Watchlist Manager

Watchlist

Price: 2 123.8 INR -0.26%

Market Cap: 4.2T INR

Income Statement

Net Interest Income

Non Interest Income

Currency: INR

		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	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	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		2 504	3 202	3 481	3 840	3 833	4 036	4 285	4 481	4 475	4 908	5 434	5 938	6 961	7 790	8 262	9 236	10 050	10 971	12 842	15 094	18 319	20 962	22 808	23 828	23 742	24 232	25 206	26 721	28 283	29 565	30 757	32 106	33 049	34 720	36 323	37 573	39 285	41 087	43 103	45 421	48 134	50 867	53 424	55 101	56 738	58 098	59 772	61 568	63 528	70 062	77 007	84 919	92 787	96 809	100 668	104 439	108 667	113 055	117 266	121 654	126 642	130 645	134 919	140 840	146 446	154 022	162 539	169 175	175 735	182 327	189 202	196 388	198 533	202 520	205 455	210 927	221 871	231 476	244 218	259 217	277 399	296 147	311 762	324 784	336 694	346 661	357 730	367 260	373 943	380 817	386 599
Interest Income		4 542	5 834	6 247	6 739	6 362	6 681	7 041	7 505	7 761	8 558	9 534	10 453	12 157	13 789	15 202	17 495	19 820	22 881	27 024	31 669	36 484	39 769	42 313	43 663	43 666	43 874	44 005	44 579	46 012	48 172	51 223	55 469	59 731	65 641	71 824	77 959	84 704	90 707	96 511	102 398	108 379	113 449	117 177	119 005	119 859	121 446	124 307	128 342	133 189	151 254	168 533	186 012	204 016	209 295	214 666	219 870	223 242	227 898	233 290	240 536	251 311	260 994	273 120	286 398	298 312	312 452	323 785	329 920	334 742	336 066	335 252	334 736	328 198	324 410	323 292	326 752	337 404	348 544	366 226	390 075	421 511	458 557	495 784	530 621	562 366	592 045	619 149	640 531	656 688	670 804	678 521
Interest Expense		2 038	2 632	2 765	2 899	2 529	2 644	2 756	3 024	3 287	3 649	4 099	4 515	5 196	5 999	6 941	8 260	9 771	11 911	14 183	16 576	18 165	18 807	19 506	19 836	19 924	19 642	18 799	17 858	17 729	18 606	20 465	23 361	26 682	30 920	35 500	40 386	45 420	49 619	53 407	56 975	60 245	62 580	63 751	63 902	63 121	63 347	64 534	66 774	69 661	81 192	91 527	101 093	111 230	112 486	113 996	115 429	114 575	114 840	116 022	118 881	124 668	130 349	138 201	145 557	151 866	158 431	161 246	160 744	159 007	153 738	146 050	138 349	129 665	121 890	117 837	115 824	115 533	117 067	122 009	130 858	144 111	162 410	184 023	205 837	225 672	245 384	261 419	273 271	282 746	289 986	291 922
Non Interest Income		2 568	3 443	3 836	4 314	5 285	5 649	5 872	6 371	9 868	10 288	12 334	13 982	18 171	19 750	21 173	24 250	23 703	26 800	31 740	40 016	40 301	36 495	34 328	24 998	29 077	37 462	41 955	48 439	54 822	52 337	55 639	54 210	50 900	48 798	40 552	38 928	44 670	44 887	52 032	56 484	51 108	56 069	48 943	49 789	52 824	57 975	67 358	72 311	81 039	76 753	77 561	76 352	76 307	85 852	97 340	99 333	116 596	119 318	121 181	138 280	136 822	140 131	144 891	144 041	161 479	169 600	175 406	191 222	168 916	169 528	180 827	194 268	235 877	242 143	260 762	250 714	253 106	232 847	236 879	256 083	259 910	313 514	316 751	337 931	380 373	394 214	420 315	397 559	412 334	376 465	348 961
Revenue		5 072 N/A	6 645 +31%	7 317 +10%	8 154 +11%	9 118 +12%	9 685 +6%	10 157 +5%	10 852 +7%	14 343 +32%	15 196 +6%	17 768 +17%	19 920 +12%	25 132 +26%	27 540 +10%	29 435 +7%	33 486 +14%	33 753 +1%	37 771 +12%	44 582 +18%	55 110 +24%	58 620 +6%	57 457 -2%	57 136 -1%	48 826 -15%	52 819 +8%	61 694 +17%	67 161 +9%	75 160 +12%	83 105 +11%	81 902 -1%	86 396 +5%	86 316 0%	83 949 -3%	83 518 -1%	76 875 -8%	76 501 0%	83 955 +10%	85 974 +2%	95 135 +11%	101 905 +7%	99 242 -3%	106 936 +8%	102 367 -4%	104 890 +2%	109 562 +4%	116 073 +6%	127 130 +10%	133 879 +5%	144 567 +8%	146 815 +2%	154 568 +5%	161 271 +4%	169 094 +5%	182 661 +8%	198 008 +8%	203 772 +3%	225 263 +11%	232 373 +3%	238 447 +3%	259 934 +9%	263 464 +1%	270 776 +3%	279 810 +3%	284 881 +2%	307 925 +8%	323 622 +5%	337 945 +4%	360 397 +7%	344 651 -4%	351 855 +2%	370 029 +5%	390 656 +6%	434 410 +11%	444 663 +2%	466 217 +5%	461 641 -1%	474 977 +3%	464 323 -2%	481 097 +4%	515 300 +7%	537 309 +4%	609 661 +13%	628 513 +3%	662 715 +5%	717 067 +8%	740 875 +3%	778 045 +5%	764 819 -2%	786 277 +3%	757 283 -4%	735 560 -3%
Pre-Tax Income
Loan Loss Provision		(102)	(252)	(247)	(234)	(89)	(140)	(132)	(152)	(182)	(194)	(398)	(400)	(512)	(669)	(639)	(1 112)	(1 525)	(1 649)	(1 962)	(2 799)	(2 262)	(2 222)	(2 362)	(1 991)	(3 155)	(4 680)	(4 816)	(5 093)	(5 364)	(4 079)	(3 757)	(3 035)	(1 177)	(865)	(662)	(580)	(987)	(1 315)	(1 877)	(1 868)	(2 159)	(3 002)	(2 245)	(2 166)	(1 652)	(1 215)	(1 863)	(2 459)	(3 169)	(5 198)	(6 576)	(7 289)	(7 524)	(7 544)	(7 086)	(6 948)	(6 816)	(8 273)	(8 851)	(9 206)	(6 672)	(8 664)	(8 861)	(9 774)	(9 224)	(10 945)	(12 971)	(14 973)	(15 663)	(18 484)	(18 400)	(20 989)	(20 623)	(25 948)	(25 428)	(20 629)	(12 227)	(8 790)	(6 753)	(6 033)	(5 085)	(9 690)	(12 433)	(17 178)	(16 917)	(23 331)	(27 689)	(31 610)	(35 821)	(44 060)	(45 700)
Non Interest Expense		(3 550)	(4 397)	(4 719)	(5 380)	(5 722)	(6 257)	(6 885)	(7 632)	(11 065)	(11 599)	(13 061)	(14 513)	(17 192)	(18 556)	(20 659)	(23 301)	(24 441)	(28 064)	(32 446)	(39 371)	(42 279)	(40 851)	(41 336)	(36 537)	(39 501)	(45 382)	(48 986)	(53 926)	(58 712)	(57 883)	(61 719)	(61 746)	(60 297)	(58 862)	(51 350)	(49 737)	(56 402)	(57 732)	(65 360)	(70 538)	(65 641)	(69 430)	(64 036)	(66 114)	(70 955)	(77 039)	(85 510)	(89 753)	(95 898)	(98 950)	(102 494)	(105 102)	(111 332)	(116 115)	(127 723)	(129 173)	(145 127)	(147 021)	(148 579)	(164 186)	(165 210)	(167 371)	(172 449)	(173 553)	(192 944)	(200 946)	(209 296)	(228 046)	(214 769)	(223 933)	(232 492)	(244 873)	(282 103)	(286 190)	(308 101)	(298 768)	(303 267)	(284 386)	(295 031)	(321 819)	(335 763)	(384 503)	(389 203)	(414 766)	(461 516)	(436 664)	(461 892)	(439 079)	(460 565)	(460 909)	(444 387)
Pre-Tax Income		1 420 N/A	1 996 +41%	2 351 +18%	2 540 +8%	3 307 +30%	3 288 -1%	3 141 -4%	3 070 -2%	3 096 +1%	3 405 +10%	4 311 +27%	5 007 +16%	7 428 +48%	8 314 +12%	8 134 -2%	9 070 +12%	7 787 -14%	8 056 +3%	10 174 +26%	12 940 +27%	14 079 +9%	14 383 +2%	13 437 -7%	10 298 -23%	10 162 -1%	11 632 +14%	13 358 +15%	16 140 +21%	19 029 +18%	19 940 +5%	20 919 +5%	21 534 +3%	22 474 +4%	23 791 +6%	24 864 +5%	26 185 +5%	26 565 +1%	26 929 +1%	27 899 +4%	29 500 +6%	31 442 +7%	34 504 +10%	36 086 +5%	36 610 +1%	36 955 +1%	37 818 +2%	39 758 +5%	41 668 +5%	45 500 +9%	42 668 -6%	45 497 +7%	48 879 +7%	50 237 +3%	59 001 +17%	63 199 +7%	67 650 +7%	73 319 +8%	77 080 +5%	81 016 +5%	86 542 +7%	91 582 +6%	94 738 +3%	98 499 +4%	101 552 +3%	105 757 +4%	111 730 +6%	115 678 +4%	117 380 +1%	114 218 -3%	109 440 -4%	119 138 +9%	124 793 +5%	131 683 +6%	132 524 +1%	132 688 +0%	142 245 +7%	159 483 +12%	171 148 +7%	179 313 +5%	187 448 +5%	196 462 +5%	215 468 +10%	226 877 +5%	230 771 +2%	238 634 +3%	280 879 +18%	288 465 +3%	294 129 +2%	289 890 -1%	252 314 -13%	245 473 -3%
Net Income
Tax Provision		(638)	(894)	(1 039)	(1 109)	(1 303)	(1 270)	(1 218)	(1 171)	(1 157)	(1 267)	(1 556)	(1 770)	(2 130)	(2 425)	(2 368)	(2 639)	(2 542)	(2 573)	(3 247)	(4 118)	(4 492)	(4 765)	(4 500)	(3 572)	(3 635)	(3 772)	(4 151)	(4 916)	(5 755)	(6 196)	(6 504)	(6 639)	(6 782)	(7 103)	(7 444)	(7 912)	(8 060)	(8 234)	(8 505)	(8 911)	(9 400)	(10 430)	(11 133)	(11 517)	(11 840)	(12 150)	(12 835)	(13 547)	(14 849)	(13 786)	(14 644)	(15 839)	(15 926)	(19 058)	(20 472)	(21 807)	(23 829)	(25 052)	(26 313)	(28 157)	(30 111)	(31 187)	(32 432)	(33 438)	(34 560)	(36 710)	(33 808)	(30 444)	(28 147)	(24 232)	(28 586)	(31 778)	(32 654)	(33 952)	(34 044)	(35 982)	(40 164)	(42 654)	(44 432)	(46 351)	(48 657)	(53 693)	(56 668)	(58 130)	(58 866)	(68 211)	(70 047)	(71 339)	(70 433)	(62 560)	(61 237)
Income from Continuing Operations		782	1 102	1 312	1 431	2 004	2 018	1 923	1 898	1 939	2 137	2 754	3 237	5 298	5 889	5 766	6 431	5 245	5 483	6 927	8 822	9 587	9 619	8 938	6 727	6 527	7 860	9 207	11 224	13 274	13 745	14 417	14 897	15 692	16 690	17 421	18 273	18 505	18 695	19 394	20 590	22 042	24 074	24 953	25 093	25 115	25 668	26 923	28 121	30 651	28 882	30 853	33 040	34 311	39 943	42 727	45 843	49 491	52 028	54 703	58 385	61 471	63 552	66 068	68 115	71 197	75 020	81 870	86 935	86 071	85 206	90 550	93 014	99 029	98 573	98 645	106 264	119 319	128 495	134 882	141 097	147 804	161 774	170 208	172 641	179 768	212 669	218 418	222 790	219 457	189 755	184 236
Income to Minority Interest		(72)	(104)	(131)	(137)	(286)	(287)	(262)	(248)	(263)	(299)	(399)	(497)	(947)	(1 000)	(821)	(619)	(7)	180	210	220	187	226	139	59	(37)	(143)	(141)	(167)	(180)	(158)	(182)	(193)	(264)	(401)	(502)	(564)	(528)	(492)	(478)	(493)	(493)	(594)	(585)	(603)	(622)	(565)	(588)	229	595	551	561	(255)	(652)	(666)	(703)	(724)	(788)	(869)	(966)	(830)	(567)	(300)	(40)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity Earnings Affiliates		23	27	15	21	24	27	33	35	33	27	19	18	2 946	2 988	3 037	3 048	144	134	136	172	138	106	69	32	34	(118)	(79)	(65)	(24)	188	183	236	239	264	320	320	346	394	375	340	336	244	165	184	156	256	374	406	399	396	654	774	929	817	676	796	702	1 044	847	606	1 105	1 034	1 326	1 436	844	600	349	331	(137)	(68)	(18)	47	873	865	1 213	1 605	1 575	1 892	1 700	1 408	1 446	1 424	1 518	1 783	2 364	2 443	2 524	2 514	1 803	1 745	1 506
Net Income (Common)		733 N/A	1 023 +40%	1 194 +17%	1 313 +10%	1 742 +33%	1 758 +1%	1 694 -4%	1 685 -1%	1 709 +1%	1 867 +9%	2 376 +27%	2 760 +16%	7 297 +164%	7 877 +8%	7 982 +1%	8 860 +11%	5 382 -39%	5 797 +8%	7 273 +25%	9 214 +27%	9 912 +8%	9 951 +0%	9 146 -8%	6 818 -25%	6 524 -4%	7 599 +16%	8 987 +18%	10 992 +22%	13 070 +19%	13 775 +5%	14 418 +5%	14 940 +4%	15 667 +5%	16 552 +6%	17 237 +4%	18 027 +5%	18 322 +2%	18 596 +1%	19 292 +4%	20 438 +6%	21 885 +7%	23 725 +8%	24 532 +3%	24 673 +1%	24 650 0%	25 358 +3%	26 708 +5%	28 755 +8%	31 645 +10%	29 827 -6%	32 067 +8%	33 559 +5%	34 588 +3%	40 094 +16%	42 699 +6%	45 913 +8%	49 404 +8%	52 201 +6%	54 584 +5%	58 160 +7%	62 010 +7%	64 286 +4%	67 353 +5%	69 551 +3%	72 041 +4%	75 619 +5%	82 218 +9%	87 265 +6%	85 934 -2%	85 138 -1%	90 531 +6%	93 061 +3%	99 902 +7%	99 437 0%	99 858 +0%	107 868 +8%	120 894 +12%	130 386 +8%	136 581 +5%	142 505 +4%	149 250 +5%	163 199 +9%	171 727 +5%	174 424 +2%	182 132 +4%	215 112 +18%	220 942 +3%	225 304 +2%	221 260 -2%	191 500 -13%	185 742 -3%
EPS (Diluted)		0.61 N/A	0.85 +39%	1 +18%	1.1 +10%	1.45 +32%	1.47 +1%	1.41 -4%	1.4 -1%	1.41 +1%	1.5 +6%	1.93 +29%	2.2 +14%	5.87 +167%	6.11 +4%	6.05 -1%	6.73 +11%	4.12 -39%	4.39 +7%	5.59 +27%	6.63 +19%	7.29 +10%	7.15 -2%	6.56 -8%	4.83 -26%	4.72 -2%	5.49 +16%	6.49 +18%	7.82 +20%	9.32 +19%	9.81 +5%	10.13 +3%	10.1 0%	10.8 +7%	11.16 +3%	11.68 +5%	12.13 +4%	12.34 +2%	12.54 +2%	12.9 +3%	13.67 +6%	14.67 +7%	15.61 +6%	15.6 0%	16 +3%	16.07 +0%	16.42 +2%	17.27 +5%	18.32 +6%	20.46 +12%	16.28 -20%	18.38 +13%	18.28 -1%	18.87 +3%	21.79 +15%	23.21 +7%	24.93 +7%	26.86 +8%	27.87 +4%	28.63 +3%	30.51 +7%	32.66 +7%	33.69 +3%	35.26 +5%	36.43 +3%	37.57 +3%	39.57 +5%	43 +9%	45.61 +6%	44.94 -1%	43.93 -2%	45.74 +4%	47 +3%	50.7 +8%	50.11 -1%	50.3 +0%	54.37 +8%	60.94 +12%	65.68 +8%	68.77 +5%	71.71 +4%	75.14 +5%	82.15 +9%	86.43 +5%	87.78 +2%	91.64 +4%	108.22 +18%	111.14 +3%	113.29 +2%	111.29 -2%	96.31 -13%	93.41 -3%

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 301,700+ 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.