Valuation ICICI Bank Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:10:30 13/09/2024 pm IST			5-day change	1st Jan Change
1,250.35 ^INR	-0.14%		+3.49%	+25.46%

13/09	Asian Equities Traded in the US as American Depositary Receipts Flat in Friday Trading; Ends Week Sharply Higher	MT
12/09	Asian Equities Traded in the US as American Depositary Receipts Trend Higher in Thursday Trading	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	20,95,558	40,25,735	50,74,452	61,25,394	76,76,081	88,09,657	-	-
Change	-	92.11%	26.05%	20.71%	25.32%	14.77%	-	-
Enterprise Value (EV)	20,95,558	40,25,735	50,74,452	61,25,394	76,76,081	88,09,657	88,09,657	88,09,657
Change	-	92.11%	26.05%	20.71%	25.32%	14.77%	0%	0%
P/E ratio	26.8x	24.6x	22.1x	19.5x	19.1x	19.5x	17.3x	15.3x
PBR	1.82x	2.73x	2.98x	3.05x	3.22x	3.2x	2.78x	2.4x
PEG	-	0.3x	0.6x	0.5x	0.7x	1.6x	1.3x	1.2x
Capitalization / Revenue	4.22x	6.95x	7.69x	7.47x	7.89x	7.96x	6.93x	6.04x
EV / Revenue	0x	0x	0x	0x	0x	7.96x	6.93x	6.04x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.2x	11.5x	9.94x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	2	5	8	10	11.32	12.52	14.15
Rate of return	-	0.34%	0.68%	0.91%	0.91%	0.91%	1%	1.13%
EPS ²	12.08	23.67	32.98	44.89	57.33	64.16	72.42	81.79
Distribution rate	-	8.45%	15.2%	17.8%	17.4%	17.6%	17.3%	17.3%
Net sales ¹	4,97,157	5,79,580	6,59,836	8,19,600	9,72,635	11,07,260	12,70,479	14,57,881
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,81,013	3,63,971	3,92,503	4,90,868	5,81,308	6,66,606	7,68,412	8,86,148
Net income ¹	79,308	1,61,927	2,33,395	3,18,965	4,08,883	4,52,115	5,11,271	5,76,259
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	323.75	582.10	730.30	877.25	1,093.30	1,250.35	1,250.35	1,250.35
Nbr of stocks (in thousands)	64,72,765	69,15,882	69,48,449	69,82,496	70,21,020	70,45,753	-	-
Announcement Date	09/05/20	24/04/21	23/04/22	22/04/23	27/04/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ICICI BANK LIMITED	19.49x	-	-	+0.91%	105B
AGRICULTURAL BANK OF CHINA LIMITED	4.27x	-	-	+7.31%	214B
PT BANK CENTRAL ASIA TBK	23.79x	-	-	+2.67%	83.45B
ANZ GROUP HOLDINGS LIMITED	14.06x	-	-	+5.32%	62.31B
INDUSTRIAL BANK CO., LTD.	4.35x	-	-	+6.53%	46.76B
QATAR NATIONAL BANK (Q.P.S.C.)	9.6x	-	-	+4.24%	41.76B
CHINA CITIC BANK CO., LTD.	3.25x	-	-	+8.60%	40.06B
JAPAN POST BANK CO., LTD.	12.35x	-	-	+4.12%	33.51B
FIFTH THIRD BANCORP	13.01x	-	-	+3.40%	28.44B
Average	11.57x	-	-	+4.79%	72.77B
Weighted average by Cap.	11.20x	-	-	+5.00%