Watchlist Manager

Watchlist

Price: 66.5 INR 0.64%

Market Cap: 486.9B INR

Income Statement

Net Interest Income

Non Interest Income

Currency: INR

		Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	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	Dec-2024
Revenue
Net Interest Income		8 473	13 462	17 976	19 321	20 628	5 491	10 673	22 780	34 608	41 600	50 939	55 171	60 120	65 078	68 283	70 632	73 830	78 457	83 454	90 568	97 076	102 734	110 036	117 094	126 372	136 324	145 805	155 817	164 548	174 038	182 414	188 567
Interest Income		36 488	56 243	76 631	81 249	85 783	23 782	47 782	85 066	122 040	136 915	153 976	158 683	162 403	163 240	161 308	160 083	159 682	161 292	163 169	166 695	171 727	180 051	193 743	208 570	227 278	246 750	265 615	285 291	303 251	322 449	338 457	353 092
Interest Expense		28 015	42 781	58 655	61 928	65 155	18 291	37 109	62 286	87 432	95 316	103 038	103 512	102 283	98 162	93 025	89 452	85 851	82 835	79 715	76 127	74 651	77 319	83 709	91 478	100 906	110 426	119 809	129 474	138 703	148 412	156 043	164 525
Non Interest Income		4 032	6 160	9 785	10 956	10 191	1 988	3 182	5 789	8 522	9 650	11 938	15 123	17 224	18 959	17 161	18 962	22 538	26 113	31 725	31 826	31 726	31 858	35 176	39 006	44 673	49 752	53 234	56 875	59 317	61 421	64 599	67 232
Revenue		12 505 N/A	19 622 +57%	27 761 +41%	30 277 +9%	30 819 +2%	7 479 -76%	13 855 +85%	28 569 +106%	43 130 +51%	51 250 +19%	62 877 +23%	70 294 +12%	77 344 +10%	84 037 +9%	85 444 +2%	89 594 +5%	96 368 +8%	104 570 +9%	115 179 +10%	122 394 +6%	128 802 +5%	134 592 +4%	145 212 +8%	156 100 +7%	171 045 +10%	186 076 +9%	199 039 +7%	212 692 +7%	223 865 +5%	235 459 +5%	247 013 +5%	255 799 +4%
Pre-Tax Income
Loan Loss Provision		(202)	(478)	(701)	(2 896)	15 799	(267)	(6 090)	(7 764)	1 261	(26 859)	(24 210)	(45 584)	(4 622)	(35 740)	(34 724)	(16 498)	(27 895)	(31 730)	(34 321)	(33 418)	(37 014)	(15 443)	(14 936)	(15 519)	(20 925)	(18 330)	(19 372)	(21 418)	(24 836)	(28 999)	(41 035)	(47 866)
Non Interest Expense		(5 146)	(7 874)	(11 102)	(12 747)	(31 480)	(4 902)	(10 909)	(48 833)	(76 486)	(68 344)	(76 122)	(53 417)	(96 182)	(60 843)	(62 942)	(67 278)	(63 284)	(77 668)	(85 262)	(91 372)	(90 038)	(102 243)	(107 560)	(113 510)	(116 805)	(130 971)	(140 666)	(151 243)	(160 458)	(169 325)	(176 220)	(183 251)
Pre-Tax Income		7 158 N/A	11 271 +57%	15 959 +42%	14 636 -8%	15 137 +3%	2 309 -85%	(3 144) N/A	(28 028) -791%	(32 096) -15%	(43 953) -37%	(37 456) +15%	(28 707) +23%	(23 459) +18%	(12 546) +47%	(12 222) +3%	5 816 N/A	5 190 -11%	(4 828) N/A	(4 405) +9%	(2 395) +46%	1 750 N/A	16 906 +866%	22 717 +34%	27 071 +19%	33 314 +23%	36 775 +10%	39 001 +6%	40 032 +3%	38 572 -4%	37 135 -4%	29 758 -20%	24 682 -17%
Net Income
Tax Provision		(2 489)	(3 955)	(5 361)	(4 546)	(4 510)	(320)	1 740	11 350	13 296	17 049	14 685	4 894	2 530	(1 267)	(1 240)	(1 591)	(358)	2 449	2 045	1 566	(427)	(4 521)	(5 770)	(6 860)	(8 465)	(9 461)	(9 891)	(9 766)	(9 148)	(8 601)	(6 572)	(5 416)
Income from Continuing Operations		4 669	7 317	10 599	10 090	10 627	1 989	(1 404)	(16 678)	(18 800)	(26 904)	(22 771)	(23 813)	(20 929)	(13 811)	(13 461)	4 227	4 832	(2 381)	(2 361)	(831)	1 323	12 385	16 947	20 211	24 849	27 314	29 111	30 266	29 424	28 535	23 186	19 267
Equity Earnings Affiliates		0	0	0	0	(441)	(73)	(264)	(279)	(279)	(206)	(15)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		4 669 N/A	7 317 +57%	10 599 +45%	10 090 -5%	10 187 +1%	1 916 -81%	(1 668) N/A	(16 958) -917%	(19 079) -13%	(27 111) -42%	(30 292) -12%	(31 318) -3%	(28 434) +9%	(21 316) +25%	(13 461) +37%	4 227 N/A	4 832 +14%	(2 381) N/A	(2 361) +1%	(831) +65%	1 323 N/A	12 385 +836%	16 947 +37%	20 211 +19%	24 849 +23%	27 314 +10%	29 111 +7%	30 266 +4%	29 424 -3%	28 535 -3%	23 186 -19%	19 267 -17%
EPS (Diluted)		1.38 N/A	2.16 +57%	3.12 +44%	2.97 -5%	2.98 +0%	0.56 -81%	-0.49 N/A	-4.98 -916%	-4.66 +6%	-5.67 -22%	-6.33 -12%	-6.53 -3%	-5.94 +9%	-4.25 +28%	-2.34 +45%	0.73 N/A	0.87 +19%	-0.38 N/A	-0.38 N/A	-0.13 +66%	0.21 N/A	1.97 +838%	2.69 +37%	3.24 +20%	3.92 +21%	4.07 +4%	4.32 +6%	4.25 -2%	4.23 0%	3.99 -6%	3.06 -23%	2.6 -15%

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 250,600+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.