ICICIBANK Analysis

Stock Data

Balance Sheet Analysis

Detailed yearly balance sheet data for ICICIBANK in the Banks sector.

Data Table

	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	1,154	1,155	1,160	1,163	1,165	1,286	1,289	1,295	1,383	1,390	1,397	1,405	1,409
Reserves	67,609	75,275	83,545	92,948	103,467	109,344	112,964	121,665	156,204	180,663	213,101	254,739	277,026
Deposits	388,947	441,459	478,042	482,401	530,204	585,796	681,317	800,784	959,940	1,091,366	1,210,832	1,443,580	1,529,514
Borrowing	98,712	101,596	119,165	189,054	170,670	229,402	210,324	213,852	143,900	161,603	189,062	207,428	219,761
Other Liabilities	118,401	128,278	144,167	153,190	180,219	198,453	232,899	239,696	312,385	317,616	344,099	456,911	488,802
Total Liabilities	674,822	747,762	826,079	918,756	985,725	1,124,281	1,238,794	1,377,292	1,573,812	1,752,637	1,958,490	2,364,063	2,516,512
Fixed Assets	5,473	5,507	5,871	8,713	9,338	9,465	9,660	10,409	10,809	10,707	11,070	15,714	14,254
Building	4,718.00	4,792.94	5,176.47	8,065.03	8,809.35	8,954.62	9,164.13	9,428.99	9,578.21	9,434.58	9,434.04	10,297.55
Furniture n fittings	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	9,878.49	0.00	0.00
Other fixed assets	6,516.10	6,810.11	7,257.12	7,686.67	8,074.40	8,772.87	8,967.75	10,286.90	11,487.27	1,890.41	12,991.84	19,168.64
Gross Block	11,234.10	11,603.05	12,433.59	15,751.70	16,883.75	17,727.49	18,131.88	19,715.89	21,065.48	21,203.48	22,425.88	29,466.19
Accumulated Depreciation	5,760.64	6,096.22	6,562.38	7,038.24	7,545.79	8,262.49	8,471.46	9,307.24	10,256.22	10,496.74	11,355.54	13,751.75
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	255,667	267,609	274,311	286,044	304,373	372,208	398,201	443,473	536,579	567,098	639,552	827,163	874,760
Other Assets	413,682	474,646	545,897	623,999	672,013	742,608	830,933	923,411	1,026,424	1,174,833	1,307,868	1,521,186	1,627,497
Total Assets	674,822	747,762	826,079	918,756	985,725	1,124,281	1,238,794	1,377,292	1,573,812	1,752,637	1,958,490	2,364,063	2,516,512

Cash Flow Analysis

Detailed yearly cash flow data for ICICIBANK in the Banks sector.

Data Table

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity	17,494	6,765	-12,273	23,645	52,636	19,383	48,671	79,565	138,015	58,111	-3,771	157,284
Cash from Investing Activity	-18,563	-15,750	-13,175	-12,060	-1,711	-50,551	-30,282	-42,095	-63,631	-39,448	-67,689	-144,737
Cash from Financing Activity	9,283	7,872	24,827	5,814	-35,470	39,676	-19,997	2,992	-54,667	17,451	24,791	13,765
Net Cash Flow	8,215	-1,113	-621	17,399	15,455	8,508	-1,608	40,462	19,718	36,114	-46,669	26,312

Operational and Efficiency Metrics Analysis

Yearly operational and efficiency metrics for ICICIBANK in the Banks sector.

Data Table

	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 %	15%	15%	15%	11%	10%	7%	4%	8%	13%	15%	17%	19%

Peer Comparison

List of Companies that are in the same sector as the ICICIBANK stock which is the Banks sector

Data Table

Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Sales Qtr Rs.Cr.	Qtr Sales Var %	ROCE %
HDFC Bank	1765	19.41	1.35062e+06	1.1	18340.1	2.31	85040.2	9.01	7.67
ICICI Bank	1300.8	18.83	926420	0.77	13846.9	16.56	47037.1	15.1	7.6
Kotak Mah Bank	2052.7	20.76	408123	0.1	4701.02	10.23	16633.1	14.75	7.86
Axis Bank	1061.65	11.67	328832	0.09	6778.91	3.86	32162.2	11.42	7.06
IDBI Bank	78.79	11.75	84718.2	1.9	1953.62	29.14	7819.25	19.4	6.23
Yes Bank	17.16	24.8	53803.7	0	619.38	155.32	7833	12.08	5.81
IndusInd Bank	678.55	7.32	52862.7	2.43	1401.28	-39.02	12800.8	10.62	7.93

Yearly Financial Profit & Loss Analysis

Detailed yearly financial data for ICICIBANK in the Banks sector.

Data Table

	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	44,885	49,479	54,964	59,294	60,940	62,162	71,982	84,836	89,163	95,407	121,067	159,516	180,551
Interest	28,285	29,711	32,318	33,996	34,836	34,262	39,178	44,666	42,659	41,167	50,543	74,108	86,404
Expenses	31,684	32,852	38,766	52,252	63,841	72,806	83,775	85,361	91,309	80,798	87,864	99,560	125,722
Financing Profit	-15,085	-13,084	-16,120	-26,955	-37,737	-44,906	-50,971	-45,190	-44,805	-26,558	-17,341	-14,152	-31,575
Financing Margin %	-34%	-26%	-29%	-45%	-62%	-72%	-71%	-53%	-50%	-28%	-14%	-9%	-17%
Other Income	29,320	30,085	35,252	42,102	52,458	56,807	59,325	64,950	72,174	62,129	65,112	76,522	101,799
Exceptional items	34	135	3	26	-1	3	-2	0	-6	6	54	14
Other income normal	29,286	29,949	35,249	42,076	52,459	56,804	59,327	64,950	72,180	62,124	65,058	76,507
Depreciation	625	719	798	843	912	922	946	1,171	1,340	1,330	1,515	1,935	0
Profit before tax	13,610	16,282	18,334	14,304	13,809	10,978	7,408	18,589	26,028	34,241	46,256	60,434	70,224
Tax %	26%	28%	29%	24%	18%	17%	23%	40%	22%	25%	26%	26%
Net Profit	10,130	11,677	12,942	10,927	11,340	9,100	5,689	11,225	20,364	26,538	35,461	46,081	52,416
EPS in Rs	15.14	17.38	19.20	15.92	15.90	12.00	6.60	14.78	26.58	36.14	48.74	63.02	69.87
Dividend Payout %	24%	24%	24%	29%	14%	12%	15%	0%	8%	14%	16%	16%

Financial Performance Quarterly Report Analysis

Detailed quarterly financial data for ICICIBANK in the Banks sector.

Data Table

	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	24,314	24,999	26,159	28,850	31,619	34,439	37,106	38,938	40,865	42,607	44,582	46,326	47,037
Interest	10,372	10,634	11,089	11,997	12,978	14,479	16,368	17,908	19,409	20,424	21,122	22,225	22,633
Expenses	20,470	21,775	18,137	22,336	22,946	25,959	21,402	24,560	24,929	30,604	29,387	32,221	33,510
Financing Profit	-6,528	-7,410	-3,068	-5,483	-4,305	-6,000	-663	-3,530	-3,473	-8,421	-5,927	-8,120	-9,106
Financing Margin %	-27%	-30%	-12%	-19%	-14%	-17%	-2%	-9%	-8%	-20%	-13%	-18%	-19%
Other Income	15,745	18,013	13,271	16,634	16,470	19,735	15,229	18,690	18,874	24,802	22,745	26,662	27,589
Other income normal	15,745	18,013	13,271	16,634	16,470	19,735	15,229	18,690	18,874	24,802	22,745	26,662	27,589
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	9,216	10,604	10,203	11,151	12,165	13,735	14,566	15,160	15,402	16,381	16,818	18,542	18,483
Tax %	24%	24%	25%	25%	25%	25%	24%	25%	25%	26%	26%	25%	25%
Net Profit	6,960	8,089	7,698	8,361	9,166	10,236	11,014	11,351	11,515	12,200	12,463	13,906	13,847
EPS in Rs	9.41	11.11	10.62	11.49	12.60	14.11	15.20	15.56	15.76	16.62	16.62	18.38	18.25
Gross NPA %
Net NPA %

Quarterly Shareholding Pattern Analysis

Shareholding pattern trends for ICICIBANK in the Banks sector.

Data Table

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
FIIs	43.95%	43.54%	44.77%	45.11%	44.16%	44.53%	44.39%	43.65%	44.77%	45.48%	46.22%	45.70%
DIIs	44.58%	45.33%	44.55%	44.18%	45.11%	45.00%	45.27%	46.00%	45.10%	44.45%	44.17%	44.95%
Government	0.24%	0.23%	0.24%	0.24%	0.24%	0.25%	0.26%	0.27%	0.28%	0.28%	0.27%	0.27%
Public	11.23%	10.89%	10.44%	10.46%	10.48%	10.22%	10.09%	10.09%	9.84%	9.79%	9.34%	9.08%
No of Shareholders	18,79,722	19,28,477	17,97,478	17,80,472	18,33,994	17,68,795	17,90,879	18,02,207	17,85,572	18,03,051	18,12,907	18,45,311

Yearly Shareholding Pattern Analysis

Yearly shareholding pattern trends for ICICIBANK in the Banks sector.

Data Table

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Dec 2024
FIIs	46.91%	48.10%	43.05%	43.73%	47.81%	43.95%	44.16%	44.77%	45.70%
DIIs	41.43%	41.56%	45.41%	44.58%	41.70%	44.58%	45.11%	45.10%	44.95%
Government	0.25%	0.22%	0.33%	0.39%	0.43%	0.24%	0.24%	0.28%	0.27%
Public	11.41%	10.12%	11.21%	11.31%	10.06%	11.23%	10.48%	9.84%	9.08%
No of Shareholders	9,38,826	8,55,495	8,21,548	11,01,300	13,78,360	18,79,722	18,33,994	17,85,572	18,45,311

Please Log In to Chat

Chat

Welcome! Let's analyze ICICIBANK. Here's a sample stock chart:

Page: 1

Is ICICI Bank Limited (IBN) the Top Stock to Buy According to Think Investments?

Insider Monkey•last month

ICICI Bank Limited (IBN): One of the Best Emerging Markets Stocks to Buy According to Hedge Funds

Insider Monkey•last month

Top ISA fund picks ahead of the new tax year

Yahoo Finance UK•3/18/2025

ICICI Bank (IBN) Moves to Buy: Rationale Behind the Upgrade

Zacks•3/4/2025

Is ICICI Bank Limited (IBN) the Best Foreign Dividend Stock to Buy According to Analysts?

Insider Monkey•2/14/2025

ICICI Bank Limited (IBN): Among the Most Profitable Bank Stocks to Buy According to Analysts

Insider Monkey•2/5/2025

Is ICICI Bank Limited (IBN) the Best Asian Stock to Invest in According to Analysts?

Insider Monkey•1/29/2025

ICICI Bank's Q3 Earnings Increase Y/Y as NII & Fee Income Rise

Zacks•1/27/2025

ICICI Bank Ltd (IBN) Q3 2025 Earnings Call Highlights: Strong Profit Growth Amidst ...

GuruFocus.com•1/26/2025

Why Is ICICI Bank Limited (IBN) Among the Best Large-Cap Value Stocks to Buy in 2025?

Insider Monkey•1/22/2025