IDBI Bank Ltd

NSE: IDBI BSE: 500116

₹79.29

+1.65 (2.13%)

Tue, 10 Nov 2026, 01:25 pm

MTF 5xInvest in IDBI Bank Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)83470.9

PE Ratio10.27

Dividend2.71

Finance

Major Banks

24.5K

IDBI Bank Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-42.03B	-38.37B	-35.63B	-38.17B	-39.68B	-42.83B	-47.97B	-44.07B	-51.11B	-47.45B	-12.69B	-13.40B	-4.67B	-7.49B	-6.04B	-6.81B	-1.83B	-4.38B	-7.64B	-4.98B
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—
Equity in earnings	0	0	0	0	0	0	0	-44.88M	0	0	502.23M	725.54M	412.17M	432.09M	281.01M	834.57M	393.31M	411.29M	506.89M	673.33M
Total assets	902.81B	1.06T	1.31T	1.74T	2.36T	2.54T	2.91T	3.23T	3.29T	3.56T	3.76T	3.62T	3.51T	3.22T	3.01T	2.99T	3.03T	3.32T	3.65T	4.13T
Total current assets	86.99B	102.67B	119.76B	155.45B	179.00B	246.65B	220.20B	217.91B	213.27B	178.30B	267.50B	358.06B	384.70B	250.03B	340.64B	385.35B	425.29B	356.93B	328.76B	497.17B
Cash and short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash & equivalents	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total receivables, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	3.47B	3.57B	5.40B	285.02M	390.81M	390.81M	275.80M	255.00M	255.00M	255.00M	255.00M	255.00M	135.00M	119.40M	59.07M	495.17M	5.62B	6.26B	7.13B	8.85B
Other investments	—	—	—	—	—	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0
Net property/plant/equipment	8.39B	28.03B	27.66B	28.49B	30.21B	30.60B	30.43B	29.46B	30.00B	30.80B	75.22B	74.33B	68.53B	83.10B	82.07B	78.73B	99.87B	97.80B	95.42B	122.00B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	215.68M	20.32M	0	45.19M	3.40B	6.81B	9.97B	17.81B	24.21B	31.31B	44.52B	76.24B	124.97B	201.53B	160.76B	147.60B	136.33B	118.36B	89.65B	59.88B
Net intangible assets	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Goodwill, net	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	—	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Other long term assets, total	11.21B	31.06B	9.18B	9.32B	12.27B	7.16B	11.19B	18.28B	18.25B	38.11B	48.04B	58.07B	313.47B	284.23B	311.63B	284.99B	199.91B	143.14B	120.43B	94.26B
Short term debt	1.30B	1.15B	0	15.00B	0	141.25B	241.51B	277.78B	198.54B	231.03B	9.90B	14.30B	0	283.19B	251.09B	149.36B	106.43B	115.63B	117.74B	131.76B
Current portion of LT debt and capital leases	—	—	—	—	—	—	—	—	182.26B	—	—	—	0	192.66B	109.89B	51.98B	0	0	0	0
Short term debt excl. current portion of LT debt	1.30B	1.15B	0	15.00B	0	141.25B	241.51B	277.78B	16.28B	231.03B	9.90B	14.30B	0	90.53B	141.20B	97.38B	106.43B	115.63B	117.74B	131.76B
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	527.10B	494.61B	438.23B	442.10B	499.88B	515.70B	534.78B	657.85B	701.33B	745.02B	1.10T	890.87B	847.81B	344.09B	359.33B	195.18B	216.76B	208.79B	247.02B	282.35B
Long term debt excl. lease liabilities	527.10B	494.61B	438.23B	442.10B	499.88B	515.70B	534.78B	657.85B	701.33B	745.02B	1.10T	890.87B	847.81B	344.09B	359.33B	195.18B	216.76B	208.79B	247.02B	282.35B
Total equity	66.60B	85.27B	88.22B	95.64B	102.93B	145.70B	194.21B	212.38B	236.76B	244.26B	281.20B	233.33B	219.94B	384.44B	349.39B	377.41B	427.00B	464.58B	512.26B	617.85B
Shareholders' equity	66.60B	85.27B	88.22B	95.64B	102.93B	145.70B	193.91B	212.02B	236.32B	243.75B	280.58B	232.62B	219.08B	383.47B	348.36B	376.28B	425.72B	463.19B	510.73B	616.20B
Common equity, total	66.60B	85.27B	88.22B	95.64B	102.93B	145.70B	193.91B	212.02B	236.32B	243.75B	280.58B	232.62B	219.08B	383.47B	348.36B	376.28B	425.72B	463.19B	510.73B	616.20B
Other common equity	41.25B	60.44B	63.37B	70.78B	78.07B	89.63B	104.64B	111.72B	117.85B	124.50B	167.30B	174.62B	178.12B	199.69B	201.96B	213.03B	244.95B	256.65B	273.11B	338.39B
Total debt	528.40B	495.76B	438.23B	457.10B	499.88B	656.95B	776.29B	935.63B	899.87B	976.05B	1.11T	905.16B	847.81B	627.29B	610.43B	344.54B	323.19B	324.42B	364.76B	414.11B
Net debt	—	439.22B	369.32B	367.79B	356.99B	457.60B	621.03B	824.41B	767.78B	841.23B	964.96B	768.43B	710.07B	497.10B	427.45B	207.35B	179.37B	185.96B	224.85B	201.17B
Change in accounts receivable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in other assets/liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Sale of fixed assets & businesses	—	1.48B	—	—	63.26M	74.04M	0	0	0	0	0	0	7.20B	1.16B	0	0	0	0	900.65M	61.20M
Purchase/sale of investments, net	-2.75B	1.22B	-74.51B	-173.23B	-231.93B	46.76B	-148.70B	-157.39B	-51.86B	-174.93B	-16.92B	-14.77B	-10.42B	-27.49B	100.97B	-17.35B	-41.17B	-181.73B	-156.76B	-17.11B
Sale/maturity of investments	—	1.22B	—	—	—	46.76B	0	0	0	0	0	0	0	0	100.97B	0	0	0	259.88M	256.38M
Purchase of investments	-2.75B	—	-74.51B	-173.23B	-231.93B	0	-148.70B	-157.39B	-51.86B	-174.93B	-16.92B	-14.77B	-10.42B	-27.49B	0	-17.35B	-41.17B	-181.73B	-157.02B	-17.37B
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-21.63B	-32.64B	-38.52B	3.49B	42.78B	15.82B	40.38B	123.31B	-56.63B	0	77.41B	-142.28B	68.22B	-178.98B	-85.39B	-208.41B	-15.63B	-17.07B	0	-47.45B
Issuance/retirement of long term debt	-734.80M	14.21B	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15.71B	9.02B	0	0
Issuance/retirement of short term debt	-20.90B	-46.85B	-38.52B	3.49B	42.78B	15.82B	40.38B	123.31B	-56.63B	—	77.41B	-142.28B	68.22B	-178.98B	-85.39B	-156.05B	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-52.36B	-31.34B	-26.09B	0	-47.45B
Total cash dividends paid	-839.12M	-1.25B	-1.27B	-1.54B	-2.13B	-2.54B	-6.33B	-2.26B	-6.91B	-612.39M	-1.50B	-114.32M	-221.11M	-20.28M	-214.66M	-68.32M	-81.98M	-115.85M	-10.75B	-16.12B
Other financing cash flow items, total	0	-1.51B	0	-1.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-116.15M	-136.64M

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-42.03B	-38.37B	-35.63B	-38.17B	-39.68B	-42.83B	-47.97B	-44.07B	-51.11B	-47.45B	-12.69B	-13.40B	-4.67B	-7.49B	-6.04B	-6.81B	-1.83B	-4.38B	-7.64B	-4.98B
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—
Equity in earnings	0	0	0	0	0	0	0	-44.88M	0	0	502.23M	725.54M	412.17M	432.09M	281.01M	834.57M	393.31M	411.29M	506.89M	673.33M
Total assets	902.81B	1.06T	1.31T	1.74T	2.36T	2.54T	2.91T	3.23T	3.29T	3.56T	3.76T	3.62T	3.51T	3.22T	3.01T	2.99T	3.03T	3.32T	3.65T	4.13T
Total current assets	86.99B	102.67B	119.76B	155.45B	179.00B	246.65B	220.20B	217.91B	213.27B	178.30B	267.50B	358.06B	384.70B	250.03B	340.64B	385.35B	425.29B	356.93B	328.76B	497.17B
Cash and short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash & equivalents	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total receivables, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	3.47B	3.57B	5.40B	285.02M	390.81M	390.81M	275.80M	255.00M	255.00M	255.00M	255.00M	255.00M	135.00M	119.40M	59.07M	495.17M	5.62B	6.26B	7.13B	8.85B
Other investments	—	—	—	—	—	0	0	0	—	—	—	—	0	0	0	0	0	0	0	0
Net property/plant/equipment	8.39B	28.03B	27.66B	28.49B	30.21B	30.60B	30.43B	29.46B	30.00B	30.80B	75.22B	74.33B	68.53B	83.10B	82.07B	78.73B	99.87B	97.80B	95.42B	122.00B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	215.68M	20.32M	0	45.19M	3.40B	6.81B	9.97B	17.81B	24.21B	31.31B	44.52B	76.24B	124.97B	201.53B	160.76B	147.60B	136.33B	118.36B	89.65B	59.88B
Net intangible assets	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Goodwill, net	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	—	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Other long term assets, total	11.21B	31.06B	9.18B	9.32B	12.27B	7.16B	11.19B	18.28B	18.25B	38.11B	48.04B	58.07B	313.47B	284.23B	311.63B	284.99B	199.91B	143.14B	120.43B	94.26B
Short term debt	1.30B	1.15B	0	15.00B	0	141.25B	241.51B	277.78B	198.54B	231.03B	9.90B	14.30B	0	283.19B	251.09B	149.36B	106.43B	115.63B	117.74B	131.76B
Current portion of LT debt and capital leases	—	—	—	—	—	—	—	—	182.26B	—	—	—	0	192.66B	109.89B	51.98B	0	0	0	0
Short term debt excl. current portion of LT debt	1.30B	1.15B	0	15.00B	0	141.25B	241.51B	277.78B	16.28B	231.03B	9.90B	14.30B	0	90.53B	141.20B	97.38B	106.43B	115.63B	117.74B	131.76B
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	527.10B	494.61B	438.23B	442.10B	499.88B	515.70B	534.78B	657.85B	701.33B	745.02B	1.10T	890.87B	847.81B	344.09B	359.33B	195.18B	216.76B	208.79B	247.02B	282.35B
Long term debt excl. lease liabilities	527.10B	494.61B	438.23B	442.10B	499.88B	515.70B	534.78B	657.85B	701.33B	745.02B	1.10T	890.87B	847.81B	344.09B	359.33B	195.18B	216.76B	208.79B	247.02B	282.35B
Total equity	66.60B	85.27B	88.22B	95.64B	102.93B	145.70B	194.21B	212.38B	236.76B	244.26B	281.20B	233.33B	219.94B	384.44B	349.39B	377.41B	427.00B	464.58B	512.26B	617.85B
Shareholders' equity	66.60B	85.27B	88.22B	95.64B	102.93B	145.70B	193.91B	212.02B	236.32B	243.75B	280.58B	232.62B	219.08B	383.47B	348.36B	376.28B	425.72B	463.19B	510.73B	616.20B
Common equity, total	66.60B	85.27B	88.22B	95.64B	102.93B	145.70B	193.91B	212.02B	236.32B	243.75B	280.58B	232.62B	219.08B	383.47B	348.36B	376.28B	425.72B	463.19B	510.73B	616.20B
Other common equity	41.25B	60.44B	63.37B	70.78B	78.07B	89.63B	104.64B	111.72B	117.85B	124.50B	167.30B	174.62B	178.12B	199.69B	201.96B	213.03B	244.95B	256.65B	273.11B	338.39B
Total debt	528.40B	495.76B	438.23B	457.10B	499.88B	656.95B	776.29B	935.63B	899.87B	976.05B	1.11T	905.16B	847.81B	627.29B	610.43B	344.54B	323.19B	324.42B	364.76B	414.11B
Net debt	—	439.22B	369.32B	367.79B	356.99B	457.60B	621.03B	824.41B	767.78B	841.23B	964.96B	768.43B	710.07B	497.10B	427.45B	207.35B	179.37B	185.96B	224.85B	201.17B
Change in accounts receivable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in other assets/liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Sale of fixed assets & businesses	—	1.48B	—	—	63.26M	74.04M	0	0	0	0	0	0	7.20B	1.16B	0	0	0	0	900.65M	61.20M
Purchase/sale of investments, net	-2.75B	1.22B	-74.51B	-173.23B	-231.93B	46.76B	-148.70B	-157.39B	-51.86B	-174.93B	-16.92B	-14.77B	-10.42B	-27.49B	100.97B	-17.35B	-41.17B	-181.73B	-156.76B	-17.11B
Sale/maturity of investments	—	1.22B	—	—	—	46.76B	0	0	0	0	0	0	0	0	100.97B	0	0	0	259.88M	256.38M
Purchase of investments	-2.75B	—	-74.51B	-173.23B	-231.93B	0	-148.70B	-157.39B	-51.86B	-174.93B	-16.92B	-14.77B	-10.42B	-27.49B	0	-17.35B	-41.17B	-181.73B	-157.02B	-17.37B
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-21.63B	-32.64B	-38.52B	3.49B	42.78B	15.82B	40.38B	123.31B	-56.63B	0	77.41B	-142.28B	68.22B	-178.98B	-85.39B	-208.41B	-15.63B	-17.07B	0	-47.45B
Issuance/retirement of long term debt	-734.80M	14.21B	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15.71B	9.02B	0	0
Issuance/retirement of short term debt	-20.90B	-46.85B	-38.52B	3.49B	42.78B	15.82B	40.38B	123.31B	-56.63B	—	77.41B	-142.28B	68.22B	-178.98B	-85.39B	-156.05B	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-52.36B	-31.34B	-26.09B	0	-47.45B
Total cash dividends paid	-839.12M	-1.25B	-1.27B	-1.54B	-2.13B	-2.54B	-6.33B	-2.26B	-6.91B	-612.39M	-1.50B	-114.32M	-221.11M	-20.28M	-214.66M	-68.32M	-81.98M	-115.85M	-10.75B	-16.12B
Other financing cash flow items, total	0	-1.51B	0	-1.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-116.15M	-136.64M