|
Industry |
Market Price |
Recommendation |
Target |
Time Horizon |
|
Bank |
46.05 |
Buy |
55 |
1-Year |
Q1 FY 2023 Review
IDFC First Bank reported net revenue of ₹4,08,930 Lakhs for the quarter ended June 30, 2022, compared to ₹4,92,174 lakhs for June 30, 2021. Profit After Tax was ₹48,501 lakhs for the quarter ended June 30, 2022, as compared to (₹62,117) lakhs during the corresponding quarter of the previous year, respectively.
|
CMP (₹) |
46.05 |
|
52 Week H/L |
28.95/53.50 |
|
Market Cap (crores) |
28,644 |
|
Face Value (₹) |
10.00 |
|
Promoter Holding (%) |
36.48 |
|
Non-Promoter Holding (%) |
63.52 |
|
Total (%) |
100.00 |
|
Book Value |
₹33.91 |
|
EPS TTM |
₹0.21 |
IDFC First Bank is engaged in the business of banking services.
As of June 30, 2022, the bank has 651 branches and 807 ATMs across India.
Bank has been assigned AA stable and A1+ on the existing debt instruments by Crisil Rating Agency.
Allotment of 9,95,540 equity shares of the face value of ₹10 each to eligible employees under the stock option scheme.

Beta: 1.39 |
Alpha: -13.9 |
Risk Reward Ratio: 1.37 |
Margin of Safety: 20% |
|
Quarterly (INR in crores) |
Jun-22 |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
|
Interest Income |
4,922 |
4,554 |
4,429 |
4,101 |
4,089 |
|
Interest Expended |
2,170 |
1,884 |
1,849 |
1,828 |
1,904 |
|
Net Interest Income |
2,751 |
2,669 |
2,580 |
2,272 |
2,186 |
|
|
|
|
|
|
|
|
Other Income |
856 |
831 |
769 |
730 |
842 |
|
Total Income |
3,607 |
3,501 |
3,350 |
3,002 |
3,028 |
|
|
|
|
|
|
|
|
Employee Cost |
956 |
897 |
824 |
732 |
647 |
|
Other Expenses |
1,693 |
1,764 |
1,742 |
1,616 |
1,375 |
|
Provision and Contingencies |
308 |
369 |
392 |
475 |
1,872 |
|
EBT |
650 |
470 |
391 |
179 |
(865) |
|
|
|
|
|
|
|
|
Tax Expenses |
165 |
118 |
101 |
68 |
(244) |
|
PAT |
485 |
352 |
290 |
111 |
(621) |
IDFC First Bank came into effect on December 18, 2018, after the merger of IDFC Bank Limited and Capital First Limited.
About IDFC Bank Limited:
IDFC Bank was initially established as IDFC Limited in 1994 to facilitate infrastructure finance in the country.
In 2014, IDFC Limited got a banking license from RBI and IDFC Bank launched operations on October 01, 2015.
Post-conversions to the bank, all the lending business of IDFC Limited was transferred to IDFC Bank.
About Capital First:
Mr. V Vaidyanathan started Capital First limited in 2012 after acquiring an existing non-banking financial company through a management buyout (MBO) backed by private equity.
Before MBO, the NBFC was primarily engaged in corporate lending but transformed into a retail lender with a focus on consumer and small and medium enterprise segments after the buyout.
The MBO turned around the company from losses of ₹32 crores in FY 2010 to a net profit of ₹327 crores in FY 2018.
The asset under management of Capital First Limited grew at a CAGR of 29% over 5 years till March 2018, while profit grew at a 5-year CAGR of 56%.
Post-merger, IDFC Bank and Capital First Limited and its subsidiaries were renamed as IDFC First Bank Limited.
During the initial quarters of the post-merger, the bank recognized the financial troubles they faced because of legacy accounts and provided the provision for the same. They also invested in expanding their reach to build up a strong retail franchise.
IDFC First Bank’s operation span across various business segments comprising:
Treasury:
The treasury segment primarily consists of the group’s investment portfolio, money market borrowing and lending, operations, and foreign exchange and derivatives portfolio of the bank.
Revenue of the treasury segment consists of interest income on the investment portfolio, inter-segment revenue, gains or losses from trading operations, trades, and capital market deals.
Corporate/ Wholesale Banking:
The wholesale banking segment provides loans, non-funded facilities, loan syndication, and transaction services to corporate relationships non-included under retail banking.
Revenue from the wholesale banking segment consists of interest earned on loans to customers, inter-segment revenue, interest/ fees earned on transaction services, earnings from trade services, fees on client FX & derivatives, and other non-funded facilities.
Retail Banking:
Retail Banking constitutes lending to individuals/ business banking customers through the branch network and other delivery channels subject to the orientation, nature of the product, the granularity of the exposures, and the quantum thereof.
Revenue of the retail banking segment is derived from interest earned on retail loans, inter-segment revenue and fees from services rendered, fees on client FX & derivatives, and other non-funded facilities.
Other Banking Business:
This segment includes revenue from the distribution of third-party products.
Out of the total revenue, 29% has been generated from Treasury operations, 16% from Corporate/wholesale Banking, 54% from Retail Banking, and 1% from others in FY 2022 compared to 34%, 19%, 47%, and 0% in FY 2021, respectively.



|
|
Mar-19 |
Mar-20 |
Mar-21 |
Mar-22 |
|
Net Interest Income |
2.07% |
4.03% |
4.53% |
5.11% |
|
Gross NPA |
2.43% |
2.60% |
4.15% |
3.70% |
|
Net NPA |
1.27% |
0.94% |
1.86% |
1.53% |
|
Provision Coverage Ratio |
48.18% |
64.53% |
63.57% |
70.29% |
|
Capital Adequacy Ratio |
15.00% |
13.38% |
13.77% |
16.74% |
|
CASA Ratio |
12.87% |
32.16% |
51.77% |
48.41% |
|
ROA |
(1.14%) |
(1.90%) |
0.06% |
0.29% |
|
ROE |
(11.23%) |
(16.92%) |
2.90% |
0.68% |
IDFC FIRST Bank - Profit and Loss Statement (₹ in crores)
|
|
Mar-18 |
Mar-19 |
Mar-20 |
Mar-21 |
Mar-22 |
|
Interest income |
9,098 |
12,204 |
16,240 |
15,968 |
17,173 |
|
Interest Expended |
7,126 |
8,743 |
10,228 |
8,585 |
7,465 |
|
Net Income |
1,973 |
3,461 |
6,012 |
7,383 |
9,708 |
|
|
|
|
|
|
|
|
Other income |
1,120 |
852 |