Watchlist Manager

Watchlist

Price: 1 255.3 INR 0.13%

Market Cap: 8.8T INR

Have any thoughts about
ICICI Bank Ltd?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: INR

		Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024
Revenue
Net Interest Income		18 785	18 788	20 549	22 677	24 877	30 295	33 684	37 527	44 829	50 344	55 402	60 477	67 544	62 251	64 641	74 561	152 834	236 525	328 041	347 054	366 497	386 064	401 703	418 887	433 986	448 746	465 036	479 752	500 791	522 192	542 402	567 624	602 305	649 295	705 234	761 921	803 687	831 842	854 078	881 296	912 000
Interest Income		91 593	88 940	87 951	88 149	89 734	98 338	107 540	118 528	136 715	151 358	170 584	191 985	221 825	235 717	260 992	167 382	339 624	524 780	719 817	756 094	794 915	825 988	848 358	868 926	880 128	886 038	891 627	893 552	906 067	927 071	954 069	989 504	1 043 228	1 116 274	1 210 668	1 320 141	1 421 017	1 513 481	1 595 159	1 669 917	1 743 794
Interest Expense		72 808	70 152	67 402	65 472	64 857	68 043	73 856	81 001	91 886	101 014	115 183	131 509	154 282	173 467	196 352	92 821	186 790	288 255	391 775	409 041	428 419	439 925	446 655	450 039	446 142	437 291	426 591	413 799	405 275	404 879	411 667	421 880	440 924	466 979	505 434	558 220	617 330	681 639	741 082	788 621	831 794
Non Interest Income		27 284	30 649	30 788	30 520	31 297	70 976	75 304	78 066	108 229	94 797	94 002	98 587	133 817	168 021	175 064	124 360	271 266	420 444	593 248	603 919	620 198	638 500	649 503	669 639	677 403	692 329	721 738	693 940	683 056	656 166	621 295	624 524	627 737	634 628	651 120	670 304	690 568	714 307	765 218	842 321	924 947
Revenue		46 069 N/A	49 437 +7%	51 337 +4%	53 197 +4%	56 174 +6%	101 271 +80%	108 988 +8%	115 593 +6%	153 058 +32%	145 141 -5%	149 404 +3%	159 064 +6%	201 361 +27%	230 272 +14%	239 705 +4%	198 921 -17%	424 100 +113%	656 969 +55%	921 289 +40%	950 973 +3%	986 695 +4%	1 024 564 +4%	1 051 206 +3%	1 088 526 +4%	1 111 389 +2%	1 141 075 +3%	1 186 774 +4%	1 173 692 -1%	1 183 847 +1%	1 178 358 0%	1 163 696 -1%	1 192 148 +2%	1 230 041 +3%	1 283 923 +4%	1 356 354 +6%	1 432 225 +6%	1 494 255 +4%	1 546 149 +3%	1 619 296 +5%	1 723 617 +6%	1 836 947 +7%
Pre-Tax Income
Loan Loss Provision		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(61 568)	(103 419)	(147 221)	(201 027)	(178 636)	(164 043)	(141 555)	(104 754)	(108 850)	(112 092)	(108 531)	(118 224)	(113 936)	(67 928)	(60 960)	(73 854)	(65 955)	(97 993)	(111 549)	(55 482)	(71 542)	(61 502)	(47 365)	(30 074)	(36 833)	(44 161)
Non Interest Expense		(29 353)	(30 440)	(31 047)	(31 864)	(33 367)	(77 486)	(83 574)	(88 347)	(124 659)	(114 152)	(117 658)	(125 696)	(164 244)	(197 837)	(205 036)	(131 660)	(292 199)	(452 471)	(646 180)	(661 862)	(678 591)	(700 090)	(760 565)	(790 000)	(797 270)	(822 590)	(808 267)	(780 920)	(822 302)	(809 129)	(747 430)	(748 288)	(729 201)	(740 402)	(838 307)	(854 890)	(887 167)	(921 135)	(984 878)	(1 057 973)	(1 127 252)
Pre-Tax Income		16 718 N/A	18 999 +14%	20 291 +7%	21 334 +5%	22 807 +7%	23 785 +4%	25 414 +7%	27 246 +7%	28 398 +4%	30 988 +9%	31 745 +2%	33 367 +5%	37 117 +11%	32 435 -13%	34 669 +7%	5 692 -84%	28 481 +400%	57 275 +101%	74 083 +29%	110 474 +49%	144 060 +30%	182 919 +27%	185 886 +2%	189 676 +2%	202 028 +7%	209 955 +4%	260 283 +24%	278 837 +7%	293 618 +5%	308 269 +5%	342 413 +11%	377 905 +10%	402 846 +7%	431 971 +7%	462 565 +7%	505 793 +9%	545 586 +8%	577 649 +6%	604 344 +5%	628 811 +4%	665 534 +6%
Net Income
Tax Provision		(1 525)	(2 628)	(3 015)	(3 651)	(4 348)	(5 684)	(6 320)	(6 772)	(8 044)	(6 998)	(6 855)	(6 728)	(7 866)	(7 451)	(8 134)	(2 432)	(9 220)	(15 659)	(17 191)	(27 708)	(31 749)	(41 820)	(61 504)	(58 559)	(62 194)	(61 066)	(56 644)	(63 159)	(69 044)	(76 224)	(84 574)	(93 104)	(100 657)	(108 089)	(117 934)	(128 398)	(138 584)	(147 456)	(154 276)	(162 319)	(170 587)
Income from Continuing Operations		15 194	16 371	17 276	17 683	18 459	18 100	19 093	20 473	20 353	23 990	24 890	26 639	29 251	24 984	26 535	3 261	19 262	41 617	56 892	82 766	112 311	141 099	124 382	131 117	139 834	148 889	203 640	215 678	224 573	232 044	257 838	284 800	302 189	323 882	344 630	377 395	407 002	430 192	450 067	466 493	494 947
Income to Minority Interest		0	0	0	0	0	0	0	0	0	(85)	0	0	0	662	0	(3 211)	(7 166)	(10 778)	(14 349)	(15 136)	(15 714)	(16 544)	(16 592)	(17 286)	(18 193)	(18 967)	(19 796)	(16 663)	(16 011)	(15 028)	(14 282)	(15 859)	(14 614)	(14 113)	(14 247)	(14 893)	(15 899)	(16 792)	(18 241)	(22 128)	(27 163)
Equity Earnings Affiliates		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 279	3 827	5 757	7 544	8 378	8 895	9 260	9 983	10 381	10 670	10 975	10 738	8 796	5 893
Net Income (Common)		15 194 N/A	16 371 +8%	17 276 +6%	17 683 +2%	18 459 +4%	18 523 +0%	19 516 +5%	20 896 +7%	21 072 +1%	24 201 +15%	25 101 +4%	26 850 +7%	29 777 +11%	26 256 -12%	27 807 +6%	49 -100%	12 095 +24 584%	30 838 +155%	42 542 +38%	67 630 +59%	66 896 -1%	94 854 +42%	95 663 +1%	101 703 +6%	139 214 +37%	147 495 +6%	183 843 +25%	200 295 +9%	212 390 +6%	222 774 +5%	251 101 +13%	277 319 +10%	296 471 +7%	319 029 +8%	340 366 +7%	372 882 +10%	401 774 +8%	424 376 +6%	442 564 +4%	453 161 +2%	473 677 +5%
EPS (Diluted)		4.45 N/A	4.74 +7%	4.41 -7%	4.34 -2%	4.53 +4%	4.44 -2%	4.76 +7%	5.1 +7%	6.72 +32%	4.91 -27%	5.07 +3%	5.42 +7%	6.05 +12%	5.33 -12%	5.57 +5%	0.01 -100%	1.86 +18 500%	4.73 +154%	6.61 +40%	10.3 +56%	10.17 -1%	14.4 +42%	14.56 +1%	15.52 +7%	20.55 +32%	21.03 +2%	26.87 +28%	28.34 +5%	29.98 +6%	31.38 +5%	35.49 +13%	39.09 +10%	41.65 +7%	44.81 +8%	47.91 +7%	52.27 +9%	56.3 +8%	59.39 +5%	62.05 +4%	63.23 +2%	66.03 +4%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 198,300+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.