Financials ICICI Bank Limited BOERSE MUENCHEN

Equities

ICBA

US45104G1040

Banks

Real-time BOERSE MUENCHEN 09:13:22 26/06/2024 pm IST 5-day change 1st Jan Change
27 EUR +0.75% Intraday chart for ICICI Bank Limited +6.35% +24.07%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 25,81,590 20,95,558 40,25,735 50,74,452 61,25,394 84,27,425 - -
Enterprise Value (EV) 1 25,81,590 20,95,558 40,25,735 50,74,452 61,25,394 76,76,081 84,27,425 84,27,425
P/E ratio 77.5 x 26.8 x 24.6 x 22.1 x 19.5 x 19.1 x 19.1 x 17 x
Yield 0.25% - 0.34% 0.68% 0.91% 0.91% 0.92% 1.03%
Capitalization / Revenue 6.22 x 4.22 x 6.95 x 7.69 x 7.47 x 7.89 x 7.64 x 6.64 x
EV / Revenue 6.22 x 4.22 x 6.95 x 7.69 x 7.47 x 7.89 x 7.64 x 6.64 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.38 x 1.82 x 2.73 x 2.98 x 3.05 x 3.22 x 3.12 x 2.72 x
Nbr of stocks (in thousands) 64,45,919 64,72,765 69,15,882 69,48,449 69,82,496 70,34,872 - -
Reference price 2 400.5 323.8 582.1 730.3 877.2 1,218 1,218 1,218
Announcement Date 06/05/19 09/05/20 24/04/21 23/04/22 22/04/23 27/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,15,270 4,97,157 5,79,580 6,59,836 8,19,600 9,72,635 11,03,776 12,69,191
EBITDA - - - - - - - -
EBIT 1 2,34,379 2,81,013 3,63,971 3,92,503 4,90,868 5,81,308 6,59,256 7,59,573
Operating Margin 56.44% 56.52% 62.8% 59.48% 59.89% 59.77% 59.73% 59.85%
Earnings before Tax (EBT) 1 37,768 1,40,480 2,01,827 3,06,089 4,24,212 5,44,878 5,95,907 6,73,739
Net income 1 33,633 79,308 1,61,927 2,33,395 3,18,965 4,08,883 4,47,725 5,06,121
Net margin 8.1% 15.95% 27.94% 35.37% 38.92% 42.04% 40.56% 39.88%
EPS 2 5.170 12.08 23.67 32.98 44.89 57.33 63.76 71.66
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.000 - 2.000 5.000 8.000 10.00 11.19 12.51
Announcement Date 06/05/19 09/05/20 24/04/21 23/04/22 22/04/23 27/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,45,987 1,45,425 1,49,316 1,64,869 1,72,231 1,73,420 1,78,752 1,98,417 2,14,886 2,27,545 2,36,617 2,42,782 2,45,409 2,53,275 2,56,475
EBITDA - - - - - - - - - - - - - 1,52,229 -
EBIT 1 88,198 85,398 88,944 99,147 1,01,482 1,02,929 1,03,089 1,16,803 1,32,712 1,38,264 1,41,391 1,42,859 1,43,371 1,48,214 1,52,901
Operating Margin 60.41% 58.72% 59.57% 60.14% 58.92% 59.35% 57.67% 58.87% 61.76% 60.76% 59.76% 58.84% 58.42% 58.52% 59.62%
Earnings before Tax (EBT) 1 60,780 56,564 60,427 77,012 81,410 92,240 91,651 1,00,358 1,10,138 1,22,066 1,28,467 1,28,205 1,32,804 1,37,868 -
Net income 1 49,396 44,026 46,160 55,110 61,938 70,187 69,049 75,578 83,118 91,219 96,482 96,702 99,691 1,03,607 1,05,156
Net margin 33.84% 30.27% 30.91% 33.43% 35.96% 40.47% 38.63% 38.09% 38.68% 40.09% 40.78% 39.83% 40.62% 40.91% 41%
EPS 2 7.050 6.250 6.540 7.790 8.870 9.900 9.750 10.64 11.68 12.83 13.54 13.69 14.18 14.74 -
Dividend per Share - 2.000 - - - 5.000 - - - - - - - - 2.303
Announcement Date 30/01/21 24/04/21 24/07/21 23/10/21 22/01/22 23/04/22 23/07/22 22/10/22 21/01/23 22/04/23 22/07/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 3.15% 7.05% 12.3% 14.7% 17.2% 18.6% 17.6% 17.2%
ROA (Net income/ Total Assets) 0.36% 0.81% 1.39% 1.84% 2.16% 2.37% 2.23% 2.18%
Assets 1 92,17,046 97,91,123 1,16,44,384 1,26,84,505 1,47,66,898 1,72,52,435 2,01,12,073 2,32,60,522
Book Value Per Share 2 169.0 177.0 213.0 245.0 287.0 339.0 390.0 448.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 06/05/19 09/05/20 24/04/21 23/04/22 22/04/23 27/04/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings