Bank - Private · Founded 2014 · www.idfcfirstbank.com · BSE 539437 · NSE IDFCFIRSTB · ISIN INE092T01019
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 20% | 29% | 18% | 0% |
| Operating Profit CAGR | -52% | 120% | 0% | 0% |
| PAT CAGR | -49% | 124% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 4% | -1% | 4% | 4% |
| ROE Average | 4% | 8% | 6% | 2% |
| ROCE Average | 6% | 8% | 7% | 7% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.45 | 37.43 | 37.37 | 35.37 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 24.3 | 23.65 | 21.02 | 19.57 | 27.12 | 25.68 | 23.8 | 24.63 | 36.75 | 36.52 |
| DII | 10.35 | 10.52 | 11.64 | 15.26 | 25.3 | 28.46 | 32.54 | 33.46 | 30.19 | 30.53 |
| Public | 27.91 | 28.4 | 29.96 | 29.81 | 47.58 | 45.86 | 43.66 | 41.91 | 33.05 | 32.94 |
| 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 | 264.64 | 264.64 | 264.64 | 264.64 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 171.71 | 167.22 | 148.85 | 146.43 | 198.51 | 188.03 | 174.57 | 180.78 | 315.91 | 314.17 |
| DII | 73.11 | 74.38 | 82.45 | 114.17 | 185.18 | 208.36 | 238.66 | 245.55 | 259.54 | 262.65 |
| Public | 197.22 | 200.76 | 212.16 | 223.03 | 348.32 | 335.83 | 320.21 | 307.59 | 284.12 | 283.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 706.68 | 706.99 | 708.11 | 748.27 | 732 | 732.21 | 733.43 | 733.93 | 859.57 | 860.17 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.45 | 37.43 | 37.37 | 35.37 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 24.3 | 23.65 | 21.02 | 19.57 | 27.12 | 25.68 | 23.8 | 24.63 | 36.75 | 36.52 |
| DII | 10.35 | 10.52 | 11.64 | 15.26 | 25.3 | 28.46 | 32.54 | 33.46 | 30.19 | 30.53 |
| Public | 62.55 | 62.57 | 62.63 | 64.63 | 100 | 100 | 100 | 100 | 100 | 100 |
| 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 | 264.64 | 264.64 | 264.64 | 264.64 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 171.71 | 167.22 | 148.85 | 146.43 | 198.51 | 188.03 | 174.57 | 180.78 | 315.91 | 314.17 |
| DII | 73.11 | 74.38 | 82.45 | 114.17 | 185.18 | 208.36 | 238.66 | 245.55 | 259.54 | 262.65 |
| Public | 442.04 | 442.35 | 443.47 | 483.63 | 732 | 732.21 | 733.43 | 733.93 | 859.57 | 860.17 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 706.68 | 706.99 | 708.11 | 748.27 | 732 | 732.21 | 733.43 | 733.93 | 859.57 | 860.17 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.