IDBI Bank Ltd

IDBI Bank Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

IDBI Bank Ltd

₹ 77.7 0.78%
28 Mar - close price
idbi.com BSE: 500116 NSE: IDBI
About

IDBI Bank is engaged in the business of Monetary intermediation of commercial banks, saving banks, postal savings bank and discount houses.

Key Points

Business Segments
Retail Banking: 55% in Q2 FY25 vs 52% in FY22
Corporate/Wholesale Banking: 17% in Q2 FY25 vs 15% in FY22
Treasury: 27% in Q2 FY25 vs 32% in FY22
Others: 1% in Q2FY25 vs Nil in FY22[1] [2]

Website BSE NSE
  • Market Cap ₹ 83,546 Cr.
  • Current Price ₹ 77.7
  • High / Low ₹ 108 / 65.9
  • Stock P/E 11.8
  • Book Value ₹ 51.4
  • Dividend Yield 1.93 %
  • ROCE 6.21 %
  • ROE 11.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 18.9% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 19.4%

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 3.67% over past five years.
  • Company has a low return on equity of 8.99% over last 3 years.
  • Contingent liabilities of Rs.2,09,393 Cr.
  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Banks Industry: Banks - Private Sector

Part of BSE 200 BSE 500 Nifty MidSmallcap 400 BSE 100 LargeCap TMC Index Nifty Smallcap 250

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Revenue 4,624 4,598 4,634 4,978 5,231 5,726 6,860 6,035 6,541 6,990 6,666 7,442 7,816
Interest 2,241 2,178 2,146 2,240 2,306 2,447 2,862 2,968 3,106 3,303 3,433 3,566 3,587
2,555 2,421 2,535 2,388 2,515 3,126 3,021 1,657 2,401 2,523 1,519 2,737 2,341
Financing Profit -173 -0 -48 350 410 154 976 1,410 1,033 1,165 1,714 1,138 1,887
Financing Margin % -4% -0% -1% 7% 8% 3% 14% 23% 16% 17% 26% 15% 24%
1,138 844 1,140 1,087 857 1,288 852 889 973 896 805 1,313 749
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 966 844 1,093 1,437 1,267 1,441 1,828 2,299 2,007 2,061 2,519 2,451 2,636
Tax % 40% 18% 31% 42% 27% 21% 33% 42% 27% 21% 32% 25% 28%
578 691 756 828 927 1,133 1,224 1,323 1,458 1,628 1,719 1,836 1,908
EPS in Rs 0.54 0.64 0.70 0.77 0.86 1.05 1.14 1.23 1.36 1.51 1.60 1.71 1.77
Gross NPA % 20.56% 20.16% 19.90% 16.51% 13.82% 6.38% 5.05% 4.90% 4.69% 4.53% 3.87% 3.68% 3.57%
Net NPA % 1.70% 1.36% 1.26% 1.16% 1.08% 0.92% 0.44% 0.39% 0.34% 0.34% 0.23% 0.20% 0.18%
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Revenue 25,064 26,598 28,154 28,043 27,791 23,027 22,071 20,825 19,938 18,292 20,570 26,426 28,914
Interest 19,691 20,576 22,406 21,954 22,040 17,386 16,166 13,847 11,414 9,129 9,139 12,240 13,889
5,847 7,146 8,331 14,256 18,019 24,874 31,667 20,025 10,320 9,831 10,071 9,066 9,120
Financing Profit -474 -1,124 -2,583 -8,167 -12,267 -19,233 -25,761 -13,047 -1,796 -668 1,360 5,121 5,904
Financing Margin % -2% -4% -9% -29% -44% -84% -117% -63% -9% -4% 7% 19% 20%
3,220 2,979 4,008 3,411 4,008 7,014 3,300 4,470 4,559 4,690 4,372 3,611 3,764
Depreciation 124 113 137 214 359 373 366 391 393 413 494 536 0
Profit before tax 2,622 1,741 1,287 -4,971 -8,618 -12,593 -22,827 -8,967 2,369 3,608 5,237 8,195 9,668
Tax % 28% 36% 32% -26% -40% -35% -34% 44% 43% 32% 30% 31%
1,882 1,121 873 -3,665 -5,158 -8,238 -15,116 -12,887 1,359 2,439 3,645 5,634 7,092
EPS in Rs 14.12 6.99 5.45 -17.80 -25.05 -26.71 -19.54 -12.41 1.26 2.27 3.39 5.24 6.59
Dividend Payout % 25% 14% 14% 0% 0% 0% 0% 0% 0% 0% 30% 29%
Compounded Sales Growth
10 Years: 0%
5 Years: 4%
3 Years: 10%
TTM: 15%
Compounded Profit Growth
10 Years: 18%
5 Years: 19%
3 Years: 61%
TTM: 38%
Stock Price CAGR
10 Years: 1%
5 Years: 32%
3 Years: 22%
1 Year: -4%
Return on Equity
10 Years: -10%
5 Years: 0%
3 Years: 9%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 1,333 1,604 1,604 2,059 2,059 3,084 7,736 10,381 10,752 10,752 10,752 10,752 10,752
Reserves 19,903 22,035 22,713 25,663 20,505 18,126 29,875 23,644 26,059 30,910 34,566 39,129 42,679
Deposits 241,698 250,340 275,831 265,720 268,538 247,932 227,372 222,424 230,852 233,134 255,490 277,657 277,602
Borrowing 51,227 45,580 45,838 70,592 56,364 63,186 45,288 36,749 15,908 14,345 12,638 17,083 20,284
8,607 9,429 10,158 11,357 14,409 17,759 10,013 6,731 14,193 12,461 17,056 18,569 21,069
Total Liabilities 322,769 328,988 356,144 375,390 361,874 350,086 320,284 299,928 297,764 301,603 330,502 363,190 372,387
2,909 2,963 3,011 7,023 6,809 6,269 7,763 7,642 7,357 9,540 9,279 9,413 9,371
CWIP 17 20 49 424 540 502 468 487 470 396 477 107 0
Investments 98,801 103,774 97,701 92,997 92,934 91,606 93,073 81,780 81,023 82,988 99,690 114,934 116,426
221,042 222,232 255,383 274,945 261,591 251,709 218,981 210,018 208,914 208,678 221,056 238,736 246,590
Total Assets 322,769 328,988 356,144 375,390 361,874 350,086 320,284 299,928 297,764 301,603 330,502 363,190 372,387

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-346 -2,006 -1,977 -341 7,635 -12,221 -34,191 190 10,218 5,008 -2,397 -1,188
-122 -223 -264 -656 -451 358 114 -294 -79 -145 -270 -278
335 1,122 -51 2,935 1,900 12,865 21,624 9,300 -5,347 -4,375 -3,558 -1,783
Net Cash Flow -133 -1,107 -2,292 1,938 9,084 1,002 -12,452 9,197 4,792 488 -6,225 -3,248

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
ROE % 9% 5% 4% -14% -21% -40% -51% -36% 4% 6% 8% 12%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
94.71% 94.71% 94.72% 94.72% 94.72% 94.72% 94.72% 94.72% 94.72% 94.72% 94.72% 94.72%
0.03% 0.02% 0.05% 0.06% 0.22% 0.30% 0.40% 0.32% 0.45% 0.46% 0.46% 0.42%
0.36% 0.23% 0.15% 0.17% 0.16% 0.16% 0.24% 0.15% 0.15% 0.16% 0.17% 0.18%
0.00% 0.00% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
4.89% 5.04% 5.08% 5.06% 4.90% 4.84% 4.62% 4.80% 4.67% 4.65% 4.64% 4.69%
No. of Shareholders 5,69,4815,93,5615,95,3015,84,6255,98,4155,82,1606,08,4906,36,6996,72,4346,82,0997,15,3617,23,519

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls