Watchlist Manager

Watchlist

Price: 292.6 INR 1.53%

Market Cap: 1.5T INR

Income Statement

Net Interest Income

Non Interest Income

Currency: INR

		Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Jun-2016	Sep-2016	Jun-2017	Sep-2017	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Net Interest Income		19 107	18 794	18 324	19 122	20 112	21 034	22 593	23 925	24 962	25 716	25 902	26 496	27 278	30 930	30 550	31 028	31 879	33 653	32 461	34 008	35 482	37 545	38 832	37 120	75 030	75 420	78 200	88 115	96 146	148 072	204 005	225 855	251 795	276 626	288 548	293 955	298 718	304 323	311 128	321 160	322 091	328 944	345 700	355 872	384 008	410 510	441 964	466 499	475 358	480 038	484 801	490 985	499 843	503 712	496 798	496 791	501 851
Interest Income		58 592	59 555	59 610	60 357	61 138	60 976	61 786	61 591	61 465	61 471	60 886	61 085	61 835	66 576	65 762	66 765	68 574	73 586	73 445	78 820	84 957	93 219	100 089	37 120	75 030	75 420	78 200	163 385	250 068	387 149	529 062	603 601	676 995	739 819	788 947	786 951	773 577	760 099	743 140	728 161	716 177	716 966	733 855	753 441	801 469	861 585	941 386	1 021 568	1 090 758	1 143 844	1 183 792	1 215 197	1 241 439	1 266 719	1 279 448	1 296 681	1 310 994
Interest Expense		39 485	40 761	41 286	41 236	41 027	39 942	39 194	37 666	36 504	35 755	34 984	34 590	34 558	35 646	35 213	35 737	36 695	39 933	40 983	44 812	49 475	55 675	61 258	0	0	0	0	75 270	153 921	239 076	325 057	377 745	425 199	463 192	500 399	492 995	474 858	455 776	432 012	407 001	394 087	388 022	388 155	397 569	417 461	451 075	499 422	555 068	615 400	663 805	698 991	724 212	741 596	763 007	782 649	799 890	809 143
Non Interest Income		9 855	9 932	10 046	11 108	12 334	12 617	12 836	14 444	15 188	17 190	19 035	17 419	15 768	14 327	11 191	11 148	11 049	13 170	12 268	11 933	12 526	15 619	17 069	16 240	35 560	37 160	37 940	34 700	32 655	53 087	78 871	87 607	101 831	112 840	121 913	120 188	123 907	124 197	152 536	163 048	171 629	173 412	143 947	127 750	122 939	145 620	166 394	203 626	228 891	223 118	233 995	227 418	238 066	239 271	249 394	258 193	233 671
Revenue		28 962 N/A	28 726 -1%	28 370 -1%	30 230 +7%	32 446 +7%	33 651 +4%	35 429 +5%	38 369 +8%	40 150 +5%	42 906 +7%	44 937 +5%	43 915 -2%	43 046 -2%	45 257 +5%	41 741 -8%	42 176 +1%	42 928 +2%	46 823 +9%	44 729 -4%	45 941 +3%	48 008 +4%	53 164 +11%	55 901 +5%	53 360 -5%	110 590 +107%	112 580 +2%	116 140 +3%	122 815 +6%	128 801 +5%	201 159 +56%	282 876 +41%	313 462 +11%	353 626 +13%	389 466 +10%	410 461 +5%	414 143 +1%	422 625 +2%	428 520 +1%	463 664 +8%	484 208 +4%	493 720 +2%	502 356 +2%	489 647 -3%	483 622 -1%	506 947 +5%	556 130 +10%	608 358 +9%	670 125 +10%	704 249 +5%	703 156 0%	718 796 +2%	718 403 0%	737 909 +3%	742 983 +1%	746 192 +0%	754 984 +1%	735 522 -3%
Pre-Tax Income
Loan Loss Provision		(8 479)	0	(7 103)	(8 207)	(8 757)	0	(9 832)	(9 579)	(9 896)	0	(15 790)	(16 160)	(19 286)	(4 522)	(17 201)	(16 513)	(13 756)	(3 607)	(9 648)	(9 472)	(8 638)	(3 082)	(1 965)	(21 830)	(42 390)	(46 070)	(50 590)	(48 757)	(50 654)	(81 703)	(123 230)	(152 757)	(169 002)	(210 289)	(166 945)	(226 556)	(221 150)	(189 955)	(135 944)	(162 721)	(152 278)	(138 019)	(148 147)	(111 518)	(109 316)	(117 835)	(45 508)	(114 940)	(127 620)	(111 245)	(68 659)	(109 068)	(108 945)	(104 888)	(54 712)	(112 537)	(92 787)
Non Interest Expense		(17 615)	(23 267)	(15 730)	(15 582)	(15 736)	(25 923)	(16 783)	(17 369)	(18 057)	(33 236)	(18 767)	(19 089)	(19 416)	(31 063)	(20 130)	(20 599)	(21 464)	(31 016)	(23 416)	(23 936)	(24 526)	(32 194)	(33 521)	(23 230)	(49 540)	(51 920)	(52 410)	(55 090)	(59 440)	(90 818)	(144 400)	(148 080)	(167 645)	(191 906)	(255 856)	(222 146)	(221 701)	(221 099)	(263 989)	(231 198)	(247 537)	(255 424)	(241 417)	(259 414)	(271 715)	(283 509)	(357 205)	(316 081)	(321 474)	(333 288)	(392 144)	(350 121)	(355 641)	(360 685)	(415 291)	(377 956)	(385 631)
Pre-Tax Income		2 865 N/A	5 459 +91%	5 534 +1%	6 438 +16%	7 951 +24%	7 728 -3%	8 810 +14%	11 418 +30%	12 194 +7%	9 670 -21%	10 379 +7%	8 665 -17%	4 342 -50%	9 672 +123%	4 409 -54%	5 063 +15%	7 708 +52%	12 201 +58%	11 666 -4%	12 534 +7%	14 844 +18%	17 887 +20%	20 413 +14%	8 300 -59%	18 660 +125%	14 590 -22%	13 140 -10%	18 968 +44%	18 708 -1%	28 639 +53%	15 246 -47%	12 627 -17%	16 980 +34%	(12 728) N/A	(12 339) +3%	(34 559) -180%	(20 226) +41%	17 465 N/A	63 732 +265%	90 288 +42%	93 903 +4%	108 912 +16%	100 083 -8%	112 690 +13%	125 917 +12%	154 787 +23%	205 645 +33%	239 105 +16%	255 155 +7%	258 624 +1%	257 994 0%	259 214 +0%	273 324 +5%	277 410 +1%	276 190 0%	264 491 -4%	257 103 -3%
Net Income
Tax Provision		(20)	0	(74)	(590)	(1 140)	0	(466)	(1 850)	(2 100)	0	(224)	1 027	2 975	(2 107)	999	802	(516)	(3 097)	(3 333)	(3 907)	(4 948)	(6 524)	(7 375)	(2 770)	(6 720)	(5 170)	(5 280)	(7 661)	(6 342)	(9 593)	(4 375)	48	(1 676)	9 163	21 761	29 216	24 288	10 377	(49 193)	(57 555)	(57 163)	(59 285)	(23 081)	(25 986)	(28 441)	(40 128)	(58 767)	(70 598)	(75 939)	(73 586)	(73 897)	(72 335)	(75 326)	(75 727)	(71 596)	(72 184)	(68 643)
Income from Continuing Operations		2 846	5 459	5 460	5 848	6 811	7 728	8 344	9 568	10 094	9 670	10 156	9 693	7 318	7 565	5 407	5 865	7 192	9 103	8 334	8 627	9 896	11 363	13 038	5 530	11 940	9 420	7 860	11 307	12 366	19 046	10 871	12 675	15 304	(3 565)	9 422	(5 343)	4 062	27 843	14 539	32 734	36 742	49 628	77 002	86 704	97 475	114 658	146 879	168 507	179 216	185 038	184 096	186 879	197 998	201 683	204 594	192 307	188 460
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	(65)	0	0	0	(56)	0	0	0	(75)	0	(120)	(220)	(210)	(220)	(215)	(314)	(507)	(662)	(679)	(633)	(636)	(530)	(591)	(575)	(569)	(726)	(747)	(774)	(828)	(833)	(606)	(352)	(611)	(1 000)	(1 178)	(1 578)	(1 336)	(1 015)	(1 222)	(1 400)	(1 500)	(1 489)	(1 607)	(1 579)
Equity Earnings Affiliates		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	40	240	320	290	380	547	669	792	784	606	678	385	84	(159)	205	1 664	2 143	2 129	1 974	2 328	(27)	1 273	2 768	3 173	6 803	6 434	5 199	4 592	4 774	3 441	4 107	4 059	3 877	5 481
Net Income (Common)		2 846 N/A	5 459 +92%	5 460 +0%	5 848 +7%	6 811 +16%	7 728 +13%	8 344 +8%	9 568 +15%	10 094 +5%	9 670 -4%	10 156 +5%	9 693 -5%	7 318 -25%	7 500 +2%	5 407 -28%	5 865 +8%	7 192 +23%	9 047 +26%	8 334 -8%	8 627 +4%	9 896 +15%	11 289 +14%	12 964 +15%	5 450 -58%	11 960 +119%	9 530 -20%	7 930 -17%	11 472 +45%	12 599 +10%	19 207 +52%	11 001 -43%	12 779 +16%	15 276 +20%	(3 522) N/A	9 278 N/A	(5 849) N/A	3 329 N/A	27 479 +725%	15 477 -44%	34 129 +121%	38 096 +12%	50 774 +33%	78 497 +55%	86 072 +10%	98 398 +14%	116 817 +19%	149 052 +28%	174 135 +17%	184 073 +6%	188 901 +3%	187 674 -1%	190 431 +1%	200 039 +5%	204 291 +2%	207 163 +1%	194 577 -6%	192 361 -1%
EPS (Diluted)		1.93 N/A	3.69 +91%	3.7 +0%	3.96 +7%	4.61 +16%	5.22 +13%	5.64 +8%	6.52 +16%	6.88 +6%	6.59 -4%	6.93 +5%	6.61 -5%	4.99 -25%	5.11 +2%	3.68 -28%	3.96 +8%	4.91 +24%	5.93 +21%	4.57 -23%	4.74 +4%	5.43 +15%	6.2 +14%	7.12 +15%	2.37 -67%	5.2 +119%	4.14 -20%	3.44 -17%	4.33 +26%	4.76 +10%	6.62 +39%	3.58 -46%	3.32 -7%	4.17 +26%	-0.92 N/A	2.32 N/A	-1.26 N/A	0.71 N/A	5.95 +738%	3.32 -44%	6.58 +98%	7.3 +11%	9.8 +34%	15.18 +55%	16.65 +10%	19.03 +14%	22.6 +19%	28.82 +28%	33.68 +17%	35.6 +6%	36.53 +3%	36.29 -1%	36.82 +1%	38.68 +5%	39.5 +2%	40.06 +1%	37.63 -6%	37.2 -1%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 301,100+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.