Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹61353 Cr.
Stock P/E
41.2
P/B
1.3
Current Price
₹71.3
Book Value
₹ 54.7
Face Value
10
52W High
₹87
52W Low
₹ 58.1
Dividend Yield
0.35%

IDFC First Bank Overview

Business

IDFC First Bank Ltd. is a private sector bank in India, formed in December 2018 through the merger of erstwhile IDFC Bank and Capital First. It provides a comprehensive suite of banking and financial products and services to retail customers, Micro, Small & Medium Enterprises (MSMEs), and corporate and institutional clients. The bank's core business model involves accepting deposits and lending funds. It 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 non-interest income from fee-based services such as wealth management, transaction banking, foreign exchange, and payment solutions.

Revenue Mix

While specific revenue contributions are not provided, IDFC First Bank's operations are broadly categorized:

Retail Banking: This segment focuses on offering a wide range of products including personal loans, home loans, vehicle loans, consumer durable loans, credit cards, and retail deposits (savings accounts, current accounts, fixed deposits). This is a strategic growth area for the bank.

Wholesale Banking: Caters to large corporates, mid-corporates, and MSMEs by providing working capital, term loans, project finance, and trade finance solutions.

Treasury Operations: Manages the bank's investment portfolio, foreign exchange activities, and money market operations.

The bank has a stated strategy of increasing its retail loan book and retail liability base to improve margins and diversify its asset portfolio.

Industry

The Indian banking industry is highly competitive, comprising public sector banks, established private sector banks, foreign banks, and small finance banks. Private sector banks are generally recognized for their customer service, technological adoption, and operational agility. IDFC First Bank is a relatively newer entrant in its current full-service private banking avatar post-merger. It positions itself as a challenger, competing with larger, more entrenched private banks like HDFC Bank, ICICI Bank, and Axis Bank. Its strategy emphasizes retail growth, digital innovation, and competitive product offerings to gain market share.

MOAT

IDFC First Bank is actively building its competitive advantages:

Strong Retail Focus & Digital Strategy: Significant investments in digital infrastructure and customer acquisition through online channels aim to enhance customer experience, improve efficiency, and foster customer loyalty.

Experienced Management: The bank benefits from a management team, led by V. Vaidyanathan, with a proven track record in building and scaling retail lending businesses.

Improving Liability Franchise: Consistent efforts to improve its Current Account Savings Account (CASA) ratio and overall retail deposit base are gradually reducing its cost of funds, which is a key competitive advantage for any bank.

Agility: As a relatively newer full-service bank, it can potentially adapt to market changes and adopt new technologies faster than legacy players.

However, it currently lacks the extensive branch network, vast customer base, or deep-rooted brand loyalty of the top-tier private banks.

Growth Drivers

Robust Indian Economic Growth: A growing economy and rising per capita income are expected to fuel increased credit demand across both retail and corporate segments.

Retail Asset Growth: Continued expansion of its retail loan book (e.g., personal loans, home loans, vehicle finance) and enhancement of product penetration within this segment.

Deposit Franchise Expansion: Strategic focus on growing its retail deposit base, particularly CASA deposits, to lower funding costs and expand Net Interest Margins (NIMs).

Digital Transformation: Leveraging technology to improve customer onboarding, service delivery, and operational efficiency, thereby extending reach and optimizing costs.

Asset Quality Improvement: Sustained reduction in Non-Performing Assets (NPAs) and strengthening of recovery mechanisms will free up capital for further lending and boost profitability.

Network Expansion: Strategic increase in its physical branch network and ATM presence in key target geographies.

Risks

Credit Risk: Exposure to potential loan defaults across its retail and corporate portfolios. Economic slowdowns or sector-specific distress could lead to higher NPAs.

Interest Rate Risk: Fluctuations in market interest rates can adversely impact the bank's Net Interest Margin (NIM) and overall profitability.

Competition: Intense competition from well-capitalized private banks, public sector banks, and emerging FinTech companies for both deposits and lending opportunities.

Regulatory Risk: Changes in banking regulations, capital adequacy norms, or provisioning requirements by the Reserve Bank of India (RBI) could impact the bank's operations, compliance costs, and financial performance.

Execution Risk: Challenges in consistently executing its growth strategy, managing operational expenses effectively, and maintaining asset quality during periods of rapid expansion.

Funding Risk: Difficulty in sustaining retail deposit growth or over-reliance on more expensive wholesale funding sources could increase funding costs and affect margins.

Management & Ownership

The bank is led by V. Vaidyanathan as MD & CEO, who previously founded and led Capital First and has extensive experience in retail finance. The management team largely consists of professionals with backgrounds in retail finance and banking.

As a private bank, IDFC First Bank does not have a traditional single promoter group post-merger. Ownership is diversified among institutional investors (domestic and foreign), retail shareholders, and IDFC Ltd., which holds a significant stake and is undergoing a reverse merger process with the bank. Upon completion of this merger, IDFC Ltd. will cease to be a standalone promoter entity.

Outlook

IDFC First Bank has demonstrated notable progress since its merger, particularly in fortifying its retail liability franchise and expanding its retail asset book. The bank's clear strategic emphasis on retail banking, digital adoption, and asset quality improvement positions it favorably to capitalize on India's economic growth trajectory and increasing credit demand. The experienced management team, particularly in retail finance, supports confidence in its execution capabilities.

However, the bank operates within a highly competitive and regulated landscape. It continues to build scale, diversify its revenue streams, and enhance profitability metrics to align with top-tier private banks. Inherent credit risk associated with its growth ambitions, combined with the need to maintain asset quality during expansion, remains a critical factor. The ongoing corporate restructuring, including the reverse merger of IDFC Ltd., aims to simplify its structure but also involves execution elements. Overall, the outlook suggests a bank with significant growth potential, balanced by the need to navigate competitive pressures and execution challenges to establish itself as a leading player.

IDFC First Bank Share Price

Live · BSE / NSE · Inception: 2014
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

IDFC First 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 7880 8220 8789 8957 9343 9413 9642 9937 10417 10553
Other Income 1517 1642 1574 1727 1780 1895 2227 1891 2125 1630
Total Income 9396 9863 10363 10684 11123 11308 11869 11828 12542 12183
Interest Expense 3592 3750 4093 4169 4440 4505 4709 4824 4924 4876
Operating Expenditure 4219 4442 4422 4539 4922 5008 4930 5129 5608 6237
Provisions and contingencies 655 722 994 1732 1338 1450 1659 1452 1398 869
Operating Profit 930 948 853 245 422 344 571 424 611 201
Profit Before Tax 930 948 853 245 422 344 571 424 611 201
Provision for Tax 198 216 210 33 82 49 118 76 133 -130
Profit After Tax 732 732 643 212 340 296 453 348 479 331
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 732 732 643 212 340 296 453 348 479 331
Adjusted Earnings Per Share 1 1 0.9 0.3 0.5 0.4 0.6 0.5 0.6 0.4

IDFC First Bank Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Interest Earned 8578 9098 12204 16240 15968 17173 22728 30325 36502 40549
Other Income 1019 1120 852 1722 2211 3173 4467 5932 6977 7873
Total Income 9597 10218 13056 17963 18180 20345 27195 36257 43478 48422
Interest Expense 6515 7126 8743 10228 8585 7465 10091 13870 17208 19333
Operating Expenditure 1332 1797 6091 5765 7053 9597 12108 16148 18892 21904
Provisions and contingencies 236 160 1432 4316 2023 3109 1665 2382 5515 5378
Operating Profit 1514 1135 -3210 -2346 519 175 3331 3857 1864 1807
Profit Before Tax 1514 1135 -3210 -2346 519 175 3331 3857 1864 1807
Provision for Tax 451 180 -1330 498 36 43 846 915 374 197
Profit After Tax 1063 955 -1880 -2843 483 132 2485 2942 1490 1611
Adjustments -44 -76 -28 0 0 0 0 0 0 0
Profit After Adjustments 1019 880 -1908 -2843 483 132 2485 2942 1490 1611
Adjusted Earnings Per Share 3 2.6 -4 -5.9 0.9 0.2 3.8 4.2 2 2.1

IDFC First Bank Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 14677 15274 18199 15404 17900 21082 25848 32274 38156
Minority's Interest 0 0 0 0 0 0 0 0 0
Deposits 40098 48039 70354 65079 88536 105540 144470 200570 252010
Borrowings 50262 57287 69983 57397 45786 52963 57212 50936 38984
Other Liabilities & Provisions 7027 5781 8563 11279 10849 10561 12353 12430 14759
Total Liabilities 112064 126382 167099 149159 163072 190146 239882 296210 343909
Cash and balance with RBI 2995 3021 4101 3348 4670 11281 10562 10988 13985
Bank Balance 2145 1856 5425 814 1104 4421 3216 1493 1114
Investments 50164 60904 58245 45174 45182 45935 60913 74500 80505
Advances 49402 52165 86302 85595 100550 117858 151795 194592 233113
Fixed Assets 793 797 940 999 1231 1308 1914 2580 2663
Other Assets 6560 7636 12051 13153 10271 9264 11263 11962 12456
Total Assets 112064 126382 167099 149159 163072 190146 239882 296210 343909

IDFC First Bank Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 2904 5140 4877 9526 4163 5773 15702 13779 12481
Cash Flow from Operating Activities 14128 -5978 17364 10966 14042 2679 3563 11543 14465
Cash Flow from Investing Activities -4918 -1027 -1365 -3790 -2833 -2960 -11996 -9887 -3478
Cash Flow from Financing Activities -6974 6742 -12220 -12539 -9598 10211 6509 -2954 -8668
Net Cash Inflow / Outflow 2236 -263 3779 -5363 1610 9929 -1924 -1298 2319
Closing Cash & Cash Equivalent 5140 4877 9526 4163 5773 15702 13779 12481 15099

IDFC First Bank Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 3 2.58 -3.99 -5.91 0.85 0.21 3.75 4.16 2.04
CEPS(Rs) 3.53 3.3 1.97 -5.25 1.45 0.83 4.41 5.05 3.18
DPS(Rs) 0.75 0.75 0 0 0 0 0 0 0.25
Book NAV/Share(Rs) 43.18 44.87 38.06 32.02 31.54 33.88 39 45.57 51.91
Yield on Advances 17.36 17.44 14.14 18.97 15.88 14.57 14.97 15.58 15.66
Yield on Investments 7.68 7.28 6.76 9.54 8.05 6.88 5.83 5.8 7
Cost of Liabilities 7.21 6.77 6.23 8.35 6.39 4.71 5 5.51 5.91
NIM (Net Interest Margin) 1.97 1.67 2.25 4.46 4.87 5.41 5.58 5.84 5.87
Interest Spread 10.15 10.68 7.91 10.62 9.49 9.86 9.97 10.07 9.74
ROA(%) 0.95 0.8 -1.28 -1.8 0.31 0.07 1.16 1.1 0.47
ROE(%) 7.24 6.38 -11.23 -16.92 2.9 0.68 10.6 10.14 4.24
ROCE(%) 10.34 8.19 2.04 3.94 6.41 4.86 9.16 9.1 6.33
PER(x) 19.79 18.32 0 0 65.43 186.33 14.65 18.11 27
Price/Book(x) 1.37 1.06 1.45 0.66 1.77 1.17 1.41 1.65 1.06
Dividend Yield(%) 1.26 1.58 0 0 0 0 0 0 0.46
EV/Net Sales(x) 8.21 8.07 7.9 4.16 4.85 4.52 4.12 3.44 2.17
EV/Core EBITDA(x) 40.24 56.66 -54.22 34.29 30.45 23.64 18.74 16.71 10.74
Interest Earned Growth(%) 0 6.06 34.13 33.07 -1.68 7.54 32.35 33.43 20.37
Net Profit Growth 0 -10.09 -296.76 -51.24 116.99 -72.62 1778.15 18.41 -49.35
Advances Growth 0 5.59 65.44 -0.82 17.47 17.21 28.79 28.19 19.8
EPS Growth(%) 0 -13.75 -254.36 -48.16 114.4 -75 1664.43 10.84 -51.09
Loans/Deposits(x) 125.35 119.25 99.47 88.2 51.71 50.18 39.6 25.4 15.47
Cash/Deposits(x) 0.07 0.06 0.06 0.05 0.05 0.11 0.07 0.05 0.06
Current Ratio(x) 1.25 1.27 0.83 0.69 0.51 0.44 0.42 0.37 0.32
Quick Ratio(x) 125.35 119.25 99.47 88.2 51.71 50.18 39.6 25.4 15.47
CASA % 5.06 11.79 12.87 32.16 51.77 48.41 49.73 47.25 46.91

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +20% +29% +18%
Operating Profit CAGR -52% +120%
PAT CAGR -49% +124%
Share Price CAGR +4% -1% +4% +4%
ROE Average +4% +8% +6% +2%
ROCE Average +6% +8% +7% +7%

IDFC First Bank Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 0 %
FII 36.52 %
DII (MF + Insurance) 30.53 %
Public (retail) 100 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 37.4537.4337.3735.37000000
FII 24.323.6521.0219.5727.1225.6823.824.6336.7536.52
DII 10.3510.5211.6415.2625.328.4632.5433.4630.1930.53
Public 62.5562.5762.6364.63100100100100100100
Others 0000000000
Total 100100100100100100100100100100

IDFC First Bank Peer Comparison

Bank - Private Edit Columns

IDFC First Bank Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

IDFC First Bank Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Promoter holding is low: 0%.
  • Company has a low return on equity of 8% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp