Watchlist Manager

Watchlist

Price: 1 761.45 INR 1.29%

Market Cap: 3.5T INR

Have any thoughts about
Kotak Mahindra Bank Ltd?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: INR

		Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	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		59 772	61 568	63 528	70 062	77 007	84 919	92 787	96 809	100 668	104 439	108 667	113 055	117 266	121 654	126 642	130 645	134 919	140 840	146 446	154 022	162 539	169 175	175 735	182 327	189 202	196 388	198 533	202 520	205 455	210 927	221 871	231 476	244 218	259 217	277 399	296 147	311 762	324 784	336 694	346 661	357 730
Interest Income		124 307	128 342	133 189	151 254	168 533	186 012	204 016	209 295	214 666	219 870	223 242	227 898	233 290	240 536	251 311	260 994	273 120	286 398	298 312	312 452	323 785	329 920	334 742	336 066	335 252	334 736	328 198	324 410	323 292	326 752	337 404	348 544	366 226	390 075	421 511	458 557	495 784	530 621	562 366	592 045	619 149
Interest Expense		64 534	66 775	69 661	81 193	91 527	101 093	111 230	112 485	113 996	115 429	114 575	114 840	116 022	118 880	124 668	130 349	138 201	145 558	151 866	158 431	161 246	160 745	159 007	153 738	146 050	138 349	129 665	121 890	117 837	115 823	115 533	117 067	122 007	130 858	144 111	162 409	184 022	205 837	225 672	245 384	261 419
Non Interest Income		67 358	72 311	81 039	76 753	77 561	76 352	76 307	85 852	97 340	99 333	116 596	119 318	121 181	138 280	136 822	140 131	144 891	144 041	161 479	169 600	175 406	191 222	168 916	169 528	180 827	194 268	235 877	242 143	260 762	250 714	253 106	232 847	236 879	256 083	259 910	313 514	316 751	337 931	380 373	394 214	420 315
Revenue		127 130 N/A	133 879 +5%	144 567 +8%	146 815 +2%	154 568 +5%	161 271 +4%	169 094 +5%	182 661 +8%	198 008 +8%	203 772 +3%	225 263 +11%	232 373 +3%	238 447 +3%	259 934 +9%	263 464 +1%	270 776 +3%	279 810 +3%	284 881 +2%	307 925 +8%	323 622 +5%	337 945 +4%	360 397 +7%	344 651 -4%	351 855 +2%	370 029 +5%	390 656 +6%	434 410 +11%	444 663 +2%	466 217 +5%	461 641 -1%	474 977 +3%	464 323 -2%	481 097 +4%	515 300 +7%	537 309 +4%	609 661 +13%	628 513 +3%	662 715 +5%	717 067 +8%	740 875 +3%	778 045 +5%
Pre-Tax Income
Loan Loss Provision		(1 863)	(2 459)	(3 169)	(5 198)	(6 576)	(7 289)	(7 524)	(7 544)	(7 086)	(6 948)	(6 816)	(8 273)	(8 851)	(9 206)	(6 672)	(8 664)	(8 861)	(9 774)	(9 224)	(10 945)	(12 971)	(14 973)	(15 663)	(18 484)	(18 400)	(20 989)	(20 623)	(25 948)	(25 428)	(20 629)	(12 227)	(8 790)	(6 753)	(6 033)	(5 085)	(9 690)	(12 433)	(17 178)	(16 917)	(23 331)	(27 689)
Non Interest Expense		(85 510)	(89 753)	(95 898)	(98 950)	(102 494)	(105 102)	(111 332)	(116 115)	(127 723)	(129 173)	(145 127)	(147 021)	(148 579)	(164 186)	(165 210)	(167 371)	(172 449)	(173 553)	(192 944)	(200 946)	(209 296)	(228 046)	(214 769)	(223 933)	(232 492)	(244 873)	(282 103)	(286 190)	(308 101)	(298 768)	(303 267)	(284 386)	(295 031)	(321 819)	(335 763)	(384 503)	(389 203)	(414 766)	(461 516)	(436 664)	(461 892)
Pre-Tax Income		39 758 N/A	41 668 +5%	45 500 +9%	42 668 -6%	45 497 +7%	48 879 +7%	50 237 +3%	59 001 +17%	63 199 +7%	67 650 +7%	73 319 +8%	77 080 +5%	81 016 +5%	86 542 +7%	91 582 +6%	94 738 +3%	98 499 +4%	101 552 +3%	105 757 +4%	111 730 +6%	115 678 +4%	117 380 +1%	114 218 -3%	109 440 -4%	119 138 +9%	124 793 +5%	131 683 +6%	132 524 +1%	132 688 +0%	142 245 +7%	159 483 +12%	171 148 +7%	179 313 +5%	187 448 +5%	196 462 +5%	215 468 +10%	226 877 +5%	230 771 +2%	238 634 +3%	280 879 +18%	288 465 +3%
Net Income
Tax Provision		(12 835)	(13 547)	(14 849)	(13 786)	(14 644)	(15 839)	(15 926)	(19 058)	(20 472)	(21 807)	(23 829)	(25 052)	(26 313)	(28 157)	(30 111)	(31 187)	(32 432)	(33 438)	(34 560)	(36 710)	(33 808)	(30 444)	(28 147)	(24 232)	(28 586)	(31 778)	(32 654)	(33 952)	(34 044)	(35 982)	(40 164)	(42 654)	(44 432)	(46 351)	(48 657)	(53 693)	(56 668)	(58 130)	(58 866)	(68 211)	(70 047)
Income from Continuing Operations		26 923	28 121	30 651	28 882	30 853	33 040	34 311	39 943	42 727	45 843	49 491	52 028	54 703	58 385	61 471	63 552	66 068	68 115	71 197	75 020	81 870	86 935	86 071	85 206	90 550	93 014	99 029	98 573	98 645	106 264	119 319	128 495	134 882	141 097	147 804	161 774	170 208	172 641	179 768	212 669	218 418
Income to Minority Interest		(588)	229	595	551	561	(255)	(652)	(666)	(703)	(724)	(788)	(869)	(966)	(830)	(567)	(300)	(40)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity Earnings Affiliates		374	406	399	396	654	774	929	817	676	796	702	1 044	847	606	1 105	1 034	1 326	1 436	844	600	349	331	(137)	(68)	(18)	47	873	865	1 213	1 605	1 575	1 892	1 700	1 408	1 446	1 424	1 518	1 783	2 364	2 443	2 524
Net Income (Common)		26 708 N/A	28 755 +8%	31 645 +10%	29 827 -6%	32 067 +8%	33 559 +5%	34 588 +3%	40 094 +16%	42 699 +6%	45 913 +8%	49 404 +8%	52 201 +6%	54 584 +5%	58 160 +7%	62 010 +7%	64 286 +4%	67 353 +5%	69 551 +3%	72 041 +4%	75 619 +5%	82 218 +9%	87 265 +6%	85 934 -2%	85 138 -1%	90 531 +6%	93 061 +3%	99 902 +7%	99 437 0%	99 858 +0%	107 868 +8%	120 894 +12%	130 386 +8%	136 581 +5%	142 505 +4%	149 250 +5%	163 199 +9%	171 727 +5%	174 424 +2%	182 132 +4%	215 112 +18%	220 942 +3%
EPS (Diluted)		17.27 N/A	18.32 +6%	20.46 +12%	16.28 -20%	18.38 +13%	18.28 -1%	18.87 +3%	21.79 +15%	23.21 +7%	24.93 +7%	26.86 +8%	27.87 +4%	28.63 +3%	30.51 +7%	32.66 +7%	33.69 +3%	35.26 +5%	36.43 +3%	37.57 +3%	39.57 +5%	43 +9%	45.61 +6%	44.94 -1%	43.93 -2%	45.74 +4%	47 +3%	50.7 +8%	50.11 -1%	50.3 +0%	54.37 +8%	60.94 +12%	65.68 +8%	68.77 +5%	71.71 +4%	75.14 +5%	82.15 +9%	86.43 +5%	87.78 +2%	91.64 +4%	108.22 +18%	111.14 +3%

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 201,100+ 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

© 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.