |
Other Income | 18969.00 | 18518.00 | 22374.00 | 25151.00 | 29593.00 |
Total Income | 57958.00 | 65984.00 | 77088.00 | 88082.00 | 96321.00 |
Employee Expense | 8092.00 | 9673.00 | 10464.00 | 12034.00 | 13839.00 |
Other Operating Expense | 13469.00 | 12440.00 | 18058.00 | 20557.00 | 21800.00 |
Total Operating Expense | 21561.00 | 26733.00 | 28522.00 | 32591.00 | 34396.00 |
Pre-Provisioning Operating Profit | 36397.00 | 39250.00 | 48565.00 | 55492.00 | 61925.00 |
Provisions | 16214.00 | 8641.00 | 8450.00 | 9989.00 | 10923.00 |
Profit before Tax | 20183.00 | 30609.00 | 40115.00 | 45503.00 | 51002.00 |
Tax | 3990.00 | 7269.00 | 8946.00 | 10011.00 | 10947.00 |
Profit after Tax | 16193.00 | 23339.00 | 31169.00 | 35493.00 | 40055.00 |
Earnings Per Share (EPS) | 24.00 | 34.00 | 45.00 | 51.00 | 56.00 |
Particulars (Rs. in cr.) | FY21 | FY22 | FY23E | FY24E | FY25E |
---|---|---|---|---|---|
Share Capital | 1383.00 | 1390.00 | 1390.00 | 1390.00 | 1390.00 |
Reserves | 146123.00 | 168856.00 | 197953.00 | 230684.00 | 266044.00 |
Shareholders Fund | 147506.00 | 170512.00 | 199343.00 | 232074.00 | 267434.00 |
Deposits | 932522.00 | 1064572.00 | 1213035.00 | 1407120.00 | 1632260.00 |
Borrowings | 91631.00 | 107231.00 | 123316.00 | 141813.00 | 163085.00 |
Other Liabilities and Provisions | 58770.00 | 68983.00 | 97086.00 | 98557.00 | 98557.00 |
Total Liabilities | 1230433.00 | 1411298.00 | 1632780.00 | 1879565.00 | 2161336.00 |
Fixed Assets | 8878.00 | 9374.00 | 9843.00 | 10433.00 | 11059.00 |
Advances | 733729.00 | 859020.00 | 1005465.00 | 1181536.00 | 1391734.00 |
Investments | 281287.00 | 310241.00 | 358303.00 | 415631.00 | 482132.00 |
Cash & Bank Balance | 133128.00 | 167822.00 | 162836.00 | 159191.00 | 146731.00 |
Other Assets | 73411.00 | 64840.00 | 96334.00 | 112774.00 | 129680.00 |
Total Assets | 1230433.00 | 1411298.00 | 1632780.00 | 1879565.00 | 2161336.00 |
Particulars (Rs. in cr.) | FY21 | FY22 | FY23E | FY24E | FY25E |
---|---|---|---|---|---|
Earnings Per Share (Rs) | 24.40 | 33.70 | 44.80 | 51.10 | 55.80 |
Adj DPS (Rs) | 1.00 | 1.50 | 1.50 | 1.50 | 2.50 |
Book Value (BV) (Rs) | 211.20 | 243.00 | 284.80 | 331.90 | 382.80 |
Price / BV | 2.90 | 3.10 | 3.20 | 2.80 | 2.40 |
Advance Book Value (ABV) (Rs) | 194.60 | 227.10 | 263.90 | 308.40 | 357.40 |
Price / ABV | 3.20 | 3.30 | 3.50 | 3.00 | 2.60 |
NIIM (%) | 3.70% | 3.80% | 3.90% | 3.90% | 103.90% |
ROA (%) | 1.40% | 1.80% | 2.00% | 2.00% | 2.00% |
ROE (%) | 12.40% | 14.80% | 15.00% | 16.60% | 16.60% |
Cost to Income Ratio | 37.20% | 40.50% | 37.00% | 37.00% | 35.70% |
GNPA (%) | 4.20% | 3.50% | 3.10% | 3.10% | 3.10% |
NPA (%) | 0.60% | 0.50% | 0.40% | 0.70% | 0.70% |
Cost of Funds | 4.20% | 3.50% | 3.80% | 4.00% | 4.00% |