IDFC Ltd

IDFC Ltd

₹ 115 0.56%
14 Jun - close price
About

IDFC Limited was incorporated in 1997. It is a Non-Banking Finance Company (NBFC) regulated by the Reserve Bank of India. It continues to hold investments in IDFC FIRST Bank and IDFC AMC. It held 39.98% in IDFC FIRST Bank and 99.96% in IDFC AMC. IDFC’s holding in IDFC FIRST Bank has further reduced to 36.60% post the QIP issue done by the Bank in April 2021. [1] [2]

Key Points

History
It was operating as an Infrastructure Finance Company, i.e. financing infrastructure projects in sectors like energy, telecommunication, commercial and industrial projects, etc. upto 2015. The Company had received in-principle approval from the RBI to set up a new private sector bank in 2014. Since 2015 the company has been operating as NBFC - Investment Company.
IDFC and IDFC First Bank are two listed entities of IDFC Group and the rest of the businesses are conducted through unlisted entities. [1] [2]

  • Market Cap 18,379 Cr.
  • Current Price 115
  • High / Low 137 / 96.5
  • Stock P/E 17.6
  • Book Value 83.6
  • Dividend Yield 0.00 %
  • ROCE 8.49 %
  • ROE 8.37 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 30.8% CAGR over last 5 years

Cons

  • Company has a low return on equity of -4.99% over last 3 years.
  • Earnings include an other income of Rs.1,016 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

Sector: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
21 3 29 54 2 22 49 30 53 27 37 -8 10
58 456 5 36 6 8 3 4 49 7 6 5 3
Operating Profit -37 -453 24 18 -4 14 47 25 4 19 31 -13 7
OPM % -177% -16,431% 81% 33% -163% 65% 94% 85% 7% 72% 84% 73%
78 46 246 36 215 245 297 249 3,754 256 200 218 344
Interest 1 0 0 0 0 0 0 0 0 7 0 0 0
Depreciation 0 1 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 39 -409 269 54 211 260 343 275 3,758 268 230 205 351
Tax % -7% -0% 3% 67% 8% 3% 3% 1% 10% 1% 3% -3% 1%
42 -410 263 18 194 252 332 272 3,387 264 224 210 348
EPS in Rs 0.26 -2.57 1.64 0.11 1.22 1.58 2.08 1.70 21.17 1.65 1.40 1.31 2.17
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
8,145 8,778 9,720 8,968 10,400 628 356 342 34 88 154 66
844 1,141 1,777 1,490 1,806 517 1,200 1,274 503 25 64 21
Operating Profit 7,301 7,637 7,943 7,478 8,594 112 -844 -932 -469 64 91 44
OPM % 90% 87% 82% 83% 83% 18% -237% -273% -1,364% 72% 59% 68%
3 12 -0 -2,640 -3 984 -107 31 171 61 4,545 1,016
Interest 4,676 5,055 5,658 5,736 6,650 1 6 3 10 0 0 7
Depreciation 34 31 -61 62 149 13 14 32 3 0 0 0
Profit before tax 2,594 2,563 2,346 -959 1,791 1,082 -970 -936 -311 125 4,635 1,054
Tax % 29% 29% 25% 38% 27% 18% 15% -6% -8% 48% 8% 1%
1,844 1,826 1,728 -657 1,240 885 -822 -996 -337 64 4,244 1,046
EPS in Rs 12.12 11.89 10.72 -5.86 4.38 5.44 -5.26 -6.23 -2.10 0.40 26.52 6.53
Dividend Payout % 21% 22% 24% 0% 6% 14% 0% -51% 0% 249% 45% 0%
Compounded Sales Growth
10 Years: -39%
5 Years: -29%
3 Years: 24%
TTM: -58%
Compounded Profit Growth
10 Years: -5%
5 Years: 31%
3 Years: 62%
TTM: 140%
Stock Price CAGR
10 Years: 7%
5 Years: 27%
3 Years: 27%
1 Year: 6%
Return on Equity
10 Years: 1%
5 Years: -6%
3 Years: -5%
Last Year: 8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 1,515 1,516 1,593 1,594 1,596 1,596 1,596 1,596 1,596 1,596 1,600 1,600
Reserves 12,168 13,524 15,684 8,515 9,224 9,680 8,788 6,724 6,619 7,330 9,997 11,781
54,227 56,565 66,252 65,749 92,153 3,544 0 47 38 0 0 0
3,146 3,554 3,534 10,994 14,650 767 173 200 110 237 89 48
Total Liabilities 71,056 75,159 87,062 86,851 117,623 15,587 10,558 8,568 8,362 9,164 11,686 13,429
1,302 1,285 1,370 1,725 2,202 1,270 885 918 834 0 0 0
CWIP 0 1 14 29 6 0 0 0 0 0 0 0
Investments 11,004 11,309 29,975 30,703 51,687 9,379 8,673 6,681 7,386 7,702 11,221 12,964
58,750 62,565 55,703 54,394 63,728 4,937 1,000 969 143 1,461 466 464
Total Assets 71,056 75,159 87,062 86,851 117,623 15,587 10,558 8,568 8,362 9,164 11,686 13,429

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-5,498 -1,486 7,524 2,994 -3,806 -761 3,418 -1,206 -102 43 4,128 860
-2,006 184 -17,628 8,640 -20,361 -713 154 2,386 -509 204 -2,356 -906
7,589 1,432 10,010 -8,891 26,382 1,183 -3,729 -652 -25 -3 -1,900 0
Net Cash Flow 85 130 -94 2,743 2,215 -291 -157 528 -636 244 -129 -47

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 7 27 2 1 2 13 14 19 135 0 0 0
Inventory Days
Days Payable
Cash Conversion Cycle 7 27 2 1 2 13 14 19 135 0 0 0
Working Capital Days -331 -58 -285 -28 288 -110 591 53 -371 3,945 84 1,186
ROCE % 11% 11% 10% 9% 9% 2% -5% -10% -5% 0% -24%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
24.25% 24.27% 23.31% 21.34% 20.58% 21.22% 21.45% 20.42% 21.75% 20.03% 19.54% 20.99%
7.21% 6.19% 7.08% 11.84% 12.49% 16.86% 17.38% 20.48% 20.67% 15.64% 14.77% 13.68%
16.37% 16.37% 16.37% 16.37% 16.37% 16.48% 16.46% 16.45% 16.45% 16.45% 16.45% 16.45%
52.17% 53.17% 53.24% 50.45% 50.55% 45.44% 44.72% 42.65% 41.13% 47.86% 49.23% 48.87%
No. of Shareholders 4,53,1684,42,4104,56,8374,44,3854,56,4084,34,8814,40,1694,61,9684,52,8425,80,4056,40,5536,73,915

* 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

Concalls