IndusInd Bank Limited

NSE

INDUSINDBK

Stock

Yield per half year: -23.03%
Dividend yield: 2.09%
Sector: Healthcare

Reporting IndusInd Bank Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	533.86	642.16	916.16	1 071.6	1 033.35	539.48	778.3	786.88	1 019.91		1 060	831.58	-0.26
Выручка, млрд ₹		77.77	102.31	121.19	143.21	185.45	194.19	220.43	257.65	261.16	261.16	223.78	7.09
Чистая прибыль, млрд ₹		22.86	28.68	36.06	33.01	44.58	29.3	48.05	74.43	89.77	89.77	57.23	15.03
EV, млрд ₹		966.26	1 084.2	1 491.95	1 364.47	989.99	732.74	496.02	708.57	1 284.04	1 284.04	842.27	5.34
EBIT, млрд ₹		105.33	112.11	152.64	47.51	58.86	26.02	65.96	99.32	-4.63	-4.63	49.11	-160.14
EBITDA, млрд ₹		106.9	114.02	154.76	49.8	61.77	29.3	69.48	103.39	0.0031	0.0031	52.79	-86.19
OIBDA, млрд ₹						78.96	39.29	81.58	124.02	89.48	89.48	82.67	2.53
Баланс стоимость, млрд ₹		176.96	206.46	238.43	266.87	382.38	469.91	505.16	550.05	632.08	632.08	507.92	10.57
FCF, млрд ₹		-70.57	112.82	-209.36	-70.32	-133.28	446.35	162.58	-130.13	-176.55	-176.55	33.79	5.78
Операционный денежный поток, млрд ₹		-67.88	115.69	-207	-63.89	-129.07	449.76	166.72	-124.42	-169.25	-169.25	38.75	5.57
Операционная прибыль, млрд ₹		105.33	112.11	152.64	47.51	58.86	26.02	60.16	95.06	179.25	179.25	83.87	24.95
Операционные расходы, млрд ₹		37.01	47.83	57.45	66.2	87.24	104.31	114.63	113.46	143.99	143.99	112.73	10.54
CAPEX, млрд ₹		2.69	2.87	2.36	6.43	4.2	3.41	4.14	5.71	7.3	7.3	4.95	11.69

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q1	2019Q2	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	390.03	561.51	685.94	1 006.81	944.88			978.03				580.2			799.47				916.03				1 157.26					886.20	3.42
Выручка, млрд ₹																		63.13	65.72	68.23	70.77	73.59	76.92	147.07	149.88	75.32	75.83	105.00	-0.29
Чистая прибыль, млрд ₹																		18.05	19.64	20.43	21.25	22.02	23.01	23.49	21.71	13.31	14.02	19.11	-9.43
EV, млрд ₹																496.18		706.72		709	1 942.13	1 123.82	1 983.6	1 285.59	2 134.16	668.15		1439.06	-9.88
EBIT, млрд ₹																37.05	43.6	48.07	52.44	54.36	56.8	58.7	61.46	31.31	29.02			47.46	-12.57
EBITDA, млрд ₹																	21.8	24.03	26.22	27.28	28.4	29.35	30.73	0.0007	0.0007	17.8		15.58	-9.52
OIBDA, млрд ₹																							38.45	7.82	7.31	-68.91		-3.8325	-215.70
Баланс стоимость, млрд ₹																	480.26	508.84	528.84	550.05	571.44	583.94	607.81	632.08	632.08	657.02		622.59	2.39
FCF, млрд ₹					-17.58	-17.58	-17.58	-33.32	-33.32	-33.32	-33.32		0.0014			0.1231				0.2825								-13.2466	-138.52
Операционный денежный поток, млрд ₹								-32.27	-32.27	-32.27	-32.27		0.0014	160.9		0.1231		-18.97		0.2825		-66.45						15.18	-183.79
Операционная прибыль, млрд ₹																		24.03	26.22	27.28	28.4	29.35	30.73	31.31	29.02	-73.39	36.01	10.74	3.22
Операционные расходы, млрд ₹																		27.69	28.85	30.66	32.45	34.5	36.49	23.93	24.59	75.32	39.82	40.03	1.76
CAPEX, млрд ₹								1.05	1.05	1.05	1.05		3.41	2		4.14		2.29		5.71		3.15						3.46	9.51

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 ₹			101.12	186.28	132.16	147.83	160.54	566.1	685.85	567.77	369.07	369.07	469.87	18.12
Short Term Investments ₹	49.34	86.82				-89.97	-122.74	-165.22	588.71	417.36	173.34	173.34	178.29	-207.15
Long term investments ₹	164.22	157.9	336.52	364.27	498.04	592.68	599.38	696.53	709.3	830.76			685.73	6.99
Total Receivables ₹			18.32	49.49	57.09	23.36	38.72	54.88	121.44	136.06	201.67	201.67	110.55	39.10
Total Current Assets ₹			119.44	235.77	189.25	57.87	37.8	400.88	97.13	150.41	195.74	195.74	176.39	38.94
Чистые активы, млрд ₹		11.58	12.55	13.35	13.39	17.1	18.71	18.76	19.29	20.79		20.79	18.93	3.99
Активы, млрд ₹			1 400.57	1 786.48	2 216.28	2 778.21	3 072.29	3 629.03	4 019.67	4 578.37	5 150.94	5 150.94	4090.06	10.89
Short Term Debt ₹			175.27	129.79	169.62	5.74	3.51	7.32	6.39	17.74	11.24	11.24	9.24	26.21
Long Term Debt ₹		81.69	249.96	224.54	382.89	473.21	607.54	513.23	473.23	490.11		490.11	511.46	0.70
Задолженность, млрд ₹			1 223.61	1 580.02	1 977.85	2 511.33	2 689.91	3 159.13	3 514.51	4 028.32	4 518.86	4 518.86	3582.15	10.93
Чистый долг, млрд ₹			125.64	44.26	257.41	331.11	411.71	-81.15	-229.07	-77.66	107.04	107.04	26.17	-23.62
Долг, млрд ₹			425.23	354.32	552.51	478.95	611.05	520.55	479.62	507.85	476.11	476.11	519.04	-4.87
Interest income ₹				144.06	172.81	222.61	287.83	290	308.22	363.68			294.47	10.32
Расходы на обслуживание долга ₹			70.64	83.43	97.83	134.15	167.24	154.72	158.22	187.76	251.32	251.32	183.85	8.49
Чист. проц. доходы, млрд ₹			45.17	60.63	74.97	88.46	120.59	135.28	150.01	175.92	457.48	363.68	207.86	30.56
Амортизация, млрд ₹			1.57	1.91	2.12	2.29	2.91	3.28	3.52	4.07	4.63	4.63	3.68	9.73
Себестоимость, млрд ₹											-290.28	-290.28	-290.2800	0.00
Товарно материальные запасы ₹			-115.32	-202.34	-154.13	-188.68	-229.33	-645.25	828.1	728.42	570.74	570.74	250.54	-220.00

	2015Q1	2015Q2	2015Q3	2015Q4	2016Q1	2017Q1	2018Q1	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹															685.85		592.25	-652.31	567.77	-464.03	403.76	-362.04	369.07	-530.77	460.18		68.04	2.65
Short Term Investments ₹	86.82				28.4									0.0000	-588.71				-417.36								-222.7125	-248.07
Long term investments ₹								592.68	635.4	599.38	629.53	696.53	692.45		709.3		759.94		830.76		944.27						787.34	6.40
Total Receivables ₹					18.32	49.49	57.09	23.36	53.06	38.72		54.88		121.44	121.44				136.06								94.51	28.58
Total Current Assets ₹															97.13		592.25	652.31	150.41	464.03	403.76	362.04	369.07	530.77	460.18		425.16	2.65
Чистые активы, млрд ₹					12.55				17.99	18.71	18.9	18.76	19.03		19.29		19.6		20.79		21.73						20.09	2.69
Активы, млрд ₹															4 019.67		4 265.75	4 444.85	4 578.37	4 669.93	4 779.22	4 888.65	5 150.94	5 301.65	5 434.07		5110.91	2.60
Short Term Debt ₹	124.49	206.18	211.17	211.17	141.67										6.39				17.74				11.24				77.64	-44.38
Long Term Debt ₹					79.89				445.58	607.54	523.85	513.23	462.95		473.23		406.73		490.11		405.3						447.66	-2.62
Задолженность, млрд ₹															3 514.51		3 756.91	3 916.01	4 028.32	4 098.49	405.3	4 280.84	4 518.86	-632.08	4 777.05		2669.99	63.79
Чистый долг, млрд ₹															-229.07		-185.52	1 125.15	-77.66	920.25	1.54	766.77	107.04	972.46	-460.18		277.53	-412.67
Долг, млрд ₹			422.34		221.56										479.62		406.73		507.85	456.22	405.3	404.73	476.11	441.69			436.81	-0.65
Interest income ₹													76.5	77.37	78.6	81.82	87.08	94.57	100.21	107.3	112.48	115.72					106.06	4.12
Расходы на обслуживание долга ₹																	44.06	49.62	53.51	58.63	61.71	62.77	68.22	71.39	73.39	75.73	70.30	3.83
Чист. проц. доходы, млрд ₹														37.94	39.85	41.25	43.02	44.95	46.69	48.67	50.77	52.96	121.99				64.22	21.18
Амортизация, млрд ₹															-18.52	-21.8	-24.03	-26.22	-27.08	-28.4	-29.35	-30.73	-31.31	-29.02			-29.7620	0.43
Себестоимость, млрд ₹																									-73.39		-73.3900	0.00
Товарно материальные запасы ₹	0.412				0.4553					3.65		4.14			-828.1				-728.42								-309.6549	-537.34

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	40.05	48.51	59.73	54.48	63.63	38.35	61.97	95.89	115.33		115.33	75.03	12.63
Цена акции ао		1648.9	1599.3	1510	894.95	888.15	1220.1	1598.95	960.15	816.85	816.85	1096.84	-1.66
Число акций ао, млн	602.44	605.2	605.85	695.77	757.67	775.48	775.37	776.26	778.39		778.39	772.63	0.54
FCF/акцию	-117.14	186.42	-345.57	-101.07	-175.9	575.57	209.68	-167.64	-226.81		-226.81	42.98	5.22

	2011Q4	2012Q4	2013Q4	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS														23.1	25.29	26.31	27.34	28.31	29.55	30.14	27.85	17.08	18			24.52	-9.44
Цена акции ао												919.49	910.48	1042.02	1179.77	1126.78	1217.82	1408.71	1485.86					655.3	816.85	1116.91	-7.68
Число акций ао, млн				538.78	600.23	602.44	605.2	605.85	695.77	757.67	775.48				776.45				778.85							756.84	2.28
FCF/акцию	8.92	-3.38	-20.06	-2.78	-29.39	46.82	-86.48	-29.02	-47.89							0.3638										-23.2412	-62.15

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, %			12.92	13.89	15.12	12.37	11.66	6.24	9.86	14.11	15.19		15.19	13.12	11.41	5.43
ROA, %			1.63	1.61	1.63	1.19	1.45	0.8074	1.26	1.73	1.85		1.85	9.19	1.42	4.99
ROIC, %		6.43	4.27	5.69	5.11	5.15	5.12	3.35	5.55	8.06			8.06	17.07	5.45	9.37
ROS, %				28.03	29.76	23.05	24.04	15.09	21.8	28.89	34.37	34.37	34.37	3.29	26.90	17.90
ROCE, %				54.3	64.02	17.8	15.39	5.54	1.65	2.18	-0.1267	-0.7321	-0.7321	14.78	1.70	-166.71
Ebit margin, %							31.74	20.24	29.92	38.55	-1.77	-1.77	-1.77	8.85	17.03	-161.43
Рентаб EBITDA, %				111.45	127.7	34.78	33.31	15.09	31.52	40.13	0.0012	0.0012	0.0012	13.89	17.35	-84.86
Чистая рентаб, %			29.4	28.03	29.76	23.05	24.04	15.09	21.8	28.89	34.37		34.37	3.29	24.84	7.41
Operation Margin, %				109.58	125.95	33.18	31.74	13.4	27.29	36.9	68.64	68.64	68.64	16.94	42.97	38.64
Доходность FCF, %	-14.18	-1.12	-10.99	12.31	-19.54	-6.81	-24.7	57.35	20.66	-12.76					6.75	13.38

	2011Q4	2012Q4	2013Q4	2014Q4	2015Q1	2015Q3	2015Q4	2016Q1	2016Q4	2017Q4	2018Q4	2019Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %														3.4	3.55	3.71	3.72	3.72	4.01	4.05	3.99	3.58	2.14				13.12	3.55	-11.80
ROA, %													0.3484		0.4232	0.4418	0.4463	0.4549	0.4661	0.4761	0.468	0.4154	0.248				9.19	0.4147	-11.86
ROIC, %					1.76	1.04		1.74					1.82				2.55		3.32								17.07	2.09	26.13
ROS, %																	29.95	30.02	29.93	29.92	15.97	14.48	17.67	18.49	34.37	34.37	3.29	23.88	18.87
ROCE, %															9.45	9.92	9.88	9.94	1.58	1.61	0.8688	0.7714			-0.7321	-0.7321	14.78	0.3572	-185.42
Ebit margin, %																			79.77	79.91	21.29	19.36			-1.77	-1.77	8.85	23.40	-146.67
Рентаб EBITDA, %																39.89	39.98	40.13	39.89	39.95	0.000476	0.000467	23.63		0.0012	0.0012	13.89	4.73	20.31
Чистая рентаб, %															28.6	29.88	29.95	30.02	29.93	29.92	15.97	14.48	17.67	18.49			3.29	19.31	-9.18
Operation Margin, %																	39.98	40.13	39.89	39.95	21.29	19.36	-97.43	47.48	68.64	68.64	16.94	21.34	28.81
Доходность FCF, %	3.46	-0.8752	-4.75	-0.3846			-3.14		4.11	-5.2	-1.86	-3.41																-1.9000	1.66

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	28.09	31.94	29.72	31.31	12.1	26.56	15.09	10.56	13.11		13.11	65.41	15.48	1.62
P/BV	3.63	4.44	4.49	3.87	1.41	1.66	1.44	1.43	1.86		1.86	8.44	1.56	5.70
P/S	8.26	8.95	8.84	7.22	2.91	4.01	3.29	3.05	4.51		4.51	9.06	3.55	9.16
P/FCF		8.12	-5.12	-14.69	-4.05	1.74	4.84	-7.84	-6	-6	-6	-2.00	-2.6520	-228.09
E/P		0.0313	0.0337	0.0319	0.0826	0.0376	0.0611	0.073	0.0847	0.0847	0.0847	0.07	0.0682	17.64
EV/EBIT					10.7	15.71	7.52	7.13	-277.49	-277.49	-277.49	21.56	-104.9240	-277.59
EV/EBITDA	9.04	9.51	9.64	27.4	16.03	25.01	7.14	6.85	414205.3		414205.3	218.67	82852.07	662.88
EV/S		10.6	12.31	9.53	5.34	3.77	2.25	2.75	4.92	4.92	4.92	9.29	3.72	5.47
EV/FCF		9.61	-7.13	-19.4	-7.43	1.64	3.05	-5.44	-7.27	-7.27	-7.27	-6.71	-3.0580	-234.69
Debt/EBITDA		3.11	3.57	9.62	9.89	17.77	6.9	4.91	153585.19	153585.19	153585.19	198.17	61439.99	512.82
Netdebt/Ebitda		0.3882	1.66	6.65	6.67	-2.77	-3.3	-0.7511	34529.03	34529.03	34529.03	198.02	13810.25	-759.39
Debt/Ratio		0.1983	0.2493	0.1724	0.1989	0.1434	0.1193	0.1109	0.0924	0.0924	0.0924	0.14	0.1117	-8.41
Debt/Equity		1.72	2.32	1.79	1.6	1.11	0.9494	0.9233	0.7533	7.15	7.15	0.81	2.18	45.14
Debt/Net Income		12.35	15.32	14.51	13.71	17.77	9.98	6.82	5.3	5.3	5.3	7.91	9.03	-21.49
PEG										-0.2908	-0.2908	-197.08	-0.2908	0.00
Бета							1.35	1.03	6.35	3.26	3.26	1.46	3.00	24.66
Индекс Альтмана		1.09	0.9193	0.6047	0.385	0.2101	0.3082	0.2572	0.4782	0.48	0.48	5.65	0.3467	17.97

	2012Q4	2013Q4	2014Q4	2015Q4	2016Q1	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E													14.67	46.65	10.56	12.87	13.45	14.01	13.11	12.86	13.84	10.35				65.41	12.83	-5.88
P/BV												1.44	1.75	1.73	1.43	1.79	0.2566	2	1.86	0.1958	1.72					8.44	1.21	46.30
P/S													3.73	13.94	3.05	3.81	4.03	4.2	3.2	2.59	2.51	1.68				9.06	2.84	-16.74
P/FCF	-114.25	-21.06	-260	-31.83		24.32	-19.24	-53.74	-29.35															-6	-6	-2.00	-22.8660	-20.79
E/P						0.0109	0.0093	0.0104	0.0134	0.0143	0.0155			0.0214				0.0199						0.0847	0.0847	0.07	0.0452	40.45
EV/EBIT																	19.15	32.27	41.06	73.54				-277.49	-277.49	21.56	-81.6220	-253.78
EV/EBITDA												2.23	2.89		7.14	68.39	10.1	17.14	14.53	35.52	13.77					218.67	18.21	6.40
EV/S																27.44	15.27	25.79	8.74	14.24	8.87			4.92	4.92	9.29	8.34	-10.86
EV/FCF																								-7.27	-7.27	-6.71	-7.2700	0.00
Debt/EBITDA												25.89	5.97		18.62	16.06	13.81	13.17	680163	630985.71				153585.19	153585.19	198.17	323666.45	550.66
Netdebt/Ebitda														42.92	-2.85	32.4	0.0526	24.95	152914.29	1389228.57	-25.86			34529.03	34529.03	198.02	322235.01	-25.74
Debt/Ratio					0.1582							0.1193			0.1109	0.0977	0.0848	0.0828	0.0924	0.0833				0.0924	0.0924	0.14	0.0887	2.22
Debt/Equity					1.25							0.9494			0.9233	0.7984	0.6941	0.6659	0.7533	0.6988				7.15	7.15	0.81	3.28	60.76
Debt/Net Income					35.72							34.24			24.85	21.47	18.4	17.59	20.27	20.35				5.3	5.3	7.91	13.76	-21.33
PEG																								-0.2908	-0.2908	-197.08	-0.2908	0.00
Бета																							1.37	1.9	3.26	1.46	2.18	33.51
Индекс Альтмана																							0.4782	0.48	0.48	5.65	0.4794	0.13

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	2.15	2.85	3.23	4.32	5.43	6.27	3.87	6.59	10.86			10.86		6.60	14.87
Дивиденд	8	4.5	6	15	7.5		5	8.5	14	16.5		16.5		10.30	17.08
Див доход, ао, %		0.4222	0.3964	0.8481	0.505	1.22	0.4982	0.4807	0.6588	2.09		2.09	14.50	0.9895	11.37
Дивиденды / прибыль, %		12.46	11.25	11.99	16.45	14.05	13.21	8.05	8.85	12.1		12.1	29.60	11.25	-2.94
Dividend Coverage Ratio											8.26	8.26	4.83	8.26	0.00

	2014Q2	2015Q3	2016Q2	2017Q3	2018Q2	2018Q3	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q3	2022Q1	2022Q3	2023Q1	2023Q2	2023Q3	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд							6.27	1.57	1.57	1.57	1.57	3.87	3.87	6.59	6.59		10.86				6.36	22.92
Дивиденд	3.5	8	4.5	6	7.5	7.5	7.5					5		8.5		14					8.50	13.30
Див доход, ао, %	0.6618	0.8788	0.4259	0.3661	0.3954	0.3924	0.5307					0.4835		0.8157		1.15				14.50	0.6745	23.99
Дивиденды / прибыль, %							44.72	11.96	49.68	30.69	23.62	33.75	27.63	36.5	32.24		49.33			29.60	35.89	7.89
Dividend Coverage Ratio																		8.26	8.26	4.83	8.26	0.00

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	2.27	1.76	1.88	2.22	2.8	2.8	4.29
Персонал, чел			33 582	33 582	38 179		4.37

	CAGR 5

	CAGR 5