[go: up one dir, main page]

0% found this document useful (0 votes)
26 views12 pages

Boca Vinay pgfc1948 Icici Bank

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1/ 12

Bank Performance Analysis of ICICI BANK

PROFITABILITY ANALYSIS
Mar-16

1 Total Assets 721,528.47


2 Earning Assets
Balances with RBI 27,106.09
Balances with Banks in Deposit Accounts
Balances with Banks & money at Call & Short Notice 32,762.65
Balances with Banks Outside India
Investments + 160,411.80
Advances + 435,263.94
Total Earning Assets 655544.48
Fixed Assets 8,410.29
Other Assets 57,573.70
3 Interest bearing Liabilities
Saving Deposits 134,230.00
Term & Other Deposits 287196
Borrowings 174,807.38
Subordinated Debt
Total Interest bearing liabilities 596233.38
Other Liabilities 34,726.44
Equity Capital 1,163.17
Reserves 88,565.72
Total Equity 89728.89
Total Equity & Liability 810417.60
5 Interest Income 52,739.43
10 Non-interest operating income 9,726.29
Operating Revenue 62,465.72
6 Interest Expenditure 31,515.39
11 Non-interest operating Expenditure 8,972.36
12 Provisions and Contingencies 11,667.82
Provisions and Contingencies include provision for tax 5,788.61
Tax Paid 2470
Profit After tax 9,726.00
Net Performing Assets (NPA) 26721

Profitability Ratios
Return on Assets= NI/ TA 0.0135
Equity Multiplier TA/ TE 8.0412
TE/ TA 12.44%
ROE=ROA X EM 10.84%

NI/ OR 16%
OR/ TA 8.66%
TA/ TE 8.0412
ROE = NI/OR*OR/TA*TA/TE 10.84%

(II - IE)/ TA 2.94%


(OI-OE)/ TA 0.10%
Provisions/TA 1.62%
ROA 1.35%

(II- IE)/E A 3.24%


EA/ TA 90.85%
(II - IE)/ TA 2.94%

NIM
II/ EA 8.05%
IE/ Intt Bearing Liab 5.29%
Intt Bearing Liabilities/ EA 90.95%
Spread 2.76%

Efficiency ratio= Non intt exp/ (Net Interest Income+Non intt income) 14.36%

Risk Ratios
Liquidity Risk= Short term securities/ Deposits 0.38
Interest Rate Risk = Interest Sensitive Assets/ Interest Sensitive Liabilities 0.56
Credit Risk = Provisioning / Assets 1.62%
Capital Risk = Capital / Assets 12.44%
Leverage ratio= Total equity/Total assets 0.124
Total capital ratio= (Total equity + Long-term debt + Reserve for loan
losses)/Total assets 0.37
Provision for loan loss ratio= PLL/ TL (provision for loan losses/total loans and
leases) 0.02681
Loan Ratio = Net loans/ Total assets 0.242

Loss Ratio = Net charge-offs on loans (gross charge-offs minus recoveries)/


Total loans and leases
Reserve Ratio = Reserve for loan losses (reserve for loan losses last year minus
gross charge-offs plus PLL and recoveries)/Total loans and leases

Nonperforming ratio= Nonperforming assets (nonaccrual loans and restructured


loans)/Total loans and leases 0.0614

Operating efficiency (cost control)= Wages and salaries/Total expenses

Volatile liability dependency ratio= (Total volatile liabilities - Temporary


investments)/Net loans and leases

Other Financial Ratios


Tax rate = Total taxes paid/Net income before taxes 34%
Gap ratio = (Interest rate-sensitive assets – Interest rate-sensitive liabilities)/
Total assets -0.176
CICI BANK

Analysis and comments


Mar-17 Mar-18 Mar-19 Mar-20
Analys
772,396.54 879,695.94 964,938.00 1,098,365.15

31,702.41 33,102.38 37,858.01 35,283.96 There has been a Upfall in the tota

44,010.66 51,067.00 42,438.27 83,871.78

161,506.55 202,994.18 207,732.68 249,531.48


464,232.08 512,395.29 586,646.58 645,289.97
701451.70 799558.85 874675.54 1013977.19
8,410.29 8,410.29 8,410.29 8,410.29
62,534.55 71,726.80 81,852.17 75,977.67

171,838.00 200,967.00 227,671.00 245,591.00


318200 360,008.00 425,249.00 525,379.00
147,556.15 182,858.62 165,319.97 162,896.76

637594.15 743833.62 818239.97 933866.76


34,245.16 30,196.40 37,851.46 47,994.99
1,165.11 1,285.81 1,289.46 1,294.76
98,779.71 103,867.56 107,073.91 115,206.16
99944.82 105153.37 108363.37 116500.92
871728.95 984336.76 1072818.17 1214863.59
54,156.28 54,965.89 63,401.19 74,798.32
9,801.09 6,777.42 3,363.30 7,930.81
63,957.37 61,743.31 66,764.49 82,729.13
32,418.96 31,940.05 36,386.40 41,531.25
8,263.70 9,009.25 10,503.91 12,394.63
15,208.14 17,306.98 19,661.14 14,053.23
2,180.12 2,661.85 3,360.60 3,746.03
1478 657 414 6117
9,801.00 6,777.00 3,363.00 7,931.00 The ROA shows the return to the
42552 54063 46292 41409 the bank. One reason could be th

EM is falling in first 2 years than i


financed by the Equity.
0.0127 0.0077 0.0035 0.0072 The equity multiplier is a ratio tha
purchase of assets.
For, ICICI it can be seen that the e
EM is falling in first 2 years than i
financed by the Equity.
The equity multiplier is a ratio tha
7.7282 8.3658 8.9047 9.4280 purchase of assets.
For, ICICI it can be seen that the e
12.94% 11.95% 11.23% 10.61%
9.81% 6.44% 3.10% 6.81%
TE/TA represents how much of as
16% which is indicating that the d
15% 11% 5% 10%
8.28% 7.02% 6.92% 7.53%
7.7282 8.3658 8.9047 9.4280
9.81% 6.44% 3.10% 6.81% ROE is Falling YOY but shown an i
beneficial for a firm. For, ICICI ban
comparison to previous years.
2.81% 2.62% 2.80% 3.03% Net Profit Margin - It indicates how
0.20% -0.25% -0.74% -0.41% the firm. For icic bank it is 10% in
really well and gave more return c
1.97% 1.97% 2.04% 1.28%
1.27% 0.77% 0.35% 0.72%
OR/TA It indicates that how much
firm.
3.10% 2.88% 3.09% 3.28%
90.81% 90.89% 90.65% 92.32%
2.81% 2.62% 2.80% 3.03% Total Asset/Total Equity (Equity M
that measures a company's financ
can be seen that the equity multip

7.72% 6.87% 7.25% 7.38%


5.08% 4.29% 4.45% 4.45% (II - IE)/ TA It represents interest in
which simply implies that the firm
90.90% 93.03% 93.55% 92.10% For ICICI bank it is showing the po
2.64% 2.58% 2.80% 2.93% well.

12.92% 14.59% 15.73% 14.98% (OI-OE)/ TA It indicates that how


year 2020 its -0.41% and over the
banks because most the income i

0.33 0.36 0.32 0.32


0.51 0.56 0.49 0.47 The liquidity coverage ratio is the re
measure a company's ability to mee
1.97% 1.97% 2.04% 1.28% hardships. The higher ratio, the high
12.94% 11.95% 11.23% 10.61% short term liability.
0.129 0.120 0.112 0.106 Interest rate risk refers to the curren
also affect a bank’s earnings by alter
0.32 0.33 0.28 0.25 Credit risk refers to the risk of defau
risk decreased in 2020 as compared
0.03276 0.03378 0.03351 0.02178
The capital-to-asset ratio calculates
0.191 0.208 0.171 0.148 is declining which is not a good sign

The capital ratio is the percentage of


capital ratio must be no lower than 8

The nonperforming loan ratio, bette
has not made regular payments A ba
a lower efficiency ratio means that a
The capital ratio is the percentage of
capital ratio must be no lower than 8

The nonperforming loan ratio, bette
has not made regular payments A ba
a lower efficiency ratio means that a

0.0917 0.1055 0.0789 0.0717

18% 11% 14% 337%

-0.203 -0.178 -0.225 -0.251


comments

Analysis

een a Upfall in the total asset hold by ICCI bank

A shows the return to the assets that the bank has invested in. In case of ICICC it is decresing over the years 2016-19 due to increased lo
k. One reason could be the increase of operating expenses over the operating income but in 2020 it perform well

alling in first 2 years than increasing because of equity injection. Equity Multiplier depicts that how much assets of the company or firm
d by the Equity.
uity multiplier is a ratio that measures a company's financial leverage, which is the amount of money the company has borrowed to fina
se of assets.
CI it can be seen that the equity multiplier is increasing over the year . In 2020 it is 9.428 where as in 2016 it was 8.0412
alling in first 2 years than increasing because of equity injection. Equity Multiplier depicts that how much assets of the company or firm
d by the Equity.
uity multiplier is a ratio that measures a company's financial leverage, which is the amount of money the company has borrowed to fina
se of assets.
CI it can be seen that the equity multiplier is increasing over the year . In 2020 it is 9.428 where as in 2016 it was 8.0412

epresents how much of assets is owned by equity. The higher the ratio it is more beneficial for the firm. In 2020 it 10.61% where as in 20
hich is indicating that the dependency of assets on equity is decreasing over the year which is not good indicator for ICIC bank.

Falling YOY but shown an increase in 2020. ROE indicates the how much the firm is earning in response to its Equity the higher the ratio
ial for a firm. For, ICICI bank it is 6.81% in 2020 in comparison to 3.10% in year 2019 which is clearly showing that the firm is performing
rison to previous years.
fit Margin - It indicates how much income is generated by the firm in response to its operating revenue and the higher the ratio it is ben
m. For icic bank it is 10% in year 2020 which is increased in comparison to the previous years which is good indicator that the bank is per
ell and gave more return compared to previous year

t indicates that how much the total operating sales of the firm in comparison to its total assets. The higher the ration the better it will b

set/Total Equity (Equity Multiplier) depicts that how much assets of the company or firm is financed by the Equity. The equity multiplier
asures a company's financial leverage, which is the amount of money the company has borrowed to finance the purchase of assets. For,
een that the equity multiplier is increasing over the year which is not good indicator. In 2020 it is 9.42 where as in 2016 it was 8.04

TA It represents interest income minus interest expenditure in response to the total assets. The positive and higher ratio is good for the
imply implies that the firm is generating more interest income from its investments than its expenditure on debts in comparison to its
I bank it is showing the positive trend over the past few years and it is 3.03% in the year 2020 which is indicating that ICICI bank is perfo

/ TA It indicates that how well the firm is doing in its non- interest income and non- interest expenditure in response to its total assets.
20 its -0.41% and over the years its is negative which is showing the expenditure Is more than the income which can be justifiable in cas
because most the income is interest income only but the ICICI bank can improve this ratio by increasing the non- operating interest incom

ity coverage ratio is the requirement whereby banks must hold an amount of high-quality liquid assets that's enough to fund cash outflo
a company's ability to meet its short-term financial obligations. A good liquidity ratio is anything greater than 1. It indicates that the com
The higher ratio, the higher is the safety margin that the business possesses to meet its current liabilities. ICIC Bank's liquidity ratios ar
m liability.

te risk refers to the current or prospective risk to the bank’s capital and earnings arising from adverse movements in interest rates that
a bank’s earnings by altering interest rate-sensitive income and expenses, affecting its net interest income. ICICI has maintained it IRR b

k refers to the risk of default or non-payment or non-adherence to contractual obligations by a borrower. High credit risk means there is
ased in 2020 as compared to previour year which is a good sign.

l-to-asset ratio calculates a company's assets and capital to determine whether there is enough capital to cover the assets. Higher the r
g which is not a good sign

l ratio is the percentage of a bank's capital to its risk-weighted assets. Weights are defined by risk-sensitivity ratios whose calculation is
tio must be no lower than 8% ICICI is maintaing its ratios near 12% from last 5 years, which means bank has less risk weighted assets.

erforming loan ratio, better known as the NPL ratio, is the ratio of the amount of nonperforming loans in a bank's loan portfolio to the to
ade regular payments A bank's operating expenses are in the numerator and its revenue is in the denominator,
fficiency ratio means that a bank is operating better. An efficiency ratio of 50% or under is considered optimal.
l ratio is the percentage of a bank's capital to its risk-weighted assets. Weights are defined by risk-sensitivity ratios whose calculation is
tio must be no lower than 8% ICICI is maintaing its ratios near 12% from last 5 years, which means bank has less risk weighted assets.

erforming loan ratio, better known as the NPL ratio, is the ratio of the amount of nonperforming loans in a bank's loan portfolio to the to
ade regular payments A bank's operating expenses are in the numerator and its revenue is in the denominator,
fficiency ratio means that a bank is operating better. An efficiency ratio of 50% or under is considered optimal.
6-19 due to increased losses of
ell

of the company or firm is

any has borrowed to finance the


8.0412
of the company or firm is

any has borrowed to finance the

8.0412

it 10.61% where as in 2016 it was


r for ICIC bank.

uity the higher the ratio it is more


at the firm is performing well in

higher the ratio it is beneficial for


ator that the bank is performing

ation the better it will be for the

ty. The equity multiplier is a ratio


purchase of assets. For, ICICI it
in 2016 it was 8.04

gher ratio is good for the firm


bts in comparison to its assets.
g that ICICI bank is performing

ponse to its total assets. For the


h can be justifiable in case of
operating interest income.

ough to fund cash outflows for 30 days. Liquidity ratios are similar to the LCR in that they
It indicates that the company is in good financial health and is less likely to face financial
Bank's liquidity ratios are below ideal, which means bank can face difficulty in paying off its

nts in interest rates that affect the bank’s banking book positions. Changes in interest rates
I has maintained it IRR below 1, which is good sign.

redit risk means there is high chances of not receiving payment from borrower. ICICI credit

the assets. Higher the ratio, better is the position of the bank. During last 3 years ICICI ratios

tios whose calculation is dictated under the relevant Accord. Basel II requires that the total
risk weighted assets.

's loan portfolio to the total amount of outstanding loans the bank holds.When a borrower
tios whose calculation is dictated under the relevant Accord. Basel II requires that the total
risk weighted assets.

's loan portfolio to the total amount of outstanding loans the bank holds.When a borrower

You might also like