On this page ▾
The market expects ICICI Bank to carry on much as it has.
At today’s share price, buyers are assuming ICICI Bank earns about 17% a year on the money invested in it, from here on. Over the last ten years it actually earned about 17.3% a year. The two are close, so the share price does not need the business to improve or to stumble. It needs it to keep doing roughly what it already does.
- How it is valued: Excess return — the correct lens for a bank.
- What the price assumes: 17.0% return on equity, against 17.3% the model takes from its own record.
- Ten-year record: Between FY2018 and FY2026, ICICI Bank's revenue went from ₹1,18,918 crore to ₹3,12,118 crore — it compounded at about 13% a year over 8 years.
- Biggest swing factor: Sustaining return on equity. Main risk: The credit cycle.
01From clean-up to one of the highest-return big banks
ICICI Bank is India's second-largest private bank, lending to households, small businesses and large companies, with one of the strongest digital-banking franchises in the market. Its group includes a life insurer (ICICI Prudential Life), a general insurer (ICICI Lombard) and a stake in the ICICI Prudential asset-management business.
In the second half of the 2010s ICICI set aside large provisions against corporate loans that had gone bad. Since then it has shifted towards retail and small-business lending, tightened underwriting and built a low-cost deposit base — lifting profitability to among the best of India's large banks.
02What the market is assuming
Work backwards from today's share price and you can see what buyers are quietly taking for granted. Here is the return on equity that price implies for ICICI Bank, next to what the model assumes from the company's own record.
The further apart these two numbers are, the bigger the bet a buyer at today's price is making.
03ICICI Bank's record, in plain numbers
Between FY2018 and FY2026, ICICI Bank's revenue went from ₹1,18,918 crore to ₹3,12,118 crore — it compounded at about 13% a year over 8 years. Net profit grew from ₹9,048 crore to ₹57,673 crore, about 26% a year — faster than revenue, so margins widened. In FY2026 it kept 18.5% of revenue as net profit — against a low of 4.3% in FY2019 and a high of 19.1% in FY2024. The latest year added 6.0% to revenue, well behind its own long-run pace. FY2021 is missing from the filed series used here, so that year is left out rather than estimated.
Revenue and earnings per share in ₹, return on equity and leverage as ratios — all from the filed statements.
Revenue and net profit by year (₹ crore)
| Year | Revenue | Net profit | Margin |
|---|---|---|---|
| FY2018 | 1,18,918 | 9,048 | 7.6% |
| FY2019 | 1,31,226 | 5,609 | 4.3% |
| FY2020 | 1,49,611 | 11,050 | 7.4% |
| FY2022 | 1,57,536 | 25,784 | 16.4% |
| FY2023 | 1,86,179 | 34,463 | 18.5% |
| FY2024 | 2,36,038 | 45,007 | 19.1% |
| FY2025 | 2,94,587 | 54,419 | 18.5% |
| FY2026 | 3,12,118 | 57,673 | 18.5% |
04How ICICI Bank gets valued — and why
Excess return — the correct lens for a bankA bank is not valued with a discounted cash flow. Deposits are its raw material and interest is operating income, so enterprise value means nothing here. It is valued on excess return instead — the profit it earns above the cost of the equity funding it.
05What decides ICICI Bank's value
Sustaining return on equity
The price leans on ICICI holding returns well above its cost of equity. Each point of return it sustains — or loses — moves the value sharply.
Retail and unsecured growth
Faster-growing retail loans earn more but carry more credit risk when the cycle turns.
The subsidiaries
The insurance and asset-management stakes add value beyond the core bank, and their listed prices give the market a running cross-check.
Cost of deposits
Competition for deposits across the industry decides how much of each rupee of lending income ICICI keeps.
06What could go wrong
- The credit cycle. Unsecured personal loans and credit cards have grown quickly across the industry; a downturn there would show up in provisions first.
- Margin pressure. Rate cuts can compress lending margins faster than deposit costs fall.
- A high bar. When a bank is priced for strong returns, merely good results can disappoint.
07What the full ICICI Bank valuation shows
Sign in free to see the complete ICICI Bank valuation
- ✓Fair value per share — from the excess-return model banks are valued on
- ✓The bank workpaper — book value, cost of equity and sustainable return, step by step
- ✓Bull, base and bear cases — and exactly which assumptions move between them
- ✓Peer comparison — against HDFC Bank, Axis Bank, SBI and Bajaj Finance
- ✓Downloadable report — the full write-up, yours to keep
08Compare ICICI Bank with peers
The same valuation, run side by side.
ICICI Bank vs HDFC BankThe two largest private banks, on the same excess-return model.→ICICI Bank vs Axis BankClosest peer on size and mix.→ICICI Bank vs State Bank of IndiaPrivate versus public sector, same lens.→ICICI Bank vs Bajaj FinanceA bank against an NBFC — the same borrowers, very different funding.→09Questions people ask about ICICI Bank
Is ICICI Bank better value than HDFC Bank?
Both are valued on the same excess-return model, so they compare like for like. The HDFC Bank vs ICICI Bank page sets them side by side; the full valuation gives each one's fair value and the return on equity it depends on.
What drove ICICI Bank's profit growth?
Mostly lower credit costs after the bad-loan clean-up, plus faster retail and small-business lending funded by cheap deposits. The ten-year table on this page shows the turn clearly.
Do ICICI's insurance businesses matter to its value?
Yes. ICICI Prudential Life and ICICI Lombard are worth a meaningful amount on their own, which is part of why the group can trade above what the core bank alone would justify.
Is ICICI Bank overvalued?
At ₹1,584 the market is pricing in roughly 17.0% sustained ROE, against the ~17.3% its own record supports. That is close to what it has delivered, so the price is broadly consistent with the company simply continuing as it has.
What is the intrinsic value of ICICI Bank?
It is computed from the filed financial statements using the method that fits this business (excess return), with every assumption shown alongside the result. The per-share figure and the full working are in the report.
How much debt does ICICI Bank carry?
Debt to equity stands at 0.59, down from 0.77 at the start of the period — the balance sheet is a core input to the cost of capital used here.