ICICIBANK Analysis

Stock Data

    Balance Sheet Analysis

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

    Data Table

    Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
    Equity Capital1,1541,1551,1601,1631,1651,2861,2891,2951,3831,3901,3971,4051,409
    Reserves67,60975,27583,54592,948103,467109,344112,964121,665156,204180,663213,101254,739277,026
    Deposits388,947441,459478,042482,401530,204585,796681,317800,784959,9401,091,3661,210,8321,443,5801,529,514
    Borrowing98,712101,596119,165189,054170,670229,402210,324213,852143,900161,603189,062207,428219,761
    Other Liabilities118,401128,278144,167153,190180,219198,453232,899239,696312,385317,616344,099456,911488,802
    Total Liabilities674,822747,762826,079918,756985,7251,124,2811,238,7941,377,2921,573,8121,752,6371,958,4902,364,0632,516,512
    Fixed Assets5,4735,5075,8718,7139,3389,4659,66010,40910,80910,70711,07015,71414,254
    Building4,718.004,792.945,176.478,065.038,809.358,954.629,164.139,428.999,578.219,434.589,434.0410,297.55
    Furniture n fittings0.000.000.000.000.000.000.000.000.009,878.490.000.00
    Other fixed assets6,516.106,810.117,257.127,686.678,074.408,772.878,967.7510,286.9011,487.271,890.4112,991.8419,168.64
    Gross Block11,234.1011,603.0512,433.5915,751.7016,883.7517,727.4918,131.8819,715.8921,065.4821,203.4822,425.8829,466.19
    Accumulated Depreciation5,760.646,096.226,562.387,038.247,545.798,262.498,471.469,307.2410,256.2210,496.7411,355.5413,751.75
    CWIP0000000000000
    Investments255,667267,609274,311286,044304,373372,208398,201443,473536,579567,098639,552827,163874,760
    Other Assets413,682474,646545,897623,999672,013742,608830,933923,4111,026,4241,174,8331,307,8681,521,1861,627,497
    Total Assets674,822747,762826,079918,756985,7251,124,2811,238,7941,377,2921,573,8121,752,6371,958,4902,364,0632,516,512

    Cash Flow Analysis

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

    Data Table

    Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
    Cash from Operating Activity17,4946,765-12,27323,64552,63619,38348,67179,565138,01558,111-3,771157,284
    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 Activity9,2837,87224,8275,814-35,47039,676-19,9972,992-54,66717,45124,79113,765
    Net Cash Flow8,215-1,113-62117,39915,4558,508-1,60840,46219,71836,114-46,66926,312

    Operational and Efficiency Metrics Analysis

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

    Data Table

    Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 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

    NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %
    HDFC Bank176519.411.35062e+061.118340.12.3185040.29.017.67
    ICICI Bank1300.818.839264200.7713846.916.5647037.115.17.6
    Kotak Mah Bank2052.720.764081230.14701.0210.2316633.114.757.86
    Axis Bank1061.6511.673288320.096778.913.8632162.211.427.06
    IDBI Bank78.7911.7584718.21.91953.6229.147819.2519.46.23
    Yes Bank17.1624.853803.70619.38155.32783312.085.81
    IndusInd Bank678.557.3252862.72.431401.28-39.0212800.810.627.93

    Yearly Financial Profit & Loss Analysis

    Detailed yearly financial data for ICICIBANK in the Banks sector.

    Data Table

    Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
    Revenue44,88549,47954,96459,29460,94062,16271,98284,83689,16395,407121,067159,516180,551
    Interest28,28529,71132,31833,99634,83634,26239,17844,66642,65941,16750,54374,10886,404
    Expenses31,68432,85238,76652,25263,84172,80683,77585,36191,30980,79887,86499,560125,722
    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 Income29,32030,08535,25242,10252,45856,80759,32564,95072,17462,12965,11276,522101,799
    Exceptional items34135326-13-20-665414
    Other income normal29,28629,94935,24942,07652,45956,80459,32764,95072,18062,12465,05876,507
    Depreciation6257197988439129229461,1711,3401,3301,5151,9350
    Profit before tax13,61016,28218,33414,30413,80910,9787,40818,58926,02834,24146,25660,43470,224
    Tax %26%28%29%24%18%17%23%40%22%25%26%26%
    Net Profit10,13011,67712,94210,92711,3409,1005,68911,22520,36426,53835,46146,08152,416
    EPS in Rs15.1417.3819.2015.9215.9012.006.6014.7826.5836.1448.7463.0269.87
    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 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
    Revenue24,31424,99926,15928,85031,61934,43937,10638,93840,86542,60744,58246,32647,037
    Interest10,37210,63411,08911,99712,97814,47916,36817,90819,40920,42421,12222,22522,633
    Expenses20,47021,77518,13722,33622,94625,95921,40224,56024,92930,60429,38732,22133,510
    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 Income15,74518,01313,27116,63416,47019,73515,22918,69018,87424,80222,74526,66227,589
    Other income normal15,74518,01313,27116,63416,47019,73515,22918,69018,87424,80222,74526,66227,589
    Depreciation0000000000000
    Profit before tax9,21610,60410,20311,15112,16513,73514,56615,16015,40216,38116,81818,54218,483
    Tax %24%24%25%25%25%25%24%25%25%26%26%25%25%
    Net Profit6,9608,0897,6988,3619,16610,23611,01411,35111,51512,20012,46313,90613,847
    EPS in Rs9.4111.1110.6211.4912.6014.1115.2015.5615.7616.6216.6218.3818.25
    Gross NPA %
    Net NPA %

    Quarterly Shareholding Pattern Analysis

    Shareholding pattern trends for ICICIBANK in the Banks sector.

    Data Table

    Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
    FIIs43.95%43.54%44.77%45.11%44.16%44.53%44.39%43.65%44.77%45.48%46.22%45.70%
    DIIs44.58%45.33%44.55%44.18%45.11%45.00%45.27%46.00%45.10%44.45%44.17%44.95%
    Government0.24%0.23%0.24%0.24%0.24%0.25%0.26%0.27%0.28%0.28%0.27%0.27%
    Public11.23%10.89%10.44%10.46%10.48%10.22%10.09%10.09%9.84%9.79%9.34%9.08%
    No of Shareholders18,79,72219,28,47717,97,47817,80,47218,33,99417,68,79517,90,87918,02,20717,85,57218,03,05118,12,90718,45,311

    Yearly Shareholding Pattern Analysis

    Yearly shareholding pattern trends for ICICIBANK in the Banks sector.

    Data Table

    Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Dec 2024
    FIIs46.91%48.10%43.05%43.73%47.81%43.95%44.16%44.77%45.70%
    DIIs41.43%41.56%45.41%44.58%41.70%44.58%45.11%45.10%44.95%
    Government0.25%0.22%0.33%0.39%0.43%0.24%0.24%0.28%0.27%
    Public11.41%10.12%11.21%11.31%10.06%11.23%10.48%9.84%9.08%
    No of Shareholders9,38,8268,55,4958,21,54811,01,30013,78,36018,79,72218,33,99417,85,57218,45,311

Please Log In to Chat

Chat

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

Chart
Page: 1