Nifty
Sensex
:
:
12100.10
41228.99
-13.35(-0.11%)
-52.70(-0.13%)

Bank - Private

Rating :
66/99   (View)

BSE: 532174 | NSE: ICICIBANK

542.45
-3.35 (-0.61%)
17-Feb-2020 | 11:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 543.00
  • 545.35
  • 537.75
  • 545.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3462456
  •  18782.09
  •  552.20
  •  337.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 353,225.18
  • 37.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 525,483.02
  • 0.18%
  • 2.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 2.19%
  • 7.24%
  • FII
  • DII
  • Others
  • 45.81%
  • 41.52%
  • 3.24%

Chart

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

NII CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.78
  • 7.25
  • 7.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.54
  • -
  • 5.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.78
  • -21.35
  • -29.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.14
  • 19.53
  • 43.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.63
  • 14.54
  • 14.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Interest Earned
21,622.94
0.00
0.00
21,106.28
0.00
0.00
20,365.87
0.00
0.00
19,503.73
16,153.46
20.74%
Interest Exp.
11,297.12
0.00
0.00
11,334.69
0.00
0.00
11,008.62
0.00
0.00
10,352.05
8,829.72
17.24%
Net Interest Income
10,325.82
0.00
0.00
9,771.59
0.00
0.00
9,357.25
0.00
0.00
9,151.68
7,323.74
24.96%
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
16,748.01
0.00
0.00
16,318.50
0.00
0.00
13,503.02
0.00
0.00
17,280.52
17,606.61
-1.85%
Total Income
38,370.95
0.00
0.00
37,424.78
0.00
0.00
33,868.89
0.00
0.00
36,784.25
33,760.07
8.96%
Operating Exp.
18,177.11
0.00
0.00
17,726.78
0.00
0.00
15,093.30
0.00
0.00
19,011.79
16,308.62
16.58%
Operating Profit
8,896.72
0.00
0.00
8,363.31
0.00
0.00
7,766.97
0.00
0.00
7,420.41
8,621.73
-13.93%
Provision
2,131.44
0.00
0.00
2,725.80
0.00
0.00
3,558.62
0.00
0.00
5,739.72
7,004.72
-18.06%
PBT
6,765.28
0.00
0.00
5,637.51
0.00
0.00
4,208.35
0.00
0.00
1,680.69
1,617.01
3.94%
PBTM
31.29
0.00
0.00
26.71
0.00
0.00
20.66
0.00
0.00
8.62
10.01
-13.89%
TAX
1,651.00
0.00
0.00
4,052.99
0.00
0.00
1,294.90
0.00
0.00
153.22
146.09
4.88%
PAT
5,114.28
0.00
0.00
1,584.52
0.00
0.00
2,913.45
0.00
0.00
1,527.47
1,470.92
3.84%
PATM
23.65%
0.00%
7.51%
0.00%
14.31%
0.00%
7.83%
9.11%
EPS
7.22
0.00
0.00
1.75
0.00
0.00
3.90
0.00
0.00
1.82
1.78
2.25%
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
38,606.34
32,804.11
27,900.30
26,104.15
25,297.24
22,645.85
19,768.64
16,599.18
12,981.61
10,738.83
9,424.52
Interest Earned
82,598.82
71,981.65
62,162.35
60,939.98
59,293.71
54,964.00
49,479.25
44,884.59
37,994.86
30,081.40
30,153.71
Interest Expended
43,992.48
39,177.54
34,262.05
34,835.83
33,996.47
32,318.15
29,710.61
28,285.41
25,013.25
19,342.57
20,729.19
Int. income Growth
427.14%
17.58%
6.88%
3.19%
11.71%
14.55%
19.09%
27.87%
20.88%
13.95%
 
Other Income
63,850.05
59,324.85
56,806.75
52,457.65
42,102.14
35,252.24
30,084.61
29,319.81
28,663.42
31,513.30
29,446.06
Total Income
146,448.87
92,128.96
84,707.05
78,561.80
67,399.38
57,898.09
49,853.25
45,918.99
41,645.03
42,252.13
38,870.58
Total Expenditure
81,306.10
83,774.86
72,806.45
63,840.81
52,271.07
38,795.89
32,879.05
31,709.56
30,329.20
33,201.66
31,670.72
Employee Cost
-
9,425.26
8,333.53
7,893.26
6,912.29
6,568.32
5,968.79
5,629.09
5,101.27
4,392.60
3,678.43
% Of Sales
-
13.09%
13.41%
12.95%
11.66%
11.95%
12.06%
12.54%
13.43%
14.60%
12.20%
Opt. & Establishment Exp.
-
55,779.46
48,344.24
41,188.35
34,701.16
29,217.55
25,385.14
25,170.62
25,079.95
27,570.62
24,676.03
% Of Sales
-
77.49%
77.77%
67.59%
58.52%
53.16%
51.30%
56.08%
66.01%
91.65%
81.83%
Provisions
-
20,461.82
17,972.96
16,582.48
12,305.40
4,536.34
2,900.26
2,095.17
1,406.34
2,559.98
4,558.70
% Of Sales
-
28.43%
28.91%
27.21%
20.75%
8.25%
5.86%
4.67%
3.70%
8.51%
15.12%
EBITDA
21,150.29
8,354.10
11,900.60
14,720.99
15,128.31
19,102.20
16,974.20
14,209.43
11,315.83
9,050.47
7,199.86
EBITDA Margin
1.57%
25.47%
42.65%
56.39%
59.80%
84.35%
85.86%
85.60%
87.17%
84.28%
76.39%
Depreciation
0.00
945.84
922.14
911.64
823.89
763.16
687.57
592.66
629.18
660.77
621.22
PBT
18,291.83
7,408.26
10,978.46
13,809.35
14,304.41
18,339.03
16,286.63
13,616.76
10,686.64
8,389.70
6,578.64
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
7,152.11
1,719.10
1,878.92
2,469.02
3,377.52
5,396.73
4,609.51
3,486.88
2,749.01
2,071.51
1,735.23
Tax Rate
39.10%
23.21%
17.11%
17.88%
23.61%
29.43%
28.30%
25.61%
25.72%
24.69%
26.38%
PAT
9,485.35
4,254.24
7,712.18
10,188.39
10,179.96
12,246.87
11,041.37
9,603.61
7,642.93
6,093.26
4,670.29
PAT before Minority Interest
11,139.72
5,689.16
9,099.54
11,340.33
10,926.89
12,942.30
11,677.12
10,129.88
7,937.63
6,318.19
4,843.41
Minority Interest
-1,654.37
-1,434.92
-1,387.36
-1,151.94
-746.93
-695.43
-635.75
-526.27
-294.70
-224.93
-173.12
PAT Margin
9.26%
4.62%
9.10%
12.97%
15.10%
21.15%
22.15%
20.91%
18.35%
14.42%
12.01%
PAT Growth
657.33%
-44.84%
-24.30%
0.08%
-16.88%
10.92%
14.97%
25.65%
25.43%
30.47%
 
Unadjusted EPS
14.69
6.61
12.02
15.91
17.53
21.17
19.13
83.29
66.33
53.54
41.93

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
114,253.41
110,629.70
104,632.00
94,110.71
84,704.54
76,429.85
68,762.41
61,276.50
55,302.50
51,296.50
Share Capital
1,289.46
1,285.81
1,165.11
1,163.17
1,159.66
1,155.04
1,153.64
1,152.77
1,151.82
1,114.89
Total Reserves
112,959.27
109,338.32
103,460.63
92,940.85
83,537.44
75,268.23
67,604.29
60,121.34
54,150.38
50,181.61
Minority Interest
6,580.54
6,008.19
4,865.31
3,355.64
2,505.81
2,010.76
1,705.76
1,427.72
1,358.22
1,270.40
Deposits
681,316.94
585,796.11
512,587.26
451,077.39
385,955.25
359,512.68
314,770.54
281,950.47
259,106.00
241,572.30
Borrowings
210,324.12
229,401.83
188,286.76
220,377.66
211,252.00
183,542.07
172,888.22
161,296.62
125,838.86
115,698.32
Other Liabilities & Provisions
226,318.89
192,445.22
175,353.32
149,834.79
141,661.56
126,267.01
116,694.79
113,335.58
92,162.28
79,509.77
Total Liabilities
1,238,793.90
1,124,281.05
985,724.65
918,756.19
826,079.16
747,762.37
674,821.72
619,286.89
533,767.86
489,347.29
Net Block
9,660.42
9,465.01
9,337.96
8,713.46
5,871.21
5,506.83
5,473.46
5,431.98
5,489.55
3,862.29
Gross Block
18,131.88
17,727.49
16,883.75
15,751.70
12,433.59
11,603.05
11,234.10
10,961.24
10,485.39
8,267.38
Accumulated Depreciation
8,471.46
8,262.49
7,545.79
7,038.24
6,562.38
6,096.22
5,760.64
5,529.26
4,995.84
4,405.09
Total Non-Current Assets
1,142,213.76
1,037,526.04
909,519.43
853,522.63
766,309.29
708,716.28
640,485.12
578,577.78
510,546.91
463,104.32
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
38,066.28
33,272.60
31,891.26
27,277.56
25,837.67
22,096.93
19,306.20
20,728.18
21,234.01
27,850.28
Balance with banks and money at call
49,324.62
55,726.53
48,599.61
37,758.41
21,799.50
26,161.30
30,064.65
20,428.11
18,151.26
19,293.84
Investments
398,200.76
372,207.68
304,373.29
286,044.09
274,310.81
267,609.44
255,666.68
239,864.09
209,652.78
186,319.78
Advances
646,961.68
566,854.22
515,317.31
493,729.11
438,490.10
387,341.78
329,974.13
292,125.42
256,019.31
225,778.13
Other Assets
96,580.14
86,755.00
76,205.22
65,233.57
59,769.89
39,046.10
34,336.59
40,709.12
23,220.96
26,242.97
Total Assets
1,238,793.90
1,124,281.04
985,724.65
918,756.20
826,079.18
747,762.38
674,821.71
619,286.90
533,767.87
489,347.29
Contingent Liabilities
2,612,071.94
1,891,035.83
1,307,841.59
1,117,647.02
1,019,038.57
914,125.80
913,971.22
1,037,559.13
1,022,599.66
820,519.93
Bills for collection
49,579.19
28,705.41
22,755.55
21,750.06
16,291.49
13,679.90
12,453.48
7,612.99
8,530.40
6,718.86
Adjusted Book Value
172.47
167.39
158.52
142.72
146.10
132.34
119.21
106.31
96.03
92.03

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
48,671.05
19,382.93
52,635.53
23,645.32
-12,273.14
6,764.79
17,493.98
-6,813.81
-3,637.66
29,550.85
PBT
5,973.34
9,591.10
12,657.43
13,557.47
17,643.59
15,650.87
13,090.49
10,391.95
8,164.78
6,405.52
Adjustment
21,163.97
14,938.99
10,967.38
9,487.28
5,072.26
3,385.59
3,126.78
2,833.92
4,525.81
5,804.86
Adjustments for Liabilities & Assets
29,889.98
-696.40
34,913.98
7,099.12
-29,654.20
-7,641.69
5,046.90
-17,431.38
-14,123.55
19,281.91
Refund/(Payment) of direct taxes
-8,356.24
-4,450.76
-5,903.25
-6,498.55
-5,334.80
-4,629.97
-3,770.20
-2,608.30
-2,204.69
-1,941.44
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
-30,147.22
-50,573.45
-1,605.74
-11,819.26
-12,931.70
-16,667.57
-19,147.82
-21,262.90
-6,080.99
-15,613.16
Net Fixed Assets
-146.73
-709.19
-636.03
-3272.44
-453.81
-307.03
-219.19
-316.92
-1993.35
329.59
Other Investment Activity
-65742.26
-16627.82
-26132.15
-26608.56
-27071.99
-29098.43
-30906.48
-15505.38
-24720.63
656.09
Cash from Financing Activity
-19,997.43
39,675.97
-35,469.54
5,813.91
24,827.20
7,872.29
9,283.19
29,439.30
657.22
-1,442.04
Closing Cash & Equivalent
87,390.90
88,999.13
80,490.87
65,035.97
47,637.17
48,258.23
49,370.86
41,156.29
39,385.26
47,144.12
Net Cash Inflow / Outflow
-1,473.60
8,485.45
15,560.26
17,639.98
-377.65
-2,030.49
7,629.35
1,362.59
-9,061.43
12,495.65
Opening Cash & Equivalents
88,999.13
80,490.87
65,035.97
47,637.17
48,258.23
49,370.86
41,156.29
39,385.26
47,144.12
35,061.39

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
172.47
167.39
158.52
142.72
132.82
120.31
108.37
96.65
87.30
83.66
NIM
2.90
2.71
2.90
2.99
2.98
2.81
2.61
2.26
2.13
2.05
Yield on Advances
11.13
10.97
11.83
12.01
12.53
12.77
13.60
13.01
11.75
13.36
Yield on Investments
5.17
6.28
8.46
6.64
5.93
5.60
5.61
5.01
4.68
4.75
Cost of Liabilities
4.39
4.20
4.97
5.06
5.41
5.47
5.80
5.64
5.02
5.80
Interest Spread
6.73
6.76
6.86
6.95
7.12
7.30
7.80
7.36
6.72
7.55
ROCE
5.90%
6.79%
8.36%
8.62%
10.75%
11.00%
10.48%
10.12%
9.43%
8.37%
Cost Income Ratio
69.75
65.82
61.31
60.52
60.49
61.51
65.78
70.96
74.08
71.35
Core Cost Income Ratio
71.77
71.57
70.18
64.58
63.18
62.92
67.12
71.43
74.38
74.07
Operating Costs to Assets
5.19
4.96
4.89
4.44
4.24
4.10
4.48
4.77
5.86
5.67
Loans/Deposits
0.31
0.39
0.37
0.49
0.55
0.51
0.55
0.57
0.49
0.48
Cash/Deposits
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.07
0.08
0.12
Investment/Deposits
0.58
0.64
0.59
0.63
0.71
0.74
0.81
0.85
0.81
0.77
Inc Loan/Deposits
30.87%
39.16%
36.73%
48.86%
54.73%
51.05%
54.93%
57.21%
48.57%
47.89%
Credit Deposits
94.96%
96.77%
100.53%
109.46%
113.61%
107.74%
104.83%
103.61%
98.81%
93.46%
Interest Expended / Interest earned
54.43%
55.12%
57.16%
57.34%
58.80%
60.05%
63.02%
65.83%
64.30%
68.75%
Interest income / Total funds
5.81%
5.53%
6.18%
6.45%
6.65%
6.62%
6.65%
6.14%
5.64%
6.16%
Interest Expended / Total funds
3.16%
3.05%
3.53%
3.70%
3.91%
3.97%
4.19%
4.04%
3.62%
4.24%
CASA
48.78%
51.32%
49.90%
45.40%
44.71%
42.33%
41.34%
42.13%
41.97%
38.82%

News Update


  • ICICI Bank launches self-service delivery facility ‘iBox’
    30th Jan 2020, 11:23 AM

    The Bank has introduced the facility, ‘iBox’, at over 50 branches in 17 cities in the country

    Read More
  • ICICI Bank reports over 2-fold jump in Q3 consolidated net profit
    27th Jan 2020, 10:02 AM

    Total consolidated income of the company increased by 14.77% at Rs 38,370.95 crore for Q3FY20

    Read More
  • ICICI Bank - Quarterly Results
    25th Jan 2020, 14:30 PM

    Read More
  • ICICI Bank aims to double its retail loan disbursement in Assam during FY20
    23rd Jan 2020, 10:22 AM

    The bank is planning to increase mortgage loan disbursement in Assam by 40 percent to Rs 300 crore in FY20

    Read More
  • ICICI Bank launches ‘cardless cash withdrawal’ facility from its ATMs: Report
    21st Jan 2020, 12:18 PM

    This service allows the bank customers to withdraw cash from any ICICI Bank ATM without a debit card 24X7

    Read More
  • ICICI Bank launches API Banking portal
    15th Jan 2020, 10:39 AM

    It enables partner companies to co-create innovative customer solutions in a frictionless manner

    Read More
  • Central Bank of Sri Lanka permits ICICI Bank to shut operations in Sri Lanka: Report
    2nd Jan 2020, 12:02 PM

    The licenses issued to the bank will be cancelled once the winding-up operations are complete

    Read More
  • ICICI Bank opens service center in Bahrain
    10th Dec 2019, 09:44 AM

    The new service center will provide services for all products offered by the Manama branch, except cash deposit and withdrawal

    Read More
  • ICICI Bank opens new branch in South Kolkata: Report
    3rd Dec 2019, 12:20 PM

    The branch provides locker facility and an in-branch ATM which is available 24X7

    Read More
  • ICICI Bank, TranzLease join hands to launch ‘SMART EMI’ for car enthusiasts
    28th Nov 2019, 10:44 AM

    SMART EMI’, this next-gen auto loan takes care of the insurance and maintenance requirement of the vehicle during the financing period

    Read More
  • ICICI Bank enters into MoU with Ashok Leyland
    26th Nov 2019, 10:14 AM

    The bank will work in close coordination with the authorised dealers of Ashok Leyland to provide financial solutions to the customers

    Read More
  • ICICI Bank launches ‘Maha Loan Dhamaka’
    18th Nov 2019, 10:11 AM

    The Bank will host around 2000 such ‘Maha Loan’ camps across the country by end of March 2020

    Read More
  • ICICI Bank planning to organise 2,000 major loan camps across India in FY20
    16th Nov 2019, 14:14 PM

    In large corporate premises, the bank offers instant approvals for loans -- home, personal, two and four wheeler, and credit cards

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.