ICICI Bank Limited

NSEI-ICICIBANK

Basic

Market Cap
₹8,495.39B
EV
—
Shares Out
7,037.27M
Revenue
₹1,582.17B
Employees
—

Margins

Gross
—
EBITDA
—
Operating
—
Pre-Tax
38.88%
Net
27.97%
FCF
-50.18%

Returns (5Yr Avg)

ROA
1.42%
ROTA
13.22%
ROE
12.81%
ROCE
—
ROIC
1.66%

Valuation (TTM)

P/E
—
P/B
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—
EV/Gross Profit
—

Valuation (NTM)

Price Target
₹1,328.8
P/E
—
PEG
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—

Financial Health

Cash
—
Net Debt
₹446.59B
Debt/Equity
—
EBIT/Interest
—

Growth (CAGR)

Rev 3Yr
17.92%
Rev 5Yr
17.16%
Rev 10Yr
—
Dil EPS 3Yr
32.18%
Dil EPS 5Yr
56.86%
Dil EPS 10Yr
13.61%
Rev Fwd 2Yr
14.25%
EBITDA Fwd 2Yr
14.41%
EPS Fwd 2Yr
12.28%
EPS LT Growth Est
22.33%

Dividends

Yield
—
Payout
15.83%
DPS
₹10
DPS Growth 3Yr
71%
DPS Growth 5Yr
58.49%
DPS Growth 10Yr
9.11%
DPS Growth Fwd 2Yr
12.11%

Metric	Mar '15	Mar '16	Mar '17	Mar '18	Mar '19	Mar '20	Mar '21	Mar '22	Mar '23	Mar '24
Interest Income On Loans						848,357.7	891,626.6	954,068.7	1,210,668.1	1,165,897.8
Interest Income On Investments	—	—	—	—	—	—	—	—	—	429,261.4
Interest Income, Total						848,357.7	891,626.6	954,068.7	1,210,668.1	1,595,159.2
Interest On Deposits						446,655.2	426,590.9	411,666.7	505,433.9	741,081.6
Interest Expense, Total						446,655.2	426,590.9	411,666.7	505,433.9	741,081.6
Net Interest Income						401,702.5	465,035.8	542,401.9	705,234.2	854,077.6
Gain (Loss) on Sale of Assets						1.5	-63.4	56.6	542.6	—
Gain (Loss) on Sale of Invest. & Securities						32,376.2	79,823.9	25,126.9	11,412.5	—
Income (Loss) on Equity Invest.						—	—	—	—	—
Total Other Non Interest Income						615,373.4	640,534.8	596,111	639,164.8	765,218
Non Interest Income, Total						647,751.1	720,295.3	621,294.5	651,119.9	765,218
Revenues Before Provison For Loan Losses						1,049,453.6	1,185,331	1,163,696.5	1,356,354.1	1,619,295.6
Provision For Loan Losses						223,772.1	220,417.6	174,340.9	187,333.6	37,124.1
Total Revenues						825,681.4	964,913.5	989,355.6	1,169,020.5	1,582,171.5
Total Revenues % Chg.						15.2%	16.9%	2.5%	18.2%	35.3%
Salaries And Other Employee Benefits						111,453.3	110,431.4	120,746.8	147,161.2	184,690.7
Stock-Based Compensation						114.1	77.6	2,669.3	5,180.5	—
Occupancy Expense						47,378	49,015.5	54,380.7	65,636.3	—
Selling General & Admin Expenses, Total						58,464.5	59,370.3	60,386.6	77,753.4	7,029.1
(Income) Loss on Equity Invest.	—	—	—	—	—	-1,752.2	-1,442.9	-7,544.3	-9,982.9	-10,737.7
Total Other Non Interest Expense						497,769.1	543,821.9	493,333.9	528,658.8	786,108.1
Non Interest Expense, Total						713,426.8	761,273.8	723,973	814,407.4	967,090.2
EBT, Excl. Unusual Items						112,254.7	203,639.7	265,382.6	354,613.1	615,081.3
EBT, Incl. Unusual Items						112,254.7	203,639.7	265,382.6	354,613.1	615,081.3
Income Tax Expense		—				—	—	—	—	154,276.2
Earnings From Continuing Operations						112,254.7	203,639.7	265,382.6	354,613.1	460,805.1
Minority Interest						-16,591.6	-19,796.5	-14,281.6	-14,246.7	-18,241.4
Net Income						95,663.1	183,843.2	251,101	340,366.4	442,563.7
Net Income to Common Incl Extra Items						95,663.1	183,843.2	251,101	340,366.4	442,563.7
Net Income to Common Excl. Extra Items						95,663.1	183,843.2	251,101	340,366.4	442,563.7
Total Shares Outstanding						6,472.8	6,916	6,948.8	6,982.8	7,023.4
Weighted Avg. Shares Outstanding						6,460	6,743	6,933.7	6,966.3	7,003.7
Weighted Avg. Shares Outstanding Dil						6,567	6,842	7,075.9	7,105	7,142.7
EPS						14.8	27.3	36.2	48.9	63.2
EPS Diluted						14.6	26.8	35.4	47.8	62
Effective Tax Rate		—				—	—	—	—	25.1%