I

Watchlist Manager

Watchlist

Price: 114.2 INR 1.21%

Market Cap: ₹1.2T

Income Statement

Net Interest Income

Non Interest Income

Currency: INR

		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	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Net Interest Income		59 396	57 597	60 895	62 666	70 131	73 277	73 899	76 716	85 545	92 857	94 434	100 082	91 942	91 767	100 729	106 096	114 611	129 694	132 855	138 069	142 193	134 577	142 684	150 575	146 605	145 943	140 040	129 855
Interest Income		221 021	214 338	212 752	207 207	208 542	206 593	201 487	197 798	199 620	199 795	194 430	194 948	183 192	180 357	188 710	194 720	205 915	228 165	238 610	251 804	264 457	262 519	276 585	289 288	289 171	292 739	289 379	281 988
Interest Expense		161 625	156 741	151 857	144 540	138 411	133 316	127 588	121 083	114 075	106 938	99 995	94 865	91 249	88 589	87 980	88 623	91 304	98 471	105 755	113 735	122 264	127 941	133 901	138 713	142 565	146 796	149 339	152 133
Non Interest Income		35 353	36 837	38 892	44 671	46 313	48 536	47 012	48 623	47 815	53 683	54 766	51 935	49 192	43 262	43 546	40 778	45 754	42 924	42 594	43 675	39 248	38 748	42 173	39 961	51 417	57 563	65 430	70 046
Revenue		94 749 N/A	94 434 0%	99 787 +6%	107 337 +8%	116 444 +8%	121 813 +5%	120 911 -1%	125 339 +4%	133 360 +6%	146 540 +10%	149 200 +2%	152 017 +2%	141 134 -7%	135 029 -4%	144 275 +7%	146 874 +2%	160 365 +9%	172 619 +8%	175 449 +2%	181 744 +4%	181 441 0%	173 326 -4%	184 857 +7%	190 536 +3%	198 022 +4%	203 505 +3%	205 470 +1%	199 901 -3%
Pre-Tax Income
Loan Loss Provision		(269 075)	(280 033)	(270 676)	(210 559)	(140 936)	(86 508)	(34 001)	(37 465)	(46 800)	(55 090)	(56 878)	(56 196)	(37 739)	(36 338)	(38 332)	(38 140)	(33 831)	(35 019)	(25 085)	(20 468)	(12 903)	2 302	(5 457)	(3 907)	(5 212)	(7 856)	4 183	11 234
Non Interest Expense		(52 585)	(54 035)	(57 904)	(59 984)	(64 472)	(65 623)	(64 259)	(64 307)	(61 715)	(60 894)	(60 654)	(62 884)	(66 191)	(60 703)	(62 062)	(61 964)	(73 486)	(77 255)	(79 891)	(83 321)	(84 864)	(84 932)	(87 975)	(88 910)	(86 110)	(88 840)	(89 576)	(92 804)
Pre-Tax Income		(226 910) N/A	(239 634) -6%	(228 793) +5%	(163 206) +29%	(88 964) +45%	(30 317) +66%	22 652 N/A	23 567 +4%	24 844 +5%	30 556 +23%	31 669 +4%	32 939 +4%	37 205 +13%	37 990 +2%	43 882 +16%	46 771 +7%	53 048 +13%	60 346 +14%	70 472 +17%	77 956 +11%	83 674 +7%	90 696 +8%	91 425 +1%	97 719 +7%	106 700 +9%	106 810 +0%	120 077 +12%	118 332 -1%
Net Income
Tax Provision		76 780	75 140	65 614	47 008	(39 510)	4 464	(10 698)	(12 903)	(10 357)	(11 667)	(10 353)	(9 587)	(12 027)	(11 131)	(15 146)	(14 667)	(16 180)	(18 864)	(22 734)	(24 804)	(26 040)	(28 013)	(24 187)	(25 998)	(30 810)	(28 073)	(27 420)	(25 372)
Income from Continuing Operations		(150 130)	(164 495)	(163 179)	(116 198)	(128 474)	(25 853)	11 954	10 665	14 487	18 889	21 316	23 351	25 177	26 860	28 737	32 106	36 868	41 482	47 740	53 152	57 634	62 683	67 238	71 721	75 890	78 737	92 657	92 960
Income to Minority Interest		(170)	(169)	(174)	(176)	(159)	(175)	(167)	(182)	(182)	(194)	(204)	(199)	(234)	(212)	(215)	(212)	(219)	(226)	(246)	(255)	(260)	(258)	(264)	(259)	(256)	(255)	(282)	(280)
Equity Earnings Affiliates		432	415	347	463	281	209	209	2	835	835	978	1 129	393	394	392	346	411	411	270	503	507	507	712	620	673	673	468	223
Net Income (Common)		(149 868) N/A	(164 249) -10%	(163 005) +1%	(178 640) -10%	(128 352) +28%	(88 549) +31%	(50 734) +43%	10 485 N/A	15 140 +44%	19 529 +29%	22 088 +13%	24 279 +10%	25 337 +4%	27 041 +7%	28 914 +7%	32 239 +11%	37 061 +15%	41 667 +12%	47 763 +15%	53 400 +12%	57 881 +8%	62 932 +9%	67 686 +8%	72 081 +6%	76 307 +6%	79 155 +4%	92 843 +17%	92 903 +0%
EPS (Diluted)		-30.22 N/A	-21.23 +30%	-21.07 +1%	-18.33 +13%	-14.42 +21%	-8.34 +42%	-4.88 +41%	1.03 N/A	1.44 +40%	1.82 +26%	2.08 +14%	2.27 +9%	2.36 +4%	2.49 +6%	2.69 +8%	3 +12%	3.45 +15%	3.86 +12%	4.43 +15%	4.95 +12%	5.38 +9%	5.85 +9%	6.29 +8%	6.7 +7%	7.1 +6%	7.36 +4%	8.63 +17%	8.64 +0%

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 319,700+ value investors using Alpha Spread

Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.