IDBI Bank Ltd

₹ 97.4 -2.59%

23 Jan - close price

About

IDBI Bank is engaged in the business of Monetary intermediation of commercial banks, saving banks, postal savings bank and discount houses.

Key Points

Business Segments
Retail Banking: 55% in Q2 FY25 vs 52% in FY22
Corporate/Wholesale Banking: 17% in Q2 FY25 vs 15% in FY22
Treasury: 27% in Q2 FY25 vs 32% in FY22
Others: 1% in Q2FY25 vs Nil in FY22^[1] ^[2]

Website BSE NSE

Market Cap ₹ 1,04,750 Cr.
Current Price ₹ 97.4
High / Low ₹ 118 / 66.1
Stock P/E 11.3
Book Value ₹ 64.8
Dividend Yield 2.16 %
ROCE 6.78 %
ROE 13.6 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 21.0% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 28.8%

Cons

Company has low interest coverage ratio.
Company has a low return on equity of 11.4% over last 3 years.
Contingent liabilities of Rs.3,35,786 Cr.
Company might be capitalizing the interest cost
Earnings include an other income of Rs.7,005 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Financial Services Financial Services Banks Private Sector Bank

Part of BSE 500 BSE 200 BSE Dollex 200 Nifty 500 BSE Allcap BSE LargeCap BSE Financial Services BSE 250 LargeMidCap Index BSE 100 LargeCap TMC Index Nifty LargeMidcap 250 Nifty Midcap 150 Nifty MidSmallcap 400 Nifty 500 Multicap 50:25:25 Nifty Total Market Nifty500 Equal Weight Nifty500 LargeMidSmall Equal-Cap Weighted

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	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
	5,230	5,729	6,864	6,038	6,549	6,995	6,670	7,445	7,819	6,983	7,027	7,109	7,080
Interest	2,304	2,445	2,861	2,966	3,102	3,298	3,428	3,562	3,583	3,683	3,851	3,816	3,862
	2,563	3,167	3,067	1,701	2,444	2,565	1,553	2,781	2,382	2,415	2,091	1,651	2,000
Financing Profit	363	118	936	1,372	1,003	1,132	1,688	1,102	1,854	885	1,085	1,642	1,218
Financing Margin %	7%	2%	14%	23%	15%	16%	25%	15%	24%	13%	15%	23%	17%
	923	1,404	907	1,025	1,031	961	857	1,368	810	2,107	1,472	2,155	1,271
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	1,286	1,521	1,843	2,397	2,034	2,093	2,546	2,470	2,664	2,991	2,557	3,797	2,489
Tax %	27%	21%	33%	42%	27%	21%	32%	25%	28%	31%	21%	15%	21%
	950	1,223	1,234	1,393	1,515	1,672	1,739	1,869	1,954	2,094	2,024	3,241	1,959
EPS in Rs	0.88	1.13	1.14	1.29	1.40	1.55	1.61	1.73	1.81	1.94	1.88	3.00	1.82
Gross NPA %
Net NPA %
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	26,608	28,164	28,058	27,805	23,046	22,102	20,854	19,956	18,316	20,592	26,446	28,917	28,199
Interest	20,558	22,387	21,931	22,019	17,376	16,162	13,841	11,408	9,122	9,130	12,226	14,257	15,213
	7,226	8,424	14,339	18,130	20,698	24,118	20,146	10,515	9,975	10,232	9,233	8,594	8,156
Financing Profit	-1,176	-2,647	-8,212	-12,344	-15,028	-18,178	-13,133	-1,967	-781	1,229	4,986	6,067	4,829
Financing Margin %	-4%	-9%	-29%	-44%	-65%	-82%	-63%	-10%	-4%	6%	19%	21%	17%
	3,112	4,189	3,518	4,207	7,248	3,535	4,631	4,848	4,959	4,617	3,975	5,209	7,005
Depreciation	117	141	218	362	377	370	394	397	417	499	543	538	0
Profit before tax	1,819	1,401	-4,912	-8,498	-8,157	-15,013	-8,896	2,484	3,760	5,346	8,418	10,738	11,834
Tax %	36%	32%	-26%	-40%	0%	0%	44%	42%	32%	30%	31%	29%
	1,166	957	-3,574	-4,997	-8,116	-14,970	-12,819	1,532	2,557	3,728	5,814	7,656	9,318
EPS in Rs	7.18	5.87	-17.44	-24.36	-26.37	-19.37	-12.36	1.41	2.36	3.45	5.38	7.10	8.64
Dividend Payout %	14%	13%	0%	0%	0%	0%	0%	0%	0%	29%	28%	30%

Compounded Sales Growth
10 Years:	0%
5 Years:	7%
3 Years:	16%
TTM:	-3%

Compounded Profit Growth
10 Years:	23%
5 Years:	21%
3 Years:	44%
TTM:	29%

Stock Price CAGR
10 Years:	5%
5 Years:	29%
3 Years:	23%
1 Year:	27%

Return on Equity
10 Years:	-7%
5 Years:	9%
3 Years:	11%
Last Year:	14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	1,604	1,604	2,059	2,059	3,084	7,736	10,381	10,752	10,752	10,752	10,752	10,752	10,752
Reserves	22,028	22,771	26,000	21,204	18,824	30,610	24,455	26,876	31,819	35,567	40,321	50,868	57,370
Deposits	250,139	275,518	265,087	268,216	247,777	227,190	222,214	230,707	232,850	255,313	277,366	309,975	303,212
Borrowing	45,580	45,838	70,592	56,364	63,186	45,288	36,749	15,908	14,345	12,638	17,083	19,932	24,301
	9,599	10,314	11,537	14,646	18,039	10,287	6,901	14,410	12,773	17,227	19,138	21,435	21,095
Total Liabilities	328,950	356,044	375,275	362,488	350,909	321,111	300,699	298,653	302,540	331,498	364,659	412,962	416,730
	2,978	3,026	7,041	6,893	6,350	7,842	7,719	7,402	9,587	9,303	9,435	12,120	12,033
CWIP	22	54	481	541	502	468	488	471	400	477	108	80	0
Investments	103,419	97,347	92,810	93,075	91,848	93,328	81,996	81,471	83,475	100,409	115,719	118,453	123,246
	222,531	255,617	274,943	261,980	252,208	219,474	210,496	209,309	209,078	221,309	239,398	282,309	281,451
Total Assets	328,950	356,044	375,275	362,488	350,909	321,111	300,699	298,653	302,540	331,498	364,659	412,962	416,730

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-1,998	-1,991	-567	8,000	-12,514	-34,215	208	10,214	5,068	-2,701	-1,252	25,796
	-223	-272	-715	-464	720	116	-296	-59	-192	-283	-217	-338
	1,110	-61	2,927	1,889	12,843	21,622	9,279	-5,342	-4,383	-3,569	-1,768	-6,990
Net Cash Flow	-1,111	-2,323	1,645	9,424	1,049	-12,477	9,191	4,813	492	-6,554	-3,237	18,467

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
ROE %	5%	4%	-14%	-20%	-38%	-50%	-35%	4%	6%	8%	12%	14%

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	94.72%	94.72%	94.72%	94.72%	94.72%	94.72%	94.72%	94.72%	94.72%	94.72%	94.72%	94.72%
	0.22%	0.30%	0.40%	0.32%	0.45%	0.46%	0.46%	0.42%	0.46%	0.54%	0.47%	0.52%
	0.16%	0.16%	0.24%	0.15%	0.15%	0.16%	0.17%	0.18%	0.18%	0.15%	0.11%	0.12%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	4.90%	4.84%	4.62%	4.80%	4.67%	4.65%	4.64%	4.69%	4.63%	4.59%	4.68%	4.65%
No. of Shareholders	5,98,415	5,82,160	6,08,490	6,36,699	6,72,434	6,82,099	7,15,361	7,23,519	7,21,423	6,92,523	6,99,102	6,87,895

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	73.98%	73.98%	80.96%	97.46%	98.11%	94.71%	94.71%	94.72%	94.72%	94.72%	94.72%
	0.00%	2.53%	1.71%	0.10%	0.02%	0.09%	0.03%	0.22%	0.45%	0.46%	0.52%
	18.62%	15.41%	12.15%	0.27%	0.15%	1.62%	0.36%	0.16%	0.15%	0.18%	0.12%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	0.01%	0.01%
	7.39%	8.08%	5.17%	2.17%	1.73%	3.58%	4.89%	4.90%	4.67%	4.63%	4.65%
No. of Shareholders	4,11,571	4,03,981	3,60,886	3,76,197	3,84,619	5,40,998	5,69,481	5,98,415	6,72,434	7,21,423	6,87,895

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Mar 2024

Transcript

AI Summary
PPT
Jul 2023

Transcript

AI Summary
PPT
Apr 2023

Transcript

AI Summary
PPT
Jan 2023

Transcript

AI Summary
PPT
Oct 2022
Transcript PPT
Jul 2022
Transcript PPT
May 2022
Transcript PPT
Jan 2022

Transcript

AI Summary
PPT
Oct 2021

Transcript

AI Summary
PPT
Jul 2021

Transcript

AI Summary
PPT
May 2021

Transcript

AI Summary
PPT
Jan 2021
Transcript PPT
Nov 2020

Transcript

AI Summary
PPT
Nov 2020

Transcript

AI Summary
PPT
Jul 2020
Transcript PPT
May 2020

Transcript

AI Summary
PPT
Feb 2020

Transcript

AI Summary
PPT
Nov 2019

Transcript

AI Summary
PPT
Aug 2019

Transcript

AI Summary
PPT
May 2019
Transcript PPT
Feb 2019
Transcript PPT
Nov 2018

Transcript

AI Summary
PPT
Aug 2018

Transcript

AI Summary
PPT
May 2018

Transcript

AI Summary
PPT
Jan 2016

Transcript

AI Summary
PPT