WEBSITE BSE:532174 NSE: ICICI BANK Inc. Year: 1994 Industry: Bank - Private My Bucket: Add Stock
Last updated: 15:59
No Notes Added Yet
1. Business Overview
ICICI Bank Ltd. is one of India's largest private sector banks, offering a comprehensive suite of banking and financial services. Its core business model revolves around accepting deposits and lending money across various segments including retail, corporate, and small and medium-sized enterprises (SMEs). The bank generates revenue primarily through Net Interest Income (NII), which is the difference between interest earned on loans and investments and interest paid on deposits and borrowings. Additionally, it earns significant fee income from services such as foreign exchange, wealth management, payment services, card services, and transaction banking, as well as from treasury operations and gains on investments.
2. Key Segments / Revenue Mix
ICICI Bank's operations are broadly categorized into:
Retail Banking: Focuses on individuals, offering savings and current accounts, fixed deposits, home loans, personal loans, auto loans, credit cards, and wealth management services. This segment is a significant contributor to both deposits and advances.
Wholesale/Corporate Banking: Caters to large and mid-sized corporations, offering working capital finance, term loans, project finance, trade finance, and treasury products.
Treasury: Manages the bank's investment portfolio, foreign exchange operations, and derivative activities.
Other Banking Operations: Includes its international banking operations and other ancillary services.
The bank has a diversified revenue mix, with NII forming the bulk, complemented by robust fee and commission income across its retail and corporate segments.
3. Industry & Positioning
The Indian banking industry is highly competitive, comprising public sector banks (PSBs), private sector banks, foreign banks, and smaller niche banks (like small finance banks). Private sector banks, including ICICI Bank, have steadily gained market share from PSBs due to superior customer service, technology adoption, and generally better asset quality management. ICICI Bank is positioned as one of the "Big Four" private sector banks in India, alongside HDFC Bank, Axis Bank, and Kotak Mahindra Bank. It holds a significant share in credit and deposit markets, leveraging its extensive branch network, ATM presence, and strong digital capabilities to compete effectively.
4. Competitive Advantage (Moat)
Scale and Network: As one of the largest private banks, ICICI Bank benefits from a wide branch and ATM network across India, facilitating broad customer reach and deposit mobilization.
Strong Brand Recognition: A long-established and trusted brand name in the Indian financial landscape, which helps in attracting and retaining customers.
Digital Prowess: Early and continuous investment in digital banking platforms, mobile apps, and payment solutions enhances customer experience, improves operational efficiency, and attracts tech-savvy customers, making switching to competitors less appealing.
Diversified Business Model: Beyond traditional banking, ICICI Bank has successful subsidiaries in insurance (life and general), asset management, and securities, providing cross-selling opportunities and diversified revenue streams for the group.
Switching Costs: For both retail and corporate clients, changing primary banking relationships can involve significant effort, paperwork, and disruption, creating a degree of customer stickiness.
5. Growth Drivers
India's Economic Growth: Sustained GDP growth in India drives demand for credit across retail, corporate, and SME segments.
Financialization of Savings: A structural shift from physical assets to financial assets by Indian households leads to increased deposit growth for banks.
Under-penetrated Credit Market: Relatively low credit penetration in India, especially in retail and SME sectors, offers significant scope for future lending growth.
Digital Adoption: Increasing adoption of digital payments and banking services improves efficiency, reduces costs, and expands the bank's reach to new customer segments.
Market Share Gains: Continued migration of customers from public sector banks to agile and technologically advanced private sector banks like ICICI Bank.
6. Risks
Asset Quality Deterioration: Economic slowdowns, sector-specific downturns, or large corporate defaults can lead to higher non-performing assets (NPAs), requiring increased provisioning and impacting profitability.
Interest Rate Fluctuations: Changes in the RBI's monetary policy and overall interest rate environment can impact the bank's Net Interest Margin (NIM) if asset and liability repricing is mismatched.
Regulatory Changes: Evolving regulations from the Reserve Bank of India (RBI) regarding capital adequacy, lending norms, provisioning, and digital banking can significantly affect operations and profitability.
Intense Competition: Fierce competition from other large private banks, PSBs, and emerging fintech players could put pressure on margins and market share.
Technology and Cyber Security: Risks associated with cyberattacks, data breaches, and system failures pose threats to customer trust and operational stability.
7. Management & Ownership
ICICI Bank is a professionally managed institution with no single promoter group in the traditional sense. It was initially promoted by the erstwhile ICICI Limited, a development financial institution. The bank is now widely held by institutional investors (both domestic and foreign) and retail shareholders. Its management is generally regarded as professional and experienced, with a focus on prudent risk management, governance, and leveraging technology for business growth.
8. Outlook
ICICI Bank is well-positioned to capitalize on India's long-term economic growth trajectory and the ongoing financialization of the economy. Its strong digital capabilities, diversified business model, and focus on asset quality management are key strengths. The bank is expected to continue gaining market share within the competitive Indian banking sector. However, its performance remains susceptible to broader macroeconomic cycles, potential asset quality shocks, and the evolving regulatory landscape. While competitive pressures are intense, the bank's established brand, scale, and strategic investments in technology should support its continued growth, provided the overall operating environment remains supportive.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹896994 Cr.
Stock P/E 16.5
P/B 2.5
Current Price ₹1251.1
Book Value ₹ 497.1
Face Value 2
52W High ₹1494.1
Dividend Yield 0.96%
52W Low ₹ 1187.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Interest Earned | 40865 | 42607 | 44582 | 46326 | 47037 | 48387 | 49080 | 48181 | 48364 | 49594 |
| Other Income | 18615 | 24575 | 22688 | 26617 | 27589 | 31361 | 25496 | 27966 | 28418 | 35020 |
| Total Income | 59480 | 67182 | 67270 | 72943 | 74627 | 79748 | 74576 | 76147 | 76782 | 84614 |
| Interest Expense | 19409 | 20424 | 21122 | 22225 | 22633 | 23047 | 23090 | 22017 | 21874 | 22047 |
| Operating Expenditure | 23909 | 29906 | 28071 | 30839 | 32242 | 36648 | 30169 | 34155 | 34507 | 41562 |
| Provisions and contingencies | 1020 | 698 | 1316 | 1382 | 1268 | 940 | 1822 | 909 | 2647 | 261 |
| Operating Profit | 15142 | 16154 | 16761 | 18496 | 18483 | 19113 | 19494 | 19065 | 17754 | 20744 |
| Profit Before Tax | 15142 | 16154 | 16761 | 18496 | 18483 | 19113 | 19494 | 19065 | 17754 | 20744 |
| Provision for Tax | 3887 | 4181 | 4355 | 4636 | 4654 | 4789 | 5101 | 4808 | 4343 | 5132 |
| Profit After Tax | 11255 | 11973 | 12406 | 13861 | 13829 | 14323 | 14394 | 14256 | 13411 | 15612 |
| Adjustments | -203 | -301 | -710 | -913 | -945 | -821 | -836 | -899 | -873 | -857 |
| Profit After Adjustments | 11053 | 11672 | 11696 | 12948 | 12883 | 13502 | 13558 | 13357 | 12538 | 14755 |
| Adjusted Earnings Per Share | 15.8 | 16.6 | 16.6 | 18.4 | 18.2 | 19 | 19 | 18.7 | 17.5 | 20.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Earned | 54964 | 59294 | 60940 | 62162 | 71982 | 84836 | 89163 | 95407 | 121067 | 159516 | 186331 | 195219 |
| Other Income | 35252 | 42102 | 52458 | 56807 | 59325 | 64950 | 72030 | 62129 | 65112 | 76522 | 108255 | 116900 |
| Total Income | 90216 | 101396 | 113398 | 118969 | 131306 | 149786 | 161192 | 157536 | 186179 | 236038 | 294587 | 312119 |
| Interest Expense | 32318 | 33996 | 34836 | 34262 | 39178 | 44666 | 42659 | 41167 | 50543 | 74108 | 89028 | 89028 |
| Operating Expenditure | 35023 | 40790 | 48170 | 55756 | 64259 | 71518 | 76272 | 73152 | 82439 | 97783 | 127800 | 140393 |
| Provisions and contingencies | 4536 | 12305 | 16582 | 17973 | 20462 | 15014 | 16377 | 8977 | 6940 | 3712 | 4906 | 5639 |
| Operating Profit | 18339 | 14304 | 13809 | 10978 | 7408 | 18589 | 25884 | 34241 | 46256 | 60434 | 72854 | 77057 |
| Profit Before Tax | 18339 | 14304 | 13809 | 10978 | 7408 | 18589 | 25884 | 34241 | 46256 | 60434 | 72854 | 77057 |
| Provision for Tax | 5397 | 3378 | 2469 | 1879 | 1719 | 7363 | 5664 | 8457 | 11793 | 15428 | 18435 | 19384 |
| Profit After Tax | 12942 | 10927 | 11340 | 9100 | 5689 | 11225 | 20220 | 25784 | 34463 | 45007 | 54419 | 57673 |
| Adjustments | -695 | -747 | -1152 | -1387 | -1435 | -1659 | -1835 | -674 | -426 | -750 | -3390 | -3465 |
| Profit After Adjustments | 12247 | 10180 | 10188 | 7712 | 4254 | 9566 | 18384 | 25110 | 34037 | 44256 | 51029 | 54208 |
| Adjusted Earnings Per Share | 19.2 | 15.9 | 15.9 | 12 | 6.6 | 14.8 | 26.6 | 36.1 | 48.7 | 63 | 71.7 | 75.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 25% | 17% | 13% |
| Operating Profit CAGR | 21% | 29% | 31% | 15% |
| PAT CAGR | 21% | 28% | 37% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -14% | 10% | 15% | 20% |
| ROE Average | 19% | 19% | 17% | 14% |
| ROCE Average | 18% | 17% | 15% | 11% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 84705 | 94111 | 104632 | 110630 | 114253 | 122960 | 157588 | 182052 | 214498 | 256144 | 313906 |
| Minority's Interest | 2506 | 3356 | 4865 | 6008 | 6581 | 6795 | 9588 | 5981 | 6687 | 13888 | 14837 |
| Deposits | 385955 | 451077 | 512587 | 585796 | 681317 | 800784 | 959940 | 1091366 | 1210832 | 1443580 | 1641637 |
| Borrowings | 211252 | 220378 | 188287 | 229402 | 210324 | 213852 | 143900 | 161603 | 189062 | 207428 | 218883 |
| Other Liabilities & Provisions | 141662 | 149835 | 175353 | 192445 | 226319 | 232901 | 302796 | 311636 | 337412 | 443023 | 452978 |
| Total Liabilities | 826079 | 918756 | 985725 | 1124281 | 1238794 | 1377292 | 1573812 | 1752637 | 1958490 | 2364063 | 2642241 |
| Cash and balance with RBI | 25838 | 27278 | 31891 | 33273 | 38066 | 35312 | 46302 | 109631 | 68649 | 89943 | 120241 |
| Bank Balance | 21800 | 37758 | 48600 | 55727 | 49325 | 92541 | 101268 | 73495 | 67808 | 72826 | 93783 |
| Investments | 274311 | 286044 | 304373 | 372208 | 398201 | 443473 | 536579 | 567098 | 639552 | 827163 | 886377 |
| Advances | 438490 | 493729 | 515317 | 566854 | 646962 | 706246 | 791801 | 920308 | 1083866 | 1260776 | 1420664 |
| Fixed Assets | 5871 | 8713 | 9338 | 9465 | 9660 | 10409 | 10809 | 10605 | 10969 | 13240 | 15812 |
| Other Assets | 59770 | 65234 | 76205 | 86755 | 96580 | 89312 | 87052 | 71500 | 87647 | 100115 | 105365 |
| Total Assets | 826079 | 918756 | 985725 | 1124281 | 1238794 | 1377292 | 1573812 | 1752637 | 1958490 | 2364063 | 2642241 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 48258 | 47637 | 65036 | 80491 | 88999 | 87391 | 127853 | 147012 | 183126 | 136456 | 162769 |
| Cash Flow from Operating Activities | -12273 | 23645 | 52636 | 19383 | 48671 | 79565 | 138015 | 58111 | -3771 | 157284 | 122805 |
| Cash Flow from Investing Activities | -12932 | -11819 | -1606 | -50573 | -30147 | -42308 | -62987 | -39321 | -68005 | -145931 | -77288 |
| Cash Flow from Financing Activities | 24827 | 5814 | -35470 | 39676 | -19997 | 2992 | -54667 | 17451 | 24791 | 13765 | 5589 |
| Net Cash Inflow / Outflow | -378 | 17640 | 15560 | 8485 | -1474 | 40249 | 20362 | 36241 | -46986 | 25118 | 51106 |
| Closing Cash & Cash Equivalent | 47637 | 65036 | 80491 | 88999 | 87391 | 127853 | 147571 | 183126 | 136456 | 162769 | 214023 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 19.2 | 15.92 | 15.9 | 12 | 6.6 | 14.78 | 26.58 | 36.14 | 48.74 | 63.02 | 71.65 |
| CEPS(Rs) | 21.49 | 18.37 | 19.12 | 15.59 | 10.29 | 19.15 | 31.15 | 39.02 | 51.52 | 66.85 | 80.1 |
| DPS(Rs) | 5 | 5 | 2.5 | 1.5 | 1 | 0 | 2 | 5 | 8 | 10 | 11 |
| Book NAV/Share(Rs) | 132.82 | 142.72 | 158.52 | 167.39 | 172.47 | 185.1 | 223.34 | 256.96 | 301.66 | 358.32 | 432.55 |
| Yield on Advances | 12.53 | 12.01 | 11.83 | 10.97 | 11.13 | 12.01 | 11.26 | 10.37 | 11.17 | 12.65 | 13.12 |
| Yield on Investments | 5.93 | 6.64 | 8.46 | 6.28 | 5.17 | 5.56 | 5.85 | 4.29 | 4.56 | 5.05 | 5.75 |
| Cost of Liabilities | 5.41 | 5.06 | 4.97 | 4.2 | 4.39 | 4.4 | 3.86 | 3.29 | 3.61 | 4.49 | 4.79 |
| NIM (Net Interest Margin) | 2.98 | 2.99 | 2.9 | 2.71 | 2.9 | 3.14 | 3.15 | 3.25 | 3.79 | 3.79 | 3.86 |
| Interest Spread | 7.12 | 6.95 | 6.86 | 6.76 | 6.73 | 7.61 | 7.4 | 7.08 | 7.56 | 8.16 | 8.33 |
| ROA(%) | 1.64 | 1.25 | 1.19 | 0.86 | 0.48 | 0.86 | 1.37 | 1.55 | 1.86 | 2.08 | 2.17 |
| ROE(%) | 16.07 | 12.42 | 11.76 | 8.7 | 5.2 | 9.72 | 14.74 | 15.49 | 17.71 | 19.47 | 19.45 |
| ROCE(%) | 10.75 | 8.62 | 8.36 | 6.79 | 5.9 | 9.08 | 10.91 | 12.96 | 15.34 | 17.47 | 18.11 |
| PER(x) | 14.93 | 13.51 | 15.84 | 23.2 | 60.44 | 21.96 | 21.87 | 20.21 | 18 | 17.39 | 18.82 |
| Price/Book(x) | 2.16 | 1.51 | 1.59 | 1.66 | 2.31 | 1.75 | 2.6 | 2.84 | 2.91 | 3.06 | 3.12 |
| Dividend Yield(%) | 1.59 | 2.11 | 0.9 | 0.54 | 0.25 | 0 | 0.34 | 0.68 | 0.91 | 0.91 | 0.82 |
| EV/Net Sales(x) | 7.17 | 6.04 | 5.74 | 6.57 | 6.49 | 5 | 6.12 | 7.01 | 6.62 | 6.12 | 6.33 |
| EV/Core EBITDA(x) | 17.23 | 13.45 | 11.51 | 14.1 | 16.77 | 12.61 | 12.92 | 15.48 | 15.07 | 15.23 | 15.16 |
| Interest Earned Growth(%) | 11.08 | 7.88 | 2.78 | 2.01 | 15.8 | 17.86 | 5.1 | 7 | 26.9 | 31.76 | 16.81 |
| Net Profit Growth | 10.83 | -15.57 | 3.78 | -19.76 | -37.48 | 97.31 | 80.12 | 27.52 | 33.66 | 30.59 | 20.91 |
| Advances Growth | 13.2 | 12.6 | 4.37 | 10 | 14.13 | 9.16 | 12.11 | 16.23 | 17.77 | 16.32 | 12.68 |
| EPS Growth(%) | 10.49 | -17.13 | -0.08 | -24.55 | -44.99 | 123.94 | 79.86 | 35.94 | 34.89 | 29.29 | 13.69 |
| Loans/Deposits(x) | 54.73 | 48.86 | 36.73 | 39.16 | 30.87 | 26.71 | 14.99 | 14.81 | 15.61 | 14.37 | 13.33 |
| Cash/Deposits(x) | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.05 | 0.1 | 0.06 | 0.06 | 0.07 |
| Current Ratio(x) | 0.71 | 0.63 | 0.59 | 0.64 | 0.58 | 0.55 | 0.56 | 0.52 | 0.53 | 0.57 | 0.54 |
| Quick Ratio(x) | 54.73 | 48.86 | 36.73 | 39.16 | 30.87 | 26.71 | 14.99 | 14.81 | 15.61 | 14.37 | 13.33 |
| CASA % | 44.71 | 45.4 | 49.9 | 51.32 | 48.78 | 44.84 | 46.17 | 48.6 | 45.48 | 41.9 | 41.53 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 35.11 | 36.01 | 36.59 | 37.28 | 37.16 | 37.3 | 37.99 | 37.02 | 35.67 | 34.48 |
| DII | 37.24 | 36.5 | 36.02 | 35.66 | 36.58 | 36.63 | 35.85 | 36.79 | 38.18 | 40.12 |
| Public | 8.12 | 7.92 | 7.88 | 7.74 | 7.58 | 7.48 | 7.41 | 7.46 | 7.47 | 7.4 |
| Others | 19.53 | 19.58 | 19.51 | 19.32 | 18.67 | 18.6 | 18.75 | 18.73 | 18.67 | 18 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 246.31 | 252.84 | 257.48 | 262.69 | 262.31 | 265.62 | 271.09 | 264.49 | 255.08 | 246.9 |
| DII | 261.21 | 256.34 | 253.42 | 251.28 | 258.27 | 260.85 | 255.83 | 262.84 | 273.02 | 287.27 |
| Public | 56.96 | 55.59 | 55.45 | 54.51 | 53.54 | 53.24 | 52.86 | 53.27 | 53.44 | 52.98 |
| Others | 137.01 | 137.47 | 137.27 | 136.14 | 131.83 | 132.48 | 133.77 | 133.77 | 133.53 | 128.86 |
| Total | 701.48 | 702.23 | 703.62 | 704.62 | 705.95 | 712.19 | 713.55 | 714.37 | 715.07 | 716.01 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.