Sharescart Research Club logo

IDBI Bank Overview

1. Business Overview

IDBI Bank Ltd. is an Indian banking and financial services company. It operates as a universal bank, offering a comprehensive range of banking products and services to corporate, retail, agricultural, and MSME customers. Its core business model revolves around accepting deposits, lending funds (retail loans, corporate loans), providing treasury services (investment in government securities, bonds), and offering various fee-based services such as payment solutions, trade finance, and wealth management. The bank primarily generates income through net interest margin (difference between interest earned on assets and interest paid on liabilities) and non-interest income from fees, commissions, and treasury operations.

2. Key Segments / Revenue Mix

As a universal bank, IDBI Bank's revenue streams typically originate from:

Retail Banking: Loans to individuals (home loans, personal loans, vehicle loans), debit/credit card services, and deposit products.

Corporate Banking: Loans and financial services to large corporations, project finance, working capital finance, and trade finance.

Treasury Operations: Investment in government securities, corporate bonds, foreign exchange operations, and derivative products.

Other Banking Operations: Primarily includes earnings from allied services such and para-banking activities.

Specific percentage contributions vary by reporting period but generally, Net Interest Income (NII) from lending constitutes the largest portion of its revenue, complemented by non-interest income.

3. Industry & Positioning

IDBI Bank operates in the highly competitive Indian banking sector, which includes a mix of large public sector banks, agile private sector banks, and niche foreign banks. Historically a Development Financial Institution (DFI), IDBI Bank transitioned into a commercial bank and is now categorized as a 'private sector bank' following the acquisition of a majority stake by Life Insurance Corporation of India (LIC). Despite this classification, it often operates with characteristics influenced by significant government/LIC ownership, positioning it uniquely between traditional public and purely private banks. It is a mid-sized player in terms of asset size compared to leading private sector banks and larger public sector banks.

4. Competitive Advantage (Moat)

IDBI Bank possesses a competitive advantage stemming from its:

Extensive Branch Network: A nationwide presence provides reach and access to a diverse customer base, particularly in semi-urban and rural areas.

Historical Legacy: Its past as a DFI has provided it with long-standing relationships with various corporate entities.

Strategic Ownership by LIC: LIC's majority stake can provide stability, capital support, and potential for cross-selling insurance and financial products leveraging LIC's vast agent network and customer base.

However, its moat is not as strong as that of top-tier private banks due to past asset quality challenges and intense competition.

5. Growth Drivers

Indian Economic Growth: A growing economy drives demand for credit across retail, corporate, and MSME segments.

Improving Asset Quality: Continued reduction in Non-Performing Assets (NPAs) and strengthening of the balance sheet will free up capital for fresh lending and improve profitability.

Digitalization: Adoption of digital banking services can enhance efficiency, reduce costs, and expand customer reach, especially in semi-urban and rural areas.

Leveraging LIC Ecosystem: Synergy with LIC for cross-selling various financial products (insurance, mutual funds) to a broader customer base.

Potential Strategic Disinvestment: A successful divestment by the government and LIC to a private entity could bring in capital, enhance operational efficiency, and lead to more aggressive market strategies.

6. Risks

Asset Quality Concerns: While improving, a deterioration in the economic environment or specific sector stress could lead to a resurgence of NPAs.

Intense Competition: Fierce competition from larger, more technologically advanced private banks and established public sector banks for deposits and loans can impact margins and market share.

Regulatory Risks: Changes in banking regulations by the Reserve Bank of India (RBI) regarding capital adequacy, lending norms, or provisioning could impact profitability and operations.

Strategic Divestment Delays: Uncertainty or prolonged delays in the government's plan for strategic divestment could impact investor sentiment and the bank's long-term strategic planning.

Interest Rate Volatility: Fluctuations in interest rates can impact Net Interest Margin (NIM) and profitability.

7. Management & Ownership

IDBI Bank is currently promoted by Life Insurance Corporation of India (LIC), which holds a majority stake. The Government of India also holds a significant share. This ownership structure makes it a unique 'private sector bank' with strong governmental/public sector backing. The management team, while operating under the 'private sector bank' umbrella, has been influenced by its public sector roots, leading to a focus on balance sheet clean-up and governance, particularly in recent years. The current structure implies oversight from LIC and the Government, impacting strategic decisions and operational autonomy compared to fully private peers.

8. Outlook

IDBI Bank presents a mixed outlook. The bullish case hinges on India's robust economic growth sustaining credit demand, the bank's continued improvement in asset quality, and successful monetization of its legacy strengths like branch network and corporate relationships. A potential strategic divestment by the government and LIC could be a significant catalyst, unlocking value, infusing fresh capital, and potentially leading to more agile operational strategies under new private ownership. The synergies with LIC's vast ecosystem also offer a unique cross-selling advantage.

Conversely, the bearish view points to the inherent challenges of operating in a highly competitive banking landscape where larger private sector banks demonstrate greater agility and technological prowess. Delays or complications in the strategic divestment process could prolong uncertainty and hinder the bank's ability to attract top talent and capital. Persistent competitive pressure on margins, potential for new asset quality challenges in an evolving economic cycle, and the need to scale up technologically to match peers remain ongoing challenges that could temper growth expectations.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

IDBI Bank Key Financials

Market Cap ₹74729 Cr.

Stock P/E 9.8

P/B 1.2

Current Price ₹69.5

Book Value ₹ 56.3

Face Value 10

52W High ₹118.5

Dividend Yield 0%

52W Low ₹ 61.1

IDBI Bank Share Price

| |

Volume
Price

IDBI Bank Quarterly Price

Show Value Show %

IDBI Bank Peer Comparison

IDBI Bank Quarterly Results

#(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 6549 6995 6670 7445 7819 6983 7027 7109 7080 7804
Other Income 1031 961 857 1368 810 2107 1472 2155 1271 1714
Total Income 7580 7956 7527 8813 8629 9090 8499 9264 8352 9518
Interest Expense 3102 3298 3428 3562 3583 3683 3851 3816 3862 3944
Operating Expenditure 2123 2452 1997 2227 2216 2180 2269 2300 2539 2466
Provisions and contingencies 321 113 -443 554 166 235 -179 -650 -539 291
Operating Profit 2034 2093 2546 2470 2664 2991 2557 3797 2489 2816
Profit Before Tax 2034 2093 2546 2470 2664 2991 2557 3797 2489 2816
Provision for Tax 553 438 806 621 734 919 533 556 530 828
Profit After Tax 1481 1655 1739 1849 1929 2072 2024 3241 1959 1987
Adjustments 28 10 -5 12 19 15 -5 -11 -5 20
Profit After Adjustments 1509 1665 1734 1861 1948 2087 2019 3230 1954 2007
Adjusted Earnings Per Share 1.4 1.5 1.6 1.7 1.8 1.9 1.9 3 1.8 1.9

IDBI Bank Profit & Loss

#(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 28164 28058 27805 23046 22102 20854 19962 18316 20592 26446 28917 29020
Other Income 4189 3518 4207 7248 3535 4631 4782 4919 4575 3925 5142 6612
Total Income 32354 31576 32013 30294 25637 25485 24744 23235 25167 30370 34059 35633
Interest Expense 22387 21931 22019 17376 16162 13841 11408 9122 9130 12226 14257 15473
Operating Expenditure 4105 4206 5243 4892 5258 6447 6172 6503 7233 8370 8619 9574
Provisions and contingencies 4491 10369 13280 20538 26940 14125 4706 5093 3525 1449 541 -1077
Operating Profit 1371 -4930 -8529 -12512 -22724 -8928 2459 2518 5279 8324 10642 11659
Profit Before Tax 1371 -4930 -8529 -12512 -22724 -8928 2459 2518 5279 8324 10642 11659
Provision for Tax 414 -1306 -3460 -4355 -7711 3920 1010 0 1592 2561 3053 2447
Profit After Tax 957 -3624 -5069 -8157 -15013 -12847 1449 2518 3687 5763 7589 9211
Adjustments -15 33 54 25 26 12 65 16 19 25 42 -1
Profit After Adjustments 942 -3591 -5016 -8132 -14987 -12835 1514 2534 3706 5788 7631 9210
Adjusted Earnings Per Share 5.9 -17.4 -24.4 -26.4 -19.4 -12.4 1.4 2.4 3.4 5.4 7.1 8.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 9% 16% 7% 0%
Operating Profit CAGR 28% 62% 0% 23%
PAT CAGR 32% 44% 0% 23%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -22% 7% 13% 1%
ROE Average 16% 14% 11% -12%
ROCE Average 16% 14% 12% 2%

IDBI Bank Balance Sheet

#(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 24375 28058 23262 21908 38347 34836 37628 42572 46319 51073 61620
Minority's Interest 51 61 71 86 97 104 113 128 138 153 165
Deposits 259523 265087 268216 247777 227190 222214 230660 232850 255313 277366 309975
Borrowings 61832 70592 56364 63186 45288 36749 15908 14345 12638 17083 19932
Other Liabilities & Provisions 10263 11476 14575 17953 10190 6797 14344 12645 17089 18985 21270
Total Liabilities 356044 375275 362488 350909 321111 300699 298653 302540 331498 364659 412962
Cash and balance with RBI 13157 13827 13350 13169 12732 10539 13013 27796 16639 13991 21294
Bank Balance 1486 9481 19383 20612 8572 19956 22295 8005 12608 12018 23182
Investments 97347 92810 93075 91848 93328 81996 81471 83475 100409 115719 118453
Advances 208377 215893 190826 171740 146790 129845 128152 136959 162546 188576 218399
Fixed Assets 3026 7041 6893 6350 7842 7719 7402 9588 9305 9435 12120
Other Assets 32598 35741 38422 46687 51379 50156 45849 36318 29516 24813 19433
Total Assets 356044 375275 362488 350909 321111 300699 298653 302540 331498 364659 412962

IDBI Bank Cash Flow

#(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 16849 14643 23308 32732 33781 21304 30495 35308 35800 29247 26009
Cash Flow from Operating Activities -1991 -567 8000 -12514 -34215 208 10214 5068 -2701 -1252 25796
Cash Flow from Investing Activities -272 -715 -464 720 116 -296 -59 -195 -294 -222 -344
Cash Flow from Financing Activities -61 2927 1889 12843 21622 9279 -5342 -4383 -3569 -1768 -6990
Net Cash Inflow / Outflow -2323 1645 9424 1049 -12477 9191 4813 490 -6565 -3242 18462
Closing Cash & Cash Equivalent 14526 16288 32732 33781 21304 30495 35308 35800 29247 26009 44477

IDBI Bank Ratios

# 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) 5.87 -17.44 -24.36 -26.37 -19.37 -12.36 1.41 2.36 3.45 5.38 7.1
CEPS(Rs) 6.85 -16.54 -22.86 -25.23 -18.93 -12 1.72 2.73 3.89 5.87 7.56
DPS(Rs) 0.75 0 0 0 0 0 0 0 1 1.5 2.1
Book NAV/Share(Rs) 141.6 109.05 86.67 54.65 40.87 27.29 29.15 31.72 35.45 40.12 47.53
Yield on Advances 13.52 13 14.57 13.42 15.06 16.06 15.58 13.37 12.67 14.02 13.24
Yield on Investments 8.12 7.36 8.41 10.72 7.27 8.15 8.47 6.82 6.75 7.33 7.76
Cost of Liabilities 6.97 6.53 6.78 5.59 5.93 5.34 4.63 3.69 3.41 4.15 4.32
NIM (Net Interest Margin) 1.8 1.85 1.83 1.91 2.27 2.89 3.49 3.59 3.92 4.3 3.84
Interest Spread 6.55 6.46 7.79 7.83 9.13 10.72 10.95 9.68 9.26 9.87 8.92
ROA(%) 0.28 -0.99 -1.37 -2.29 -4.47 -4.13 0.48 0.84 1.16 1.66 1.95
ROE(%) 4.29 -16.05 -25.16 -47.02 -61.94 -42.86 4.85 7.69 10.21 14.19 16.1
ROCE(%) 7.2 0.06 -4.07 -10.09 -22.62 -7.96 7.38 7.04 11.37 15.68 16.26
PER(x) 12.1 0 0 0 0 0 27.38 18.16 13.06 15.03 10.95
Price/Book(x) 0.5 0.64 0.87 1.32 1.14 0.71 1.32 1.35 1.27 2.02 1.63
Dividend Yield(%) 1.06 0 0 0 0 0 0 0 2.22 1.85 2.7
EV/Net Sales(x) 2.6 3.03 2.58 3.71 3.68 2.72 2.87 3.3 2.96 3.94 3.58
EV/Core EBITDA(x) 12.49 15.61 15.12 10.65 19.3 10.93 8.01 7.93 6.93 10.65 9.25
Interest Earned Growth(%) 5.85 -0.38 -0.9 -17.12 -4.1 -5.65 -4.28 -8.25 12.43 28.43 9.35
Net Profit Growth -17.92 -478.56 -39.89 -60.91 -84.05 14.42 111.28 73.8 46.43 56.32 31.68
Advances Growth 5.41 3.61 -11.61 -10 -14.53 -11.54 -1.3 6.87 18.68 16.01 15.82
EPS Growth(%) -18.23 -397.04 -39.69 -8.24 26.54 36.17 111.39 67.36 46.27 56.18 31.83
Loans/Deposits(x) 23.83 26.63 21.01 25.5 19.93 16.54 6.9 6.16 4.95 6.16 6.43
Cash/Deposits(x) 0.05 0.05 0.05 0.05 0.06 0.05 0.06 0.12 0.07 0.05 0.07
Current Ratio(x) 0.38 0.35 0.35 0.37 0.41 0.37 0.35 0.36 0.39 0.42 0.38
Quick Ratio(x) 23.83 26.63 21.01 25.5 19.93 16.54 6.9 6.16 4.95 6.16 6.43
CASA % 25.06 25.89 31.46 37.13 42.54 47.76 50.46 56.79 53.03 50.43 46.56

IDBI Bank Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 94.71 94.71 94.71 94.71 94.71 94.71 94.71 94.71 94.71 94.71
FII 0.32 0.45 0.47 0.46 0.42 0.46 0.54 0.47 0.51 0.56
DII 0.17 0.16 0.16 0.18 0.18 0.19 0.16 0.13 0.12 0.1
Public 4.8 4.67 4.66 4.64 4.68 4.64 4.59 4.69 4.65 4.63
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

IDBI Bank News

IDBI Bank Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Company has a low return on equity of 14% over the last 3 years.
whatsapp