ICICI Bank Financial Statements (IBN)
|
|
|
|
Report date
|
|
|
29.07.2022 |
28.07.2023 |
31.07.2024 |
25.07.2025 |
31.03.2026 |
|
21.04.2026 |
|
Currency
|
|
|
INR |
INR |
INR |
INR |
INR |
|
INR |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, ₹ |
? |
|
1 575 306 533 000 |
1 847 328 431 000 |
2 353 183 579 000 |
2 945 860 000 000 |
3 121 183 600 000 |
|
3 179 975 255 000 |
|
Operating Income, ₹ |
|
|
265 382 605 000 |
472 547 575 000 |
615 081 303 000 |
730 042 100 000 |
773 201 800 000 |
|
768 413 292 000 |
|
EBITDA, ₹ |
? |
|
280 081 849 000 |
488 898 613 000 |
635 040 159 000 |
1 647 212 100 000 |
804 428 300 000 |
|
1 026 839 949 000 |
|
Net profit, ₹ |
? |
|
251 100 960 000 |
340 366 408 000 |
442 563 735 000 |
510 292 000 000 |
542 077 000 000 |
|
542 564 386 000 |
|
|
OCF, ₹ |
? |
|
795 970 875 000 |
577 213 592 000 |
1 572 844 783 000 |
822 197 478 000 |
673 254 200 000 |
|
0.000 |
|
CAPEX, ₹ |
? |
|
18 917 793 000 |
25 217 279 000 |
36 785 464 000 |
48 259 785 000 |
37 300 000 000 |
|
0.000 |
|
FCF, ₹ |
? |
|
777 053 082 000 |
551 996 313 000 |
1 536 059 319 000 |
773 937 693 000 |
635 954 200 000 |
|
0.000 |
|
Dividend payout, ₹
|
|
|
14 089 204 000 |
35 556 531 000 |
55 985 964 000 |
71 238 913 000 |
78 531 500 000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
5.61% |
10.4% |
12.7% |
14.0% |
14.5% |
|
0 |
|
|
OPEX, ₹ |
|
|
723 916 361 000 |
813 864 777 000 |
987 384 949 000 |
1 277 999 800 000 |
1 401 307 700 000 |
|
1 472 103 916 000 |
|
Cost of production, ₹ |
|
|
586 007 567 000 |
560 916 079 000 |
750 717 327 000 |
939 330 000 000 |
946 674 100 000 |
|
939 458 047 000 |
|
R&D, ₹ |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, ₹ |
|
|
411 666 711 000 |
505 433 879 000 |
741 081 627 000 |
890 270 000 000 |
890 285 800 000 |
|
891 669 446 000 |
|
|
Assets, ₹ |
|
|
17 526 373 837 000 |
19 584 904 970 000 |
23 640 630 275 000 |
26 422 414 100 000 |
29 144 979 700 000 |
|
29 144 979 700 000 |
|
Net Assets, ₹ |
? |
|
1 820 524 873 000 |
2 144 977 893 000 |
2 561 438 346 000 |
3 139 059 100 000 |
3 630 604 100 000 |
|
3 630 604 100 000 |
|
Debt, ₹ |
|
|
1 585 022 231 000 |
1 835 094 403 000 |
2 009 987 053 000 |
2 036 497 477 000 |
2 202 642 800 000 |
|
2 202 642 800 000 |
|
Cash, ₹ |
|
|
2 135 554 549 000 |
1 635 673 702 000 |
1 901 295 868 000 |
2 383 044 013 000 |
2 649 807 200 000 |
|
2 649 807 200 000 |
|
Net debt, ₹ |
|
|
-550 532 318 000 |
199 420 701 000 |
108 691 185 000 |
-346 546 536 000 |
-447 164 400 000 |
|
-447 164 400 000 |
|
|
Ordinary share price, rub |
|
|
18.9 |
21.6 |
|
31.5 |
25.9 |
|
26.0 |
|
Number of ordinary shares, mln |
|
|
3 466 826 500 |
3 483 153 000 |
3 501 849 000 |
3 586 533 500 |
3 571 465 500 |
|
3 577 851 500 |
|
|
Market cap, ₹ |
|
|
65 661 693 910 |
75 166 441 740 |
0.00 |
113 047 535 920 |
92 500 956 450 |
|
92 916 803 455 |
|
EV, ₹ |
? |
|
-484 870 624 090 |
274 587 142 740 |
108 691 185 000 |
-233 499 000 080 |
-354 663 443 550 |
|
-354 247 596 545 |
|
Book value, ₹ |
|
|
1 819 511 555 000 |
2 143 964 575 000 |
2 536 696 727 000 |
3 054 464 788 000 |
3 525 103 600 000 |
|
3 525 103 600 000 |
|
|
EPS, rub |
? |
|
72.4 |
97.7 |
126.4 |
142.3 |
151.8 |
|
151.6 |
|
FCF/share, rub |
|
|
224.1 |
158.5 |
438.6 |
215.8 |
178.1 |
|
0 |
|
BV/share, rub |
|
|
524.8 |
615.5 |
724.4 |
851.6 |
987.0 |
|
985.3 |
|
|
EBITDA margin, % |
? |
|
17.8% |
26.5% |
27.0% |
55.9% |
25.8% |
|
32.3% |
|
Net margin, % |
? |
|
15.9% |
18.4% |
18.8% |
17.3% |
17.4% |
|
17.1% |
|
FCF yield, % |
? |
|
1 183% |
734.4% |
|
684.6% |
687.5% |
|
0.00% |
|
ROE, % |
? |
|
13.8% |
15.9% |
17.3% |
16.3% |
14.9% |
|
14.9% |
|
ROA, % |
? |
|
1.43% |
1.74% |
1.87% |
1.93% |
1.86% |
|
1.86% |
|
|
P/E |
? |
|
0.26 |
0.22 |
0.00 |
0.22 |
0.17 |
|
0.17 |
|
P/FCF |
|
|
0.08 |
0.14 |
0.00 |
0.15 |
0.15 |
|
|
|
P/S |
? |
|
0.04 |
0.04 |
0.00 |
0.04 |
0.03 |
|
0.03 |
|
P/BV |
? |
|
0.04 |
0.04 |
0.00 |
0.04 |
0.03 |
|
0.03 |
|
EV/EBITDA |
? |
|
-1.73 |
0.56 |
0.17 |
-0.14 |
-0.44 |
|
-0.34 |
|
Debt/EBITDA |
|
|
-1.97 |
0.41 |
0.17 |
-0.21 |
-0.56 |
|
-0.44 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
|
|
|
CAPEX/Revenue, % |
|
|
1.20% |
1.37% |
1.56% |
1.64% |
1.20% |
|
0 |
|
| ICICI Bank shareholders |
