BSE: AXISBANK - Axis Bank Limited

Yield per half year: -13.88%
Dividend yield: +0.08%
Sector: Financials

Reporting Axis Bank Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹						2 050.55			2 670	2 840		2 900	2520.18	11.47
Выручка, млрд ₹			233.01	186.79	307.07	344.53	405.14	433.56	511.98	627.66	766.03	766.03	548.87	13.59
Чистая прибыль, млрд ₹			83.5	39.53	4.56	50.39	18.53	71.96	141.19	108.18	263.86	263.86	120.74	70.10
EV, млрд ₹						2 822.16	948.62	2 494.83	2 870.36	3 616.38	4 093.01	4 093.01	2804.64	33.96
Баланс стоимость, млрд ₹			535.59	563.8	642.07	678.03	863.4	1 035.94	1 182.61	1 297.82	1 570.24	1 570.24	1190.00	12.71
FCF, млрд ₹					-392.45	362.45	293.11	116.94	267.28	206.85	-79.4	-79.4	160.96	-177.01
Операционный денежный поток, млрд ₹			-344.95	-244.72	-790.65	-579.63	-609.96	-528.33	-944.74	-1 030.86	-55.55	-55.55	-633.8880	-38.07
Операционная прибыль, млрд ₹	94.79	112.83	126.9	59.54									98.52	-10.98
Операционные расходы, млрд ₹	82.1	96.1	106.11	127.26									102.89	11.58
CAPEX, млрд ₹			14.94	7.74	8.55	8.8	11.04	9.38	14.09	13.89	23.85	23.85	14.45	16.66

	2006Q2	2006Q3	2006Q4	2007Q1	2019Q3	2019Q4	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹						2 052.02																2052.02	0.00
Выручка, млрд ₹												151.09	169.9	175.45	179.22	183.73	191.94	211.13	205.35	215.89	209.19	206.70	1.74
Чистая прибыль, млрд ₹												56.12	61.87	-53.62	60.91	62.04	64.92	75.99	64.36	74.01	67.42	69.34	0.76
EV, млрд ₹												3 530.19	4 142.67	3 537.92	4 129.08	4 590.12	4 681.23	4 093.01	4 931.37	5 172.26	4 685.4	4712.65	0.02
Баланс стоимость, млрд ₹												1 285.21	1 350.11	1 297.82	1 361.72	1 423.91	1 492.08	1 570.24	1 649.39	1 724.22	1 794.73	1646.13	3.76
Операционный денежный поток, млрд ₹					208.21		304.16	-164.36	126.33	327.22	281.37	-298.62		220.75		-396.34						26.88	-203.91
Операционная прибыль, млрд ₹	1.82	2.16	2.82	3.11																		2.48	14.33
Операционные расходы, млрд ₹	2.39	3.33	3.83	1.53																		2.77	-10.55
CAPEX, млрд ₹					4.13		11.04	4.78	9.38	5.42	14.09	7.39		13.89		11.52						10.46	16.28

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			154.62	264.66	653.9	680.04	1 442.63	1 103.1	1 323.76	1 087.08	1 380.5	1 380.5	1267.41	-0.88
Short Term Investments ₹	136.07	147.93	166.59	171.07									155.42	5.89
Long term investments ₹	942.61	1 065.45	1 023.78	1 018.39	1 530.37	1 740.56	1 207.8	1 860.56	2 158.03	2 880.95			1969.58	10.60
Total Receivables ₹										425.9		425.9	425.90	0.00
Total Current Assets ₹		557.26	552.03	760.84	751.51	1 050.27	1 531.88	1 194.17	1 633.4	1 087.08		1 087.08	1299.36	0.69
Чистые активы, млрд ₹		25.52	35.74	38.1	40.49	41.3	43.94	43.3	46.79	48.53		48.53	44.77	3.28
Активы, млрд ₹			5 463.87	6 114.62	7 037.03	8 140.46	9 278.72	10 010.05	11 957.79	13 444.18	15 182.39	15 182.39	11974.63	10.35
Short Term Debt ₹	527.39	843.94	1 138.48	1 124.55									908.59	20.84
Long Term Debt ₹		843.94	1 138.48	1 124.55	1 557.67	1 612.5	1 551.8	1 522.49	1 997.78	2 062.14		2 062.14	1749.34	5.04
Задолженность, млрд ₹			4 928.28	5 550.82	6 394.96	7 462.43	8 415.31	8 974.11	10 775.18	12 146.36	13 607.16	13 607.16	10783.62	10.09
Чистый долг, млрд ₹					891.95	826.31	29.88	308.69	493	975.06	901.49	901.49	541.62	97.66
Долг, млрд ₹	1 054.78	1 687.87	2 276.95	2 249.1		1 612.5	1 551.8	1 522.49				1 940	1842.57	-7.73
Interest income ₹				451.75	466.14	560.44	637.16	646.96	688.46	874.48			681.50	9.31
Расходы на обслуживание долга ₹						338.83	379.96	349.26	349.23	433.89	613.91	613.91	425.25	10.07
Чист. проц. доходы, млрд ₹			170.65	183.86	190.1	221.6	257.2	297.7	339.23	440.59	1 127.59	874.48	492.46	34.39
Goodwill ₹					2.93	2.89	2.89	2.89	2.89	2.89			2.89	0.00
Товарно материальные запасы ₹	0.4381			22.09	22.09	0.0873							11.18	-33.19

	2006Q2	2007Q1	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹														729.43	733.29	1 087.08	851.61	703.41	904.15	1 380.5	1 104.13	892.19	875.4	1031.27	-0.64
Long term investments ₹										2 492.09	2 658.73	2 158.03	2 966.51	2 866.94	3 041.67	2 880.95	2 851.86	2 955.4	3 091.12					2964.20	0.32
Total Receivables ₹			112.04	103.19		117.14								195.79	253.57	425.9								219.12	32.78
Total Current Assets ₹		75.6	576.64	422.79	1 531.88	635.16	509.65							729.43	733.29	1 087.08								738.92	11.35
Чистые активы, млрд ₹									43.72	43.74	44.05	46.79	47.62	48.37	48.58	48.53	51.82	53.59						50.18	2.07
Активы, млрд ₹														12 097.9	12 486.38	13 444.18	13 312.05	13 734.69	14 353.38	15 182.39	15 134.76	15 522.22	15 717.94	15182.14	1.83
Short Term Debt ₹	44.7	86.97																						65.84	39.49
Long Term Debt ₹									1 611.23	1 701.52	1 918.82	1 997.78	1 869.66	1 994.4	2 010.87	2 062.14	1 938.52	2 098.51						2020.89	1.02
Задолженность, млрд ₹														10 812.7	11 136.27	12 146.36	11 950.33	12 310.78	12 856.61	13 607.16	13 480.06	13 792.36	13 917.2	13530.68	1.60
Чистый долг, млрд ₹														1 264.97	1 277.58	975.06	1 086.91	1 395.1	1 326.28	901.49	1 136.23	1 359.98	1 374.81	1219.76	0.72
Долг, млрд ₹		173.94																						173.94	0.00
Interest income ₹										166.83	176.53	182.09	191.93	207.83	228.43	246.3	262.46	274.18	288.65					260.00	4.79
Расходы на обслуживание долга ₹														101.5	110.94	125.8	139.72	147.49	159.43	167.27	172.61	176.15	180.4	171.17	2.50
Чист. проц. доходы, млрд ₹												90.46	96.29	106.33	117.49	120.49	122.74	126.69	129.23	302.31	311.59			198.51	20.48
Goodwill ₹					2.89			2.89				2.89	2.89	2.89	2.89	2.89	2.89	2.89	2.89					2.89	0.00

Share

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	5.1	1.69	19.07	6.57	27.02	45.99	35.16	85.49		85.49	40.05	67.06
Цена акции ао	562.4	619.8	754	620.35	678.55	933.85	1102.95	1065.25	1095.6	1095.6	975.24	10.06
Число акций ао, млн			2829.14	2821.68	2724	3069.75	3076.85	3086.57		3086.57	2955.77	1.81
FCF/акцию			128.11	103.88	38.17	87.07	67.23	-25.72		-25.72	54.13	-175.64

	2019Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS					18.14	19.88	23.17	19.78	20.13	21.05	24.62	20.83	23.93	21.78		22.44	0.68
Цена акции ао		728.01	745.07	698.33	734.68	875.85	877.71	915.22	976.01	1041.05					1095.6	981.12	4.53
Число акций ао, млн	2829.14															2829.14	0.00

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			15.59	7.01	0.7099	7.43	2.15	6.95	12.73	8.72	18.4		18.4	13.90	9.79	53.63
ROA, %			1.53	0.6465	0.0648	0.619	0.1997	0.7188	1.29	0.8518	1.84		1.84	2.81	0.9801	55.92
ROIC, %	5.07	4	3.44	1.92			0.8944	2.93						6.29	2.64	-6.04
ROS, %				21.16	1.48	14.62	4.57	16.6	27.58	17.24	34.45	34.45	34.45	59.51	26.06	15.72
ROCE, %												0	0	2.58
Ebit margin, %												0	0
Рентаб EBITDA, %												0	0	10.51
Чистая рентаб, %			35.83	21.16	1.48	14.62	4.57	16.6	27.58	17.24	34.45		34.45	59.51	20.09	49.78
Operation Margin, %	53.59	54	54.46	31.87						0	0	0	0	13.65	48.48	-12.18
Доходность FCF, %						17.68									17.68	0.00

	2006Q2	2006Q3	2006Q4	2007Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %					4.37	4.58	-4.13	4.47	4.63	4.72	5.32	4.3	4.71	4.09	13.90	4.63	-2.82
ROA, %					0.4639	0.4955	-0.3988	0.4576	0.4588	0.4622	0.5146	0.4246	0.4828	0.4316	2.81	0.4632	-1.36
ROS, %					37.15	36.42	-30.56	33.99	33.77	33.82	35.99	31.34	34.28	32.23	59.51	33.53	-0.96
Чистая рентаб, %					37.15	36.42	-30.56	33.99	33.77	33.82	35.99	31.34	34.28	32.23	59.51	33.53	-0.96
Operation Margin, %	43.26	39.33	42.44	66.97											13.65	48.00	11.54

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E					40.7	49.58	30.38	16.84	24.41	12.1		12.1	29.43	26.66	-24.58
P/BV					3.02	1.06	2.11	2.01	2.04	2.03		2.03	3.11	1.85	13.88
P/S					5.95	2.27	5.04	4.64	4.21	4.17		4.17	12.16	4.07	12.93
P/FCF					5.66				14.02	-36.52	-36.52	-36.52	5.80	-13.3400	-259.38
E/P					0.0246				0.0373	0.091	0.091	0.091	0.10	0.0610	38.68
EV/EBIT										0	0	0
EV/S						2.34	5.64	5.61	5.76	5.34	5.34	5.34	8.38	5.54	-1.09
EV/FCF						3.24	20.92	10.74	17.48	-51.55	-51.55	-51.55	-6.20	-10.7920	-219.77
Debt/EBITDA									0	0	0	0	1.02
Netdebt/Ebitda									0	0	0	0	0.86
Debt/Ratio	0.273	0.3612	0.4167	0.3678		0.1672	0.1521		0.1443	0.1278	0.1278	0.1278	0.24	0.1438	-5.23
Debt/Equity	2.75	3.76	4.25	3.99		1.8	1.47		39.98	39.98	39.98	39.98	238.79	24.64	85.91
Debt/Net Income	16.72	22.66	27.27	56.9		83.74	21.16		17.93	7.35	7.35	7.35	12.31	27.51	-38.53
peg											4.06	4.06		4.06	0.00
Бета								0	1.09	1.65	1.07	1.07	1.47	1.27	-0.62
Индекс Альтмана								0	0.3467	0.3363	0.3363	0.3363	1.07	0.3398	-1.01

	2007Q1	2019Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E			12.1	12.33	13.91		24.24	24.32	24.99	12.08	14.18	13.63	11.73		29.43	15.32	-14.04
P/BV				1.76	2.12	1.97	2.23	2.24	2.24	2.03	2.29	2.2	1.84		3.11	2.12	-3.86
P/S				4.09	4.85	4.08	4.5	4.5	4.59	4.16	4.78	4.62	3.93		12.16	4.42	-3.06
E/P		0.0091													0.10	0.0091	0.00
EV/S							23.04	24.98	24.39	19.39	24.01	23.96	22.4		8.38	22.83	-1.69
Debt/Ratio	0.2374														0.24	0.2374	0.00
Debt/Equity	5.12														238.79	5.12	0.00
Debt/Net Income	83.99														12.31	83.99	0.00
Бета														1.07	1.47	1.07	0.00
Индекс Альтмана														0.3363	1.07	0.3363	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд			11.09	13.37	14.44	14.57	0.2695	3.32	3.07	3.07	3.08		3.08		2.56	62.78
Дивиденд	3.6	4	4.6	5	5		1			1	1	1	1		1.80	-27.52
Див доход, ао, %			0.8635	1.02	0.9844	0.8705	0.138	0.2317		0.1311	0.1012	0.0793	0.0793	1.41	0.1363	-10.49
Дивиденды / прибыль, %				16.01	36.54	319.73	0.5348	17.91	4.27	2.18	2.84	1.17	1.17	17.81	5.67	-42.05

	2011Q2	2012Q2	2013Q3	2014Q2	2015Q3	2016Q3	2017Q3	2019Q3	2020Q1	2022Q3	2023Q1	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								3.3	3.32	3.07	3.07	3.08		3.17	-1.37
Дивиденд	2.8	3.2	3.6	4	4.6	5	5	1		1		1		2.60	-27.52
Див доход, ао, %	0.2175	0.3047	0.3323	0.2335	0.8487	0.8754	0.9827	0.1425		0.1361		0.1025	1.41	0.4478	-34.88
Дивиденды / прибыль, %								-1529.05	-26.29	5.47	-5.73	4.96	17.81	-310.1280	-131.78

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	91898	91898	0.00

	CAGR 5

	CAGR 5