WEBSITE BSE:500116 NSE: IDBI BANK L Inc. Year: 2004 Industry: Bank - Private My Bucket: Add Stock
Last updated: 15:59
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
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 | 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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1018.4 | 1018.4 | 1018.4 | 1018.4 | 1018.4 | 1018.4 | 1018.4 | 1018.4 | 1018.4 | 1018.4 |
| FII | 3.46 | 4.85 | 5.02 | 4.98 | 4.51 | 4.94 | 5.81 | 5.05 | 5.54 | 6.02 |
| DII | 1.8 | 1.75 | 1.76 | 1.92 | 1.97 | 2.05 | 1.73 | 1.38 | 1.34 | 1.04 |
| Public | 51.59 | 50.24 | 50.06 | 49.94 | 50.35 | 49.86 | 49.31 | 50.41 | 49.97 | 49.78 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1075.24 | 1075.24 | 1075.24 | 1075.24 | 1075.24 | 1075.24 | 1075.24 | 1075.24 | 1075.24 | 1075.24 |
* 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.