logo

Equity Analysis

NEWS
Gainers & Losers
Corporate Results - Detailed News
ICICI Bank
26-Jan-25   08:35 Hrs IST
ICICI Bank has reported 15% growth in net profit at Rs 11792.42 crore for the quarter ended December 2024 (Q3FY2025). The bank has posted 9% growth in net interest income (NII), while the core fee income of the bank improved 16% in Q3FY2025. The Net Interest Margin (NIM) of the bank improved to 4.25% in Q3FY2025 compared to 4.43% in the corresponding quarter of previous year.

On business front, the bank as has posted 14% growth in business with strong 14% surge in loan book. The asset quality of the bank was stable in Q3FY2025. Bank has also maintained stable credit to deposit ratio at 86.5% at end December 2024 from 86.6% at end December 2023. The CASA ratio of the bank has improved to 40.5% at end December 2024 from 39.6% at end December 2023.

Asset quality stable: The bank has maintained stable asset quality in Q3FY2025.

The fresh slippages of loans stood at Rs 6085 crore in Q3FY2025 compared with 5073 crore in previous quarter and Rs 5714 crore in the corresponding quarter last year.

The recoveries and upgradations of NPAs was at Rs 3392 crore and the write-off of loans was at Rs 2011 crore in Q3FY2025.

The standard restructured loan book of the bank stood at Rs 1416 crore end December 2024 compared to Rs 1734 crore a quarter ago.

Provision coverage ratio was steady at 78.20% at end December 2024 compared to 78.50% a quarter ago and 80.70% a year ago.

The capital adequacy ratio of the bank stood at 14.7% with Tier I ratio at 14.0% at end December 2024.

The risk weighted assets of the bank has increased 17% YoY to Rs 1546707 crore end December 2024,

Asset Quality Indicators: ICICI Bank

'

Dec/24

Sep/24

Jun/24

Mar/24

Dec/23

Variation

QoQ

YTD

YoY
Gross NPA (Rs Crore)

 27745.33

 27121.15

 28718.63

 27961.68

 28774.63

 2

 -1

 -4
Net NPA (Rs Crore)

 5897.76

 5685.14

 5684.79

 5377.79

 5378.48

 4

 10

 10
% Gross NPA

 1.96

 1.97

 2.15

 2.16

 2.30

 -1

 -20

 -34
% Net NPA

 0.42

 0.42

 0.43

 0.42

 0.44

 0

 0

 -2
% PCR

 78.20

 78.50

 79.70

 80.30

 80.70

 -30

 -210

 -250
% CRAR - Basel III

 14.71

 15.35

 15.96

 16.33

 14.61

 -64

 -162

 10
% CRAR - Tier I - Basel III

 14.04

 14.65

 15.24

 15.60

 13.94

 -61

 -156

 10

Variation in basis points for figures given in percentages and in % for figures in Rs crore

'

Business Highlights:

Healthy business growth: The business of the bank has increased 14% YoY to Rs 2834675 crore end December 2024, driven by 14% surge in advances to Rs 1314366 crore. Deposits rose 14% to Rs 1520309 crore at end December 2024.

CASA deposits ratio improves: The CASA deposits of the bank increased 17% YoY to Rs 615586 crore at end December 2024. The current account deposits increased 24% to Rs 190438 crore, while saving account deposits increased 13% to Rs 425148 crore end December 2024. The CASA ratio improved to 40.5% at end December 2024 compared to 39.6% at end December 2023, while remained steady from 40.6% a quarter ago. The term deposits have increased 12% to Rs 904723 crore end December 2024.

Strong loan growth: Advances growth was driven by retail loans rising 11% YoY to Rs 703265 crore at end December 2024, while credit to agriculture increased 12% to Rs 79496 crore and MSME 32% to Rs 248048 crore at end December 2024. The corporate credit has moved up 13% to Rs 280680 crore end December 2024. The overseas credit has declined 19% to Rs 31588 crore end December 2024.

Investment book of the bank rose 8% YoY to Rs 471978 crore at end December 2024. The SLR book was flat at Rs 368342 crore, while non SLR book jumped 52% to Rs 103636 crore at end December 2024.

Margins ease: The bank has showed 19 bps YoY jump in cost of deposits to 4.91%, while yield on advances declined 14 bps YoY to 9.65% in Q3FY2025. Thus, the NIM has declined 18 bps YoY and 2 bps qoq to 4.25%

Branch expansion: The bank has added 129 branches and 157 ATMs in Q3FY2025, taking overall tally to 6742 branches and 16277 ATM`s end December 2024.

Book value of the bank stood at Rs 377.8 per share at end December 2024, while the adjusted book value (net of NNPA and 10% of restructured advances) was Rs 369.3 per share at end December 2024.

Quarterly Performance

NII rises on healthy loan growth: Bank has recorded 13% increase in the interest earned at Rs 41299.82 crore, while interest expenses increased 16% to Rs 20929.21 crore in Q3FY2025. NII improved 9% to Rs 20370.61 crore in the quarter ended December 2024.

Healthy growth in the core fee income: Bank has posted strong 16% growth in core fee income to Rs 6180 crore, while the treasury income surged 202% to Rs 371 crore leading to 16% growth in the overall non-interest income to Rs 7068.05 crore in the quarter ended December 2024.

Expenses ratio improves: The operating expenses of the bank increased 5% to Rs 10552.11 crore, as other expenses moved up 6% to Rs 6623.06 crore, while employee expenses increased 3% to Rs 3929.05 crore in Q3FY2025. Cost to income ratio improved to 38.5% in Q3FY2025 compared with 40.6% in Q3FY2024, helping the Operating Profit to increase 15% to Rs 16886.55 crore.

Provisions and contingencies rises: The bank has showed 17% rise in provisions to Rs 1226.65 crore.

Effective tax rate declined to 24.7% in Q3FY2025 from 24.9% in Q3FY2024. Net Profit rose by 15% YoY to Rs 11792.42 crore during quarter ended December 2024.

Consolidated results

The consolidated profit after tax increased by 16.6% yoy to Rs 12883 crore in Q3FY2025 from Rs 11053 crore in Q3FY2024. Consolidated assets grew by 14.7% yoy to Rs 2531488 crore end December 2024 from Rs 2208018 crore end December 2023.

Key subsidiaries

The annualised premium equivalent of ICICI Prudential Life Insurance (ICICI Life) was Rs 6905 crore in 9MFY2025 compared to Rs 5430 crore in 9MFY2024. Value of New Business (VNB) of ICICI Life was Rs 1575 crore in 9MFY2025 compared to Rs 1451 crore in 9MFY2024. The VNB margin was 22.8% in 9MFY2025 compared to 24.6% in FY2024 and 26.7% in 9MFY2024. The profit after tax increased to Rs 803 crore in 9MFY2025 compared to Rs 679 crore in 9MFY2024 and Rs 326 crore in Q3FY2025 compared to Rs 227 crore in Q3FY2024.

The Gross Direct Premium Income (GDPI) of ICICI Lombard General Insurance Company (ICICI General) was Rs 6214 crore in Q3FY2025 as compared to Rs 6230 crore in Q3FY2024. The combined ratio stood at 102.7% in Q3FY2025 compared to 103.6% in Q3FY2024. The profit after tax of ICICI General increased by 67.9% to Rs 724 crore in Q3FY2025 from Rs 431 crore in Q3FY2024. With effect from 1 October 2024, long-term products are accounted on 1/n basis, as mandated by IRDAI, hence Q3 numbers are not fully comparable.

The profit after tax of ICICI Prudential Asset Management Company, as per Ind AS, increased to Rs 632 crore in Q3FY2025 from Rs 546 crore in Q3FY2024.

The profit after tax of ICICI Securities, on a consolidated basis, as per Ind AS, increased to Rs 504 crore in Q3FY2025 from Rs 466 crore in Q3FY2024.

Financial Performance 9MFY2025:

Bank has posted 15% increase in net profit to Rs 34597.41 crore in the nine months ended December 2024 (9MFY2025). The net interest income increased 9% to Rs 59971.50 crore, while non-interest income moved up 23% to Rs 21246.63 crore, pushing up net total income by 12% to Rs 81218.13 crore in 9MFY2025. The operating expenses increased 7% to Rs 31583.56 crore, while provision and contingencies galloped 30% to Rs 3791.92 crore, allowing profit before tax to increase 14% to Rs 45842.65 crore in 9MFY2025. The cost-to-income ratio improved to 38.9% in 9MFY2025 compared to 40.6% in 9MFY2024. An effective tax rate declined to 24.5% in 9MFY2025 compared to 24.9% in 9MFY2024. The net profit has increased 15% to Rs 34597.41 crore in 9MFY2025.

ICICI Bank: Results

Particulars

2412 (3)

2312 (3)

Var %

2412 (9)

2312 (9)

Var %

2403 (12)

2303 (12)

Var %
Interest Earned

 41299.82

 36694.58

 13

 120832.98

 104942.58

 15

 142890.94

 109231.34

 31
Interest Expended

 20929.21

 18016.03

 16

 60861.48

 49729.66

 22

 68585.22

 47102.74

 46
Net Interest Income

 20370.61

 18678.55

 9

 59971.50

 55212.92

 9

 74305.72

 62128.60

 20
Other Income

 7068.05

 6097.06

 16

 21246.63

 17308.99

 23

 22957.77

 19831.45

 16
Net Total Income

 27438.66

 24775.61

 11

 81218.13

 72521.91

 12

 97263.49

 81960.05

 19
Operating Expenses

 10552.11

 10051.99

 5

 31583.56

 29429.90

 7

 39132.73

 32873.24

 19
Operating Profits

 16886.55

 14723.62

 15

 49634.57

 43092.01

 15

 58130.76

 49086.81

 18
Provisions & Contingencies

 1226.65

 1049.37

 17

 3791.92

 2924.44

 30

 3642.93

 6665.58

 -45
Profit Before Tax

 15659.90

 13674.25

 15

 45842.65

 40167.57

 14

 54487.83

 42421.23

 28
EO

 0.00

 0.00

 -

 0.00

 0.00

 -

 0.00

 0.00

 -
PBT after EO

 15659.90

 13674.25

 15

 45842.65

 40167.57

 14

 54487.83

 42421.23

 28
Provision for tax

 3867.48

 3402.71

 14

 11245.24

 9986.83

 13

 13599.56

 10524.73

 29
PAT

 11792.42

 10271.54

 15

 34597.41

 30180.74

 15

 40888.27

 31896.50

 28
EPS*(Rs)

 66.8

 58.2

 '

 65.3

 57.0

 '

 57.9

 45.2

 '
Adj BV (Rs)

 369.3

 309.2

 '

 369.3

 309.2

 '

 325.0

 274.1

 '

* Annualized on current equity of Rs 1412.12 crore. Face Value: Rs 2, Figures in Rs crore

Source: Capitaline Corporate Database
'

Powered by Capital Market - Live News