ICICIBANK Analysis

Stock Data

    Balance Sheet Analysis

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

    Data Table

    Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    Equity Capital1,1551,1601,1631,1651,2861,2891,2951,3831,3901,3971,4051,425
    Reserves72,05879,27088,57298,786103,873107,079115,210146,126169,122199,319236,995288,582
    Deposits408,586447,495448,528490,039560,975652,920770,969932,5221,064,5721,180,8411,412,8251,610,348
    Borrowing78,08686,485147,705147,556182,859165,320162,89791,631107,231119,325124,968123,538
    Other Liabilities34,75631,72034,72634,24530,19637,85147,99558,77068,98383,32595,32394,347
    Total Liabilities594,642646,129720,695771,791879,189964,4591,098,3651,230,4331,411,2981,584,2071,871,5152,118,240
    Fixed Assets4,6784,7267,5777,8057,9047,9318,4108,8789,3749,60010,86012,839
    CWIP000000000000
    Investments177,022158,129160,412161,507202,994207,733249,531281,287310,241362,330461,942504,757
    Other Assets412,942483,275552,706602,480668,291748,795840,423940,2691,091,6831,212,2771,398,7121,600,644
    Total Assets594,642646,129720,695771,791879,189964,4591,098,3651,230,4331,411,2981,584,2071,871,5152,118,240

    Cash Flow Analysis

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

    Data Table

    Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    Cash from Operating Activity4,669-4,82422,42839,22313,30438,41978,449124,09355,0477,69081,657122,357
    Cash from Investing Activity-11,395-9,406-4,2797,000-38,966-24,041-36,945-54,186-35,221-65,501-62,245-69,582
    Cash from Financing Activity6,83815,006-585-30,37934,118-18,251-2,645-55,93514,8689,4261,076-7,296
    Net Cash Flow11277517,56415,8448,456-3,87338,85913,97334,694-48,38420,48845,479

    Operational and Efficiency Metrics Analysis

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

    Data Table

    Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    ROE %14%15%11%10%7%3%7%12%15%17%19%18%

    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 Bank1926.820.851.47598e+061.1419284.66.8886779.39.257.51
    ICICI Bank1444.721.821.03041e+060.6912629.617.9542430.811.817.62
    Kotak Mah Bank2071.321.414120730.14932.76-7.5816771.910.667.64
    Axis Bank1197.813.243713210.087509.1-1.6332452.37.357.11
    IDBI Bank94.5213.311015871.592094.2825.386982.97-0.176.76
    Yes Bank20.9826.8965785.30744.5359.337623.22.226.36
    IndusInd Bank769.958.360002.52.141401.28-39.0212800.810.627.93

    Yearly Financial Profit & Loss Analysis

    Detailed yearly financial data for ICICIBANK in the Banks sector.

    Data Table

    Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    Revenue44,17849,09152,73954,15654,96663,40174,79879,11886,375109,231142,891163,264
    Interest27,70330,05231,51532,41931,94036,38641,53140,12938,90847,10368,58582,099
    Expenses12,36414,74223,65329,20632,23036,97334,71936,70334,20438,21441,11347,055
    Manufacturing Cost %1.65%1.76%1.90%2.12%2.70%2.43%2.36%2.47%2.85%2.86%2.21%-0.00%
    Employee Cost %9.55%9.68%9.49%10.59%10.76%10.74%11.06%10.23%11.20%11.05%10.60%10.13%
    Other Cost %16.78%18.59%33.46%41.22%45.17%45.15%32.99%33.69%25.54%21.08%15.96%18.69%
    Financing Profit4,1114,298-2,429-7,468-9,204-9,958-1,4522,28613,26223,91533,19334,110
    Financing Margin %9%9%-5%-14%-17%-16%-2%3%15%22%23%21%
    Other Income10,42812,17615,32319,50417,42014,51216,44918,96918,51819,83122,95828,507
    Depreciation5766596997587817779491,0721,1711,3251,6630
    Profit before tax13,96315,81512,19611,2797,4353,77714,04820,18330,60942,42154,48862,616
    Tax %30%29%20%13%9%11%44%20%24%25%25%25%
    Net Profit9,81011,1759,7269,8016,7773,3637,93116,19323,33931,89640,88847,227
    EPS in Rs15.4417.5215.2115.3010.545.2212.2523.4133.5945.6858.2366.31
    Dividend Payout %27%26%30%15%14%19%0%9%15%18%17%17%

    Financial Performance Quarterly Report Analysis

    Detailed quarterly financial data for ICICIBANK in the Banks sector.

    Data Table

    Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
    Revenue22,67523,67226,03328,50631,02133,32834,92036,69537,94838,99640,53741,30042,431
    Interest10,07010,46211,24612,04113,35415,10116,61218,01618,85619,44320,48920,92921,238
    Expenses8,1188,7109,80610,47510,54810,81510,43811,10110,42111,86211,73511,77911,679
    Financing Profit4,4874,5004,9815,9907,1197,4117,8707,5778,6717,6918,3138,5929,513
    Financing Margin %20%19%19%21%23%22%23%21%23%20%21%21%22%
    Other Income4,7374,6655,0555,0245,0885,4355,7776,0975,6497,0027,1777,0687,260
    Depreciation0000000000000
    Profit before tax9,2249,16510,03611,01412,20712,84713,64713,67414,32014,69315,49015,66016,774
    Tax %24%25%25%25%25%25%25%25%25%25%24%25%25%
    Net Profit7,0196,9057,5588,3129,1229,64810,26110,27210,70811,05911,74611,79212,630
    EPS in Rs10.109.9310.8511.9113.0613.7914.6514.6415.2515.7216.6716.7017.73
    Gross NPA %3.60%3.41%3.19%3.07%2.81%2.76%2.48%2.30%2.16%2.15%1.97%1.96%1.67%
    Net NPA %0.76%0.70%0.61%0.55%0.48%0.48%0.43%0.44%0.42%0.43%0.42%0.42%0.39%

    Quarterly Shareholding Pattern Analysis

    Shareholding pattern trends for ICICIBANK in the Banks sector.

    Data Table

    Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
    FIIs43.54%44.77%45.11%44.16%44.53%44.39%43.65%44.77%45.48%46.22%45.70%45.83%
    DIIs45.33%44.55%44.18%45.11%45.00%45.27%46.00%45.10%44.45%44.17%44.95%44.77%
    Government0.23%0.24%0.24%0.24%0.25%0.26%0.27%0.28%0.28%0.27%0.27%0.27%
    Public10.89%10.44%10.46%10.48%10.22%10.09%10.09%9.84%9.79%9.34%9.08%9.12%
    No of Shareholders19,28,47717,97,47817,80,47218,33,99417,68,79517,90,87918,02,20717,85,57218,03,05118,12,90718,45,31119,02,503

    Yearly Shareholding Pattern Analysis

    Yearly shareholding pattern trends for ICICIBANK in the Banks sector.

    Data Table

    Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
    FIIs46.91%48.10%43.05%43.73%47.81%43.95%44.16%44.77%45.83%
    DIIs41.43%41.56%45.41%44.58%41.70%44.58%45.11%45.10%44.77%
    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%9.12%
    No of Shareholders9,38,8268,55,4958,21,54811,01,30013,78,36018,79,72218,33,99417,85,57219,02,503

Please Log In to Chat

Chat

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

Chart
Page: 3