Company Valuation: ICICI Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,095,558 4,025,735 5,074,452 6,125,394 7,676,081 8,875,752 - -
Change - 92.11% 26.05% 20.71% 25.32% 15.63% - -
Enterprise Value (EV) 2,095,558 4,025,735 5,074,452 6,125,394 7,676,081 8,875,752 8,875,752 8,875,752
Change - 92.11% 26.05% 20.71% 25.32% 15.63% 0% 0%
P/E ratio 26.8x 24.6x 22.1x 19.5x 19.1x 19.2x 17.6x 15.3x
PBR 1.82x 2.73x 2.98x 3.05x 3.22x 3.2x 2.77x 2.41x
PEG - 0.3x 0.6x 0.5x 0.7x 1.3x 1.93x 1.1x
Capitalization / Revenue 4.22x 6.95x 7.69x 7.47x 7.89x 8.11x 7.2x 6.3x
EV / Revenue 0x 0x 0x 0x 0x 8.11x 7.2x 6.3x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 13.3x 11.8x 10.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 2 5 8 10 11.35 12.56 13.8
Rate of return - 0.34% 0.68% 0.91% 0.91% 0.9% 1% 1.1%
EPS 2 12.08 23.67 32.98 44.89 57.33 65.59 71.57 81.92
Distribution rate - 8.45% 15.2% 17.8% 17.4% 17.3% 17.6% 16.8%
Net sales 1 497,157 579,580 659,836 819,600 972,635 1,094,870 1,232,679 1,407,907
EBITDA - - - - - - - -
EBIT 1 281,013 363,971 392,503 490,868 581,308 667,678 751,563 866,873
Net income 1 79,308 161,927 233,395 318,965 408,883 462,394 505,499 578,070
Net Debt - - - - - - - -
Reference price 2 323.75 582.10 730.30 877.25 1,093.30 1,256.90 1,256.90 1,256.90
Nbr of stocks (in thousands) 6,472,765 6,915,882 6,948,449 6,982,496 7,021,020 7,061,622 - -
Announcement Date 5/9/20 4/24/21 4/23/22 4/22/23 4/27/24 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
19.16x - - 0.9% 101B
5.23x - - 5.93% 236B
19.46x - - 3.35% 70.82B
13.47x - - 5.44% 57.66B
5.56x - - 5.05% 57.35B
7.36x - - 7.2% 47.36B
4.15x - - 6.63% 46.15B
10.03x - - 4.37% 42.12B
14.2x - - 3.53% 37.69B
Average 10.96x - - percentage-no-prefix 77.43B
Weighted average by Cap. 10.26x - - percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. ICICIBANK Stock
  4. Valuation ICICI Bank Limited