WEBSITE BSE:532659 NSE: IDFC Inc. Year: 1997 Industry: Finance - NBFC My Bucket: Add Stock
Last updated: 00:00
IDFC Ltd is a holding company. The Company is a NBFC, which is engaged in making an investment enterprise. Its segments comprises Financing, which incorporates Banking Business, and Others, which incorporates asset management. The Company is in preserving investment in IDFC Financial Holding Company Ltd, which in turn, holds investments in IDFC Bank Ltd (IDFC Bank), IDFC Alternatives Ltd, IDFC Asset Management Company Ltd and IDFC Infra Debt Fund Ltd. The Company, via its subsidiaries, is engaged in groups, consisting of Banking enterprise, Pub...Read More
IDFC Ltd is a holding company. The Company is a NBFC, which is engaged in making an investment enterprise. Its segments comprises Financing, which incorporates Banking Business, and Others, which incorporates asset management. The Company is in preserving investment in IDFC Financial Holding Company Ltd, which in turn, holds investments in IDFC Bank Ltd (IDFC Bank), IDFC Alternatives Ltd, IDFC Asset Management Company Ltd and IDFC Infra Debt Fund Ltd. The Company, via its subsidiaries, is engaged in groups, consisting of Banking enterprise, Public Markets Asset Management Infrastructure Debt Fund and Alternative Asset Management. IDFC Bank's groups are cut up into 3 components: Commercial & Wholesale Banking, Bharat Banking and Consumer Banking. Its Commercial Banking commercial enterprise incorporates the Middle Market Group, and the Small & Medium Enterprises Group. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹17280 Cr.
Stock P/E 25.7
P/B 1.3
Current Price ₹108
Book Value ₹ 83.7
Face Value 10
52W High ₹0
Dividend Yield 11.11%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 2 | 22 | 49 | 30 | 53 | 27 | 37 | -8 | 10 | 12 |
| Other Income | 3 | 0 | 9 | -0 | 0 | 3 | 0 | 0 | 0 | 0 |
| Total Income | 5 | 22 | 58 | 30 | 53 | 30 | 37 | -8 | 10 | 12 |
| Total Expenditure | 6 | 8 | 3 | 4 | 49 | 7 | 6 | 5 | 3 | 8 |
| Operating Profit | -1 | 15 | 56 | 25 | 4 | 23 | 31 | -13 | 7 | 4 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -1 | 15 | 56 | 25 | 4 | 15 | 31 | -13 | 7 | 4 |
| Provision for Tax | 17 | 7 | 11 | 3 | 371 | 4 | 7 | -5 | 3 | 1 |
| Profit After Tax | -18 | 7 | 45 | 23 | -367 | 12 | 24 | -7 | 4 | 3 |
| Adjustments | 212 | 245 | 287 | 249 | 3754 | 253 | 200 | 218 | 344 | 83 |
| Profit After Adjustments | 194 | 253 | 332 | 272 | 3387 | 264 | 224 | 210 | 348 | 86 |
| Adjusted Earnings Per Share | 1.2 | 1.6 | 2.1 | 1.7 | 21.2 | 1.7 | 1.4 | 1.3 | 2.2 | 0.5 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 8139 | 8772 | 9640 | 9021 | 10393 | 620 | 355 | 341 | 34 | 88 | 154 | 51 |
| Other Income | 10 | 18 | 134 | 1616 | 534 | 53 | 163 | 32 | 52 | 4 | 0 | 0 |
| Total Income | 8148 | 8790 | 9774 | 10636 | 10927 | 672 | 518 | 373 | 85 | 92 | 154 | 51 |
| Total Expenditure | 845 | 1141 | 1831 | 3159 | 2336 | 414 | 354 | 250 | 59 | 25 | 64 | 22 |
| Operating Profit | 7304 | 7649 | 7943 | 7477 | 8590 | 258 | 164 | 123 | 26 | 66 | 91 | 29 |
| Interest Expense | 4676 | 5055 | 5658 | 5736 | 6650 | 1 | 6 | 3 | 10 | 0 | 0 | 0 |
| Depreciation | 34 | 31 | -61 | 62 | 149 | 13 | 14 | 32 | 3 | 0 | 0 | 0 |
| Profit Before Tax | 2594 | 2563 | 2346 | -959 | 1791 | 977 | -701 | -916 | -452 | 73 | 1065 | 29 |
| Provision for Tax | 751 | 738 | 596 | -367 | 483 | 198 | -148 | 60 | 25 | 61 | 391 | 6 |
| Profit After Tax | 1842 | 1824 | 1750 | -592 | 1309 | 780 | -553 | -977 | -478 | 13 | 673 | 24 |
| Adjustments | -6 | -22 | -43 | -1958 | -610 | 89 | -287 | -18 | 142 | 51 | 3571 | 845 |
| Profit After Adjustments | 1836 | 1803 | 1707 | -2550 | 699 | 869 | -839 | -995 | -336 | 64 | 4244 | 868 |
| Adjusted Earnings Per Share | 12.1 | 11.9 | 10.7 | -16 | 4.4 | 5.4 | -5.3 | -6.2 | -2.1 | 0.4 | 26.5 | 5.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 75% | -23% | -24% | -33% |
| Operating Profit CAGR | 38% | -10% | -19% | -36% |
| PAT CAGR | 5077% | 0% | -3% | -10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 26% | 11% | 18% | 9% |
| ROE Average | 7% | 0% | -3% | 3% |
| ROCE Average | 10% | 2% | -2% | 4% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 13683 | 15040 | 17277 | 10109 | 10820 | 11276 | 10385 | 8321 | 8215 | 8927 | 11597 |
| Minority's Interest | 25 | 40 | 44 | 6635 | 7096 | 156 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 36803 | 39320 | 42919 | 43185 | 36432 | 3321 | 0 | 0 | 0 | 0 | 0 |
| Current Liability | 20078 | 20077 | 26330 | 25927 | 61709 | 612 | 144 | 151 | 110 | 9 | 53 |
| Other Liabilities & Provisions | 73 | 194 | -252 | -727 | 241 | 222 | 13 | 52 | 36 | 18 | 36 |
| Total Liabilities | 70662 | 74672 | 86317 | 85129 | 116299 | 15587 | 10558 | 8568 | 8360 | 9164 | 11686 |
| Loans | 48127 | 50050 | 47172 | 39935 | 36282 | 4190 | 0 | 0 | 0 | 0 | 0 |
| Investments | 3309 | 3888 | 14610 | 10415 | 15339 | 8418 | 7938 | 6426 | 7016 | 7702 | 11221 |
| Fixed Assets | 1302 | 1285 | 1370 | 1725 | 2202 | 1270 | 885 | 918 | 834 | 0 | 0 |
| Other Loans | 302 | 389 | 536 | 722 | 1141 | 115 | 82 | 52 | 26 | 19 | 80 |
| Other Non Current Assets | 836 | 391 | 320 | 487 | 87 | 0 | 59 | 0 | 0 | 0 | 0 |
| Current Assets | 16787 | 18669 | 22309 | 31844 | 61247 | 1593 | 1146 | 1054 | 484 | 291 | 382 |
| Total Assets | 70662 | 74672 | 86317 | 85129 | 116299 | 15587 | 10558 | 8568 | 8360 | 9164 | 11686 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 104 | 190 | 319 | 225 | 2968 | 598 | 307 | 150 | 678 | 42 | 286 |
| Cash Flow from Operating Activities | -5498 | -1486 | 7524 | 2994 | -3806 | -761 | 3418 | -1206 | -102 | 43 | 4128 |
| Cash Flow from Investing Activities | -2006 | 184 | -17628 | 8640 | -20361 | -713 | 154 | 2386 | -509 | 204 | -2357 |
| Cash Flow from Financing Activities | 7589 | 1432 | 10010 | -8891 | 26382 | 1183 | -3729 | -652 | -25 | -3 | -1900 |
| Net Cash Inflow / Outflow | 85 | 130 | -94 | 2743 | 2215 | -291 | -157 | 528 | -636 | 244 | -129 |
| Closing Cash & Cash Equivalent | 190 | 319 | 225 | 2968 | 5183 | 307 | 150 | 678 | 42 | 286 | 158 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 12.12 | 11.89 | 10.72 | -15.99 | 4.38 | 5.44 | -5.26 | -6.23 | -2.1 | 0.4 | 26.52 |
| CEPS(Rs) | 12.39 | 12.23 | 10.6 | -3.32 | 9.13 | 4.96 | -3.37 | -5.92 | -2.97 | 0.08 | 4.21 |
| DPS(Rs) | 2.6 | 2.6 | 2.6 | 0 | 0.25 | 0.75 | 0 | 3.15 | 0 | 0 | 12 |
| Book NAV/Share(Rs) | 90.14 | 99.02 | 108.34 | 63.34 | 67.78 | 70.55 | 64.91 | 52 | 51.36 | 55.87 | 72.48 |
| Net Profit Margin | 22.64 | 20.8 | 18.15 | -6.56 | 12.59 | 125.81 | -155.45 | -286.6 | -1417.09 | 14.8 | 437.71 |
| Operating Margin | 89.32 | 86.84 | 83.03 | 52.95 | 81.23 | 157.79 | -195.65 | -268.11 | -1310.89 | 83.73 | 692.15 |
| PBT Margin | 31.87 | 29.21 | 24.34 | -10.63 | 17.24 | 157.69 | -197.21 | -268.87 | -1341.9 | 83.73 | 692.15 |
| ROA(%) | 2.81 | 2.51 | 2.17 | -0.69 | 1.3 | 1.18 | -4.23 | -10.21 | -5.64 | 0.15 | 6.46 |
| ROE(%) | 14.22 | 12.73 | 10.84 | -4.33 | 12.51 | 7.06 | -5.11 | -10.46 | -5.79 | 0.15 | 6.56 |
| ROCE(%) | 11.48 | 10.92 | 10.32 | 5.99 | 9.44 | 1.66 | -5.52 | -9.77 | -5.34 | 0.86 | 10.38 |
| Price/Earnings(x) | 11.85 | 10.28 | 15.57 | 0 | 12.44 | 8.94 | 0 | 0 | 0 | 153.58 | 2.96 |
| Price/Book(x) | 1.59 | 1.23 | 1.54 | 0.64 | 0.8 | 0.69 | 0.71 | 0.29 | 0.92 | 1.1 | 1.08 |
| Dividend Yield(%) | 1.81 | 2.13 | 1.56 | 0 | 0.46 | 1.54 | 0 | 21.21 | 0 | 0 | 15.29 |
| EV/Net Sales(x) | 9.3 | 8.52 | 9.6 | 7.67 | 9.2 | 17.61 | 20.09 | 4.83 | 222.12 | 108.76 | 79.19 |
| EV/Core EBITDA(x) | 10.37 | 9.77 | 11.65 | 9.25 | 11.13 | 42.26 | 43.45 | 13.44 | 287.67 | 143.98 | 134.4 |
| Interest Earned Growth(%) | 28.33 | 7.78 | 9.89 | -6.42 | 15.21 | -94.04 | -42.64 | -4.15 | -90.11 | 160.45 | 75.26 |
| Net Profit Growth | 18.8 | -0.99 | -4.07 | -133.82 | 321.1 | -40.42 | -170.87 | -76.72 | 51.09 | 102.72 | 5083.45 |
| EPS Growth(%) | 21.38 | -1.93 | -9.86 | -249.25 | 127.39 | 24.29 | -196.55 | -18.56 | 66.23 | 119.06 | 6512.94 |
| Interest Coverage(x) % | 1.55 | 1.51 | 1.41 | 0.83 | 1.27 | 1603 | -125.54 | -351.35 | -42.27 | 0 | 0 |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 21.34 | 20.58 | 21.22 | 21.45 | 20.42 | 21.75 | 20.03 | 19.54 | 20.99 | 20.82 |
| DII | 28.21 | 28.87 | 33.34 | 33.84 | 36.93 | 37.12 | 32.1 | 31.22 | 30.13 | 31.02 |
| Public | 50.45 | 50.55 | 45.44 | 44.71 | 42.65 | 41.13 | 47.88 | 49.24 | 48.88 | 48.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 34.07 | 32.86 | 33.89 | 34.3 | 32.68 | 34.79 | 32.05 | 31.27 | 33.58 | 33.3 |
| DII | 45.03 | 46.09 | 53.25 | 54.11 | 59.08 | 59.4 | 51.35 | 49.95 | 48.21 | 49.63 |
| Public | 80.54 | 80.71 | 72.58 | 71.5 | 68.24 | 65.81 | 76.6 | 78.78 | 78.2 | 77.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 159.64 | 159.65 | 159.72 | 159.92 | 160 | 160 | 160 | 160 | 160 | 160 |
* 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.
