Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
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
52W Low
Dividend Yield
11.11%

IDFC Overview

Business

IDFC Ltd. is primarily a Non-Operative Financial Holding Company (NOFHC) based in India. Its core business revolves around holding a significant equity stake in IDFC FIRST Bank, a private sector bank. The company was initially established as an infrastructure financing institution and later transitioned into a holding company to facilitate the formation of IDFC FIRST Bank as per regulatory requirements. Following the divestment of its Asset Management Company (IDFC AMC) in 2022, IDFC Ltd. is now almost exclusively a pure-play holding company for IDFC FIRST Bank. It makes money primarily through dividends received from its investment in IDFC FIRST Bank and potential value creation from strategic corporate actions, such as the proposed reverse merger with the bank.

Revenue Mix

As a non-operative financial holding company, IDFC Ltd. does not have traditional diversified business segments. Its revenue streams are predominantly:

Dividend Income: From its significant equity stake in IDFC FIRST Bank.

Investment Income: From deploying its cash reserves (e.g., from the IDFC AMC sale) in various financial instruments until strategic deployment or merger.

Post the sale of IDFC AMC, its revenue mix is almost entirely dominated by its financial investments, particularly the IDFC FIRST Bank stake.

Industry

IDFC Ltd. operates as a financial holding company, distinct from a typical operating financial institution. Its positioning is as the promoter entity for a mid-sized private sector bank, IDFC FIRST Bank. In the broader Indian financial sector, such NOFHC structures are unique, often created due to specific regulatory mandates for new bank licenses. Its intrinsic value and market perception are highly correlated with the performance and future prospects of IDFC FIRST Bank.

MOAT

IDFC Ltd. as a holding company does not possess a traditional "moat" in terms of brand, network effects, or high switching costs for customers. Its primary advantage is derived from:

Significant Stake in IDFC FIRST Bank: Its substantial ownership gives it influence and direct exposure to the bank's growth.

Regulatory Genesis: Its existence was a regulatory necessity for promoting IDFC FIRST Bank, and its current structure positions it for potential value unlocking through a reverse merger.

Capital Pool: Having realized capital from the AMC sale provides flexibility for future strategic actions.

Growth Drivers

Performance of IDFC FIRST Bank: Growth in IDFC FIRST Bank's loan book, improving asset quality, expanding net interest margins, and overall profitability will lead to higher dividends and appreciation in the value of IDFC Ltd.'s core asset.

Reverse Merger with IDFC FIRST Bank: The proposed reverse merger of IDFC Ltd. into IDFC FIRST Bank is the most significant near-term growth driver. Its successful completion is expected to eliminate the holding company discount, unlock substantial value for IDFC Ltd. shareholders, and create a simplified corporate structure.

Strategic Capital Deployment: Efficient deployment of the capital realized from the IDFC AMC sale can also contribute to value.

Risks

Performance of IDFC FIRST Bank: Any deterioration in IDFC FIRST Bank's asset quality, slower-than-expected growth, increased competition, or regulatory challenges for the bank could negatively impact IDFC Ltd.'s primary asset value.

Merger Delays/Failure: The proposed reverse merger is subject to numerous regulatory approvals (RBI, NCLT, SEBI, etc.) and shareholder consensus. Any significant delays, rejections, or unfavorable terms could lead to sustained holding company discount and uncertainty.

Holding Company Discount: If the merger does not materialize or is significantly delayed, the market might continue to apply a holding company discount to IDFC Ltd.'s shares, valuing it below the sum of its parts.

Regulatory Changes: Changes in banking or financial sector regulations in India could impact the structure or viability of financial holding companies.

Interest Rate Volatility: Changes in interest rates can affect IDFC FIRST Bank's net interest margin and profitability.

Management & Ownership

IDFC Ltd.'s Board of Directors oversees its strategic direction, particularly regarding its investment in IDFC FIRST Bank and the proposed merger. The company is considered the promoter of IDFC FIRST Bank. Ownership is diversified, with significant institutional and public shareholding. The management's focus is currently on navigating the complexities of the regulatory environment and executing the proposed corporate restructuring to unlock shareholder value.

Outlook

The outlook for IDFC Ltd. is largely tied to two key factors: the performance trajectory of IDFC FIRST Bank and the successful execution of the proposed reverse merger. On the positive side, IDFC FIRST Bank has demonstrated improving operational metrics and a clear growth strategy, which bodes well for the value of IDFC Ltd.'s stake. The primary bullish driver is the potential for significant value unlocking if the reverse merger proceeds smoothly, eliminating the holding company discount and offering IDFC Ltd. shareholders direct ownership in the bank. However, the path to merger is laden with regulatory approvals and timelines which can be unpredictable. Any delays or complications in the merger process, or any unforeseen challenges impacting IDFC FIRST Bank's growth and asset quality, could weigh on IDFC Ltd.'s stock performance. The balanced view suggests that while there is considerable upside potential from the merger, investors must monitor the progress of regulatory approvals and the underlying performance of IDFC FIRST Bank closely.

IDFC Share Price

Live · BSE / NSE · Inception: 1997
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

IDFC Quarterly Results

#(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

IDFC Profit & Loss

#(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

IDFC Balance Sheet

#(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

IDFC Cash Flow

#(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

IDFC Ratios

# 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

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +75% -23% -24% -33%
Operating Profit CAGR +38% -10% -19% -36%
PAT CAGR +5077% -3% -10%
Share Price CAGR +26% +4% +14% +8%
ROE Average +7% 0% -3% +3%
ROCE Average +10% +2% -2% +4%

IDFC Shareholding Pattern

Latest · Jun 2024
100% held
Promoters 0 %
FII 20.82 %
DII (MF + Insurance) 31.02 %
Public (retail) 100 %
# Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 0000000000
FII 21.3420.5821.2221.4520.4221.7520.0319.5420.9920.82
DII 28.2128.8733.3433.8436.9337.1232.131.2230.1331.02
Public 100100100100100100100100100100
Others 0000000000
Total 100100100100100100100100100100

IDFC Peer Comparison

Finance - NBFC Edit Columns

IDFC Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

IDFC Pros & Cons

Pros

  • Stock is providing a good dividend yield of 11.11 %.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 0%.
  • Company has a low return on equity of 0% over the last 3 years.
  • The company has delivered a poor profit growth of -2% over past five 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