Fm Project Final

7/28/2019 Fm Project Final

1/42

1

GLOBSYN BUSINESS SCHOOL

PRESENTED BY: Learning Group 5 & 6 (PGPM-11B)

Members of Learning Group 5 Members of Learning Group 6

-Alisha Ali - Vasundhara Kedia

-Ankita Ghosh - Sourabh Soni

-Ashutosh Dutt Pandey - Sudeshna Chowdhary

-Sayantan Roy - Mandeep Pradhan

-Sougata Ghosh Choudhury - Sauryadipta Basu

- Niloy Biswas


2/42

2

ACKNOWLEDGMENT

The time spent in the making of this project, as a part of our curriculum requirement of

PGPM course, is invaluable in terms of learning. The application of concepts to theproject added more depth and meaning to the knowledge gained in the classroom.

We take this opportunity to express our profound gratitude and deep regards to

Professor Dr. J.N.Mukhopadhay, Professor Dr. Prithviraj S. Banerjee and Professor

Avik Mukherjee for their exemplary guidance, monitoring and constant encouragement

throughout this project. We would also like to thank them for reminding us of the core

objectives of the project every time we diverted from it.


3/42

3

TABLE OF CONTENTS

PAGE NO.

1. EXECUTIVE SUMMARY.. 4-5

2. INDIAN ECONOMY. 6-8

3. INDIAN BANKING INDUSTRY... 9-12

4. COMPANY- ICICI BANK. 13-19

5. LATEST QUATERLY RESULTS.... 20-23

6. ICICI VS HDFC : PERFORMANCE ANALYSIS.. 24-28

7. FINANCIAL ANALYSIS OF ICICI & HDFC 29- 40

8. COBRAPOST: MONEY LAUNDERING 41-42


4/42

4

EXECUTIVE SUMMARY

PARTICULARS ICICI HDFC RELIANCECurrent ratio 0.13 0.08 1.68Net profit margin 16.14 15.93 6%Debt to equity 7.2 8.24 0.29Return on net

worth 10.7 7.26 11.42%EPS 56.10 22.02 56.91

PAT 2645cr 1705 cr 18,616 cr

Total income 67,035.96 cr 32,523 cr 3,29,932 cr*AS PER Q3FY13 (CONSOLIDATED)

The Banking sector in India has always been one of the most preferred avenues of

employment. In the current decade, this has emerged as a resurgent sector in the Indian

economy. As per the McKinsey report India Banking 2010, the banking sector index

has grown at a compounded annual rate of over 51 per cent since the year 2001, as

compared to a 27 per cent growth in the market index during the same period. It is

projected that the sector has the potential to account for over 7.7 per cent of GDP with

over Rs.7, 500 billion in market cap, and to provide over 1.5 million jobs.

For our project we have taken 2 banks and compared some of their important ratios for

the last 3 years. In the following table, we can see the ratios of the banks for the last

financial year and also the ratios of reliance to know the difference among them.

From the above table we can the difference in the ratios of banks and reliance. The total

income of both ICICI and HDFC combined is about 30% of the total income of reliance.

The PAT for HDFC and AXIS is one-third to the PAT of reliance. The EPS of reliance

is almost at par with ICICI. HDFC is keeping parts of profits for their future expansion.

The return on equity is also not high for reliance. When we see at the debt to equity

ratio, we see that reliance has the least debt as compared to ICICI and HDFC which

means that reliance is issuing new shares and increasing its market cap and not issuing

debt to raise further capital. The current ratio for reliance is also more than 1 which

means that the current asset is more than the current liabilities which means it has

enough capital to fund its shot term liabilities but it may also mean that the company is

not able to collect payments from the customers or is not able to manage its stock

properly.


5/42

5

In this project our area of focus is to detect the current position of ICICI Bank in terms

of three major perspective- Economy, Industry & Company.

In this project we will analyze the different types of ratio of ICICI Bank & will try to see

the current position of ICICI in our economy.

We will try to analyze ICICI Banks current position with respect to the Banking sector

as a whole & ICICI Banks current standing with respect to its peers.


6/42

6

THE INDIAN ECONOMY

India's Economy Expected to Grow At Over 6 Percent

With recent global developments contributing to a significant rebalancing of portfolios

as a result of rapidly changing risk perceptions and appetites, the Indian macroeconomic

environment has looked turbulent during the past year. After a promising start to the

decade in 2010-11, with achievements like maintaining GDP growth rate around 8

percent, bringing down fiscal deficit to 4.8 percent of GDP as well as containing

current account deficit to 2.6%, the fiscal year 2011-12 has been challenging for the

Indian Economy. The year started on a note of optimism through impressive growth in

exports and high levels of foreign exchange inflows, only to moderate as the year

progressed through continued monetary tightening in response to the untamed

inflationary pressures.

Gradually, high levels of inflation gave way to a slow-down in the growth. Additionally,

as fiscal conditions worsened over the year, export numbers were revised in light of data

discrepancies leading to a widening of trade deficit. In light of a perceivably weak

macroeconomic environment, a well-planned economic revival policy from the

Governments part is required to get back the Indian Economy on the path to stable and

prosperous growth.

Global winds

Performance of major advanced economies has been a point of concern as the economic

outlook of the Euro Area continues to be grim in the shadow of a protracted sovereign

debt crisis. Japan is still trying to cope up with the economic impact of natural

calamities which is having an impact on its export partners. Despite some modest signs

of improvement in the US, the European debt problem has unquestionably remained as a

dominant global factor and a source of volatility in asset and currency markets all over

the world. By contrast, emerging market economies have generally shown reasonable

robustness mainly on account of their domestic drivers and increasing linkages with

each other. Nevertheless a slowdown in advanced economies is a point of concern as itimpacts the investment and exchange rate channel of the domestic economy. India is

still growing at a rapid pace in comparison to other countries; however that should not

deter from the opportunity to push through further reforms, create infrastructure and

generate economic opportunities.


7/42

7

The Domestic growth story

While the rest of the world has been grappling with the after effects of the European

debt crisis, the Indian economy in 2011-12 has also seen moderation in growth.

Quarterly growth rates have consistently fallen in 2011-12 and for the first time since

the global crisis of 2008, GDP growth rates in India has declined below 7 percent toreach 6.1 percent in the third quarter of 2011-12. Earlier expectations in the range of 8

percent to 8.5 percent have been reduced gradually and now the Economy is expected to

grow at less than 7 percent. GDP grew at a modest 7.3 percent during the first half of the

financial year but turbulent global conditions coupled with a weak industrial sector has

resulted in a slowdown in GDP growth in the second half of the year. With the exception

of Services,

GDP growth and its two main components - Agriculture and Industry have recorded

lower growth in 2011-12 as compared to the last year.

While India's recent slowdown is partly rooted in external causes, domestic causes are

also important. The slowdown in the rate of growth of services in 2011-12 at 8.2

percent, and particularly in 2012-13 to 6.6 percent from the double-digit growth of the

previous six years, contributed significantly to slowdown in the overall growth of theeconomy, while some slowdown could also be attributed to the lower growth in

agriculture and industrial activities. But despite the slowdown, the services sector has

shown more resilience to worsening external conditions than agriculture and industry.

For improved agricultural growth, the survey underlines the need for stable and

consistent policies where markets play an appropriate role, private investment in


8/42

8

infrastructure is stepped up, food price, food stock management and food distribution

improves, and a predictable trade policy is adopted for agriculture.

FDI in retail allowed by the government can pave the way for investment in new

technology and marketing of agricultural produce in India. Fast agricultural growth

remains vital for jobs, incomes and food security.

With net exports declining, India's balance of payments has come under pressure.

Moreover, in the current fiscal, foreign exchange reserves have fluctuated between US$

286 billion and US$ 295.6 billion, while the rupee remained volatile in the range of Rs

53.02 to Rs 54.78 per US dollar during October 2012 to January 2013.

On financial sector reform, it takes note of the high level of gross NPAs (non-

performing assets) of the banking sector which increased from 2.36 percent of the total

credit advanced in March 2011 to 3.57 percent of total credit advanced in September

2012. We that revival of growth will help contain NPAs, but more attention will have tobe paid to whether projects are adequately capitalized up front given the risks.

To sum up, with increasing financial as well as trade integration of the Indian economy

with the global economy, the potential for achieving sustained growth is high. However

there remains a need for efficient ground level implementation of policy decisions and

the need of a long term outlook to resolve economic challenges.

Indias competitive edge in services may only remain for a short period in the future and

newer engines of growth need to be discovered. An effective manufacturing policy

which is integrated into the rural framework can go a long way in bridging the rural

urban divide and unite the economy to grow inclusively as one.
http://www.ibtimes.co.in/articles/440046/20130227/economic-survey-2013-summary-indian-economy-growth.htmhttp://www.ibtimes.co.in/articles/440046/20130227/economic-survey-2013-summary-indian-economy-growth.htm


9/42

9

THE INDIAN BANKING INDUSTRY

The present Rs 64 trillion (US$ 1.17 trillion) Indian banking industry is governed by the

Banking Regulation Act of India, (1949) and is closely monitored by the Reserve Bank

of India (RBI). RBI manages the country's money supply and foreign exchange and also

serves as a bank for the Government of India and for the country's commercial banks.As of now, public sector banks account for 70 per cent of the Indian banking assets.

The Indian Banking industry, which is governed by the Banking Regulation Act of

India, 1949 can be broadly classified into two major categories, non-scheduled banks

and scheduled banks. Scheduled banks comprise commercial banks and the co-operative

banks. In terms of ownership, commercial banks can be further grouped into

nationalized banks, the State Bank of India and its group banks, regional rural banks and

private sector banks (the old/ new domestic and foreign). These banks have over 67,000

branches spread across the country.

The first phase of financial reforms resulted in the nationalization of 14 major banks in

1969 and resulted in a shift from Class banking to Mass banking. This in turn resulted in

a significant growth in the geographical coverage of banks. Every bank had to earmark a

minimum percentage of their loan portfolio to sectors identified as priority sectors.

The manufacturing sector also grew during the 1970s in protected environs and the

banking sector was a critical source. The next wave of reforms saw the nationalization

of 6 more commercial banks in 1980. Since then the number of scheduled commercial

banks increased four-fold and the number of bank branches increased eightfold.

After the second phase of financial sector reforms and liberalization of the sector in theearly nineties, the Public Sector Banks (PSB) s found it extremely difficult to compete

with the new private sector banks and the foreign banks. The new private sector banks

first made their appearance after the guidelines permitting them were issued in January

1993. Eight new private sector banks are presently in operation. These banks due to their

late start have access to state-of the-art technology, which in turn helps them to save on

manpower costs and provide better services.

Current Scenario

The industry is currently in a transition phase. On the one hand, the PSBs, which are the

mainstay of the Indian Banking system are in the process of shedding their flab in terms

of excessive manpower, excessive non Performing Assets (Npas) and excessive

governmental equity, while on the other hand the private sector banks are consolidating

themselves through mergers and acquisitions.


10/42

10

Private sector Banks have pioneered internet banking, phone banking, anywhere

banking, mobile banking, debit cards, Automatic Teller Machines (ATMs) and

combined various other services and integrated them into the mainstream banking arena,

while the PSBs are still grappling with disgruntled employees in the aftermath of

successful VRS schemes. Also, following Indias commitment to the W To agreement in

respect of the services sector, foreign banks, including both new and the existing ones,

have been permitted to open up to 12 branches a year with effect from 1998-99 as

against the earlier stipulation of 8 branches.

Meanwhile the economic and corporate sector slowdown has led to an increasing

number of banks focusing on the retail segment. Many of them are also entering the new

vistas of Insurance. Banks with their phenomenal reach and a regular interface with the

retail investor are the best placed to enter into the insurance sector. Banks in India have

been allowed to provide fee-based insurance services without risk participation, invest in

an insurance company for providing infrastructure and services support and set up of a

separate joint-venture insurance company with risk participation.

CHALLENGES FACED BY BANKS

Major challenges faced by banks

Increased competition from domestic and international markets; Transaction costs of carrying non-performing assets and substandard assets in its

books;

Frequent changes in key policy rates and reserve requirements by the RBI; Maintaining sufficient liquidity.

The major challenges faced by banks today are as to how to cope with competitive

forces and strengthen their balance sheet. Today, banks are groaning with burden of

NPAs. It is rightly felt that these contaminated debts, if not recovered, will eat into thevery vitals of the banks. Another major anxiety before the banking industry is the high

transaction cost of carrying Non Performing Assets in their books.

The Indian banks are subject to tremendous pressures to perform as otherwise their very

survival would be at stake. Information technology (IT) plays an important role in the

banking sectoras it would not only ensure smooth passage of interrelated transactions
http://www.mbaknol.com/business-finance/role-of-information-technology-it-in-the-banking-sector/http://www.mbaknol.com/business-finance/role-of-information-technology-it-in-the-banking-sector/http://www.mbaknol.com/business-finance/role-of-information-technology-it-in-the-banking-sector/http://www.mbaknol.com/business-finance/role-of-information-technology-it-in-the-banking-sector/


11/42

11

over the electric medium but will also facilitate complex financial product innovation

and product development. The application of IT and e-banking is becoming the order of

the day with the banking system heading towards virtual banking.

FUTURE OUTLOOK

Everyone today is convinced that the technology is going to hold the key to future of

banking. The achievements in the banking today would not have make possible without

IT revolution. Therefore, the key point is while changing to the current environment the

banks has to understand properly the trigger for change and accordingly find out the

suitable departure point for the change.

Although, the adoption of technology in banks continues at a rapid pace, the

concentration is perceptibly more in the metros and urban areas. The benefit of

Information Technology is yet to percolate sufficiently to the common man living in his

rural hamlet. More and more programs and software in regional languages could be

introduced to attract more and more people from the rural segments also.

RECESSION IN THE INDIAN BANKING SECTOR

Banks act as important players in the financial markets. They play a vital role in the

economy of a country. The Recession that began in December 2007 impacted the

revenues and profitability of businesses worldwide. We are in a globalised world and no

more immune to the things happening outside our country.

The banking sector faces profitability pressures due to higher funding costs, mark-to-

market requirements on investment portfolios, and asset quality pressures due to a

slowing economy. But Indian banks global exposure is relatively small, with

international assets at about 6 per cent of the total assets.

Banks Profit, Even in This Recession

The banks are doing so well in this time of recession. The 5 reasons that big banks are

able to beat the recession and rake in the profits are:

1. Underwriting increases provide investment banks with more income as businesses go

to investment banks. Banks that do the underwriting collect fees, and if they actually

make the loans, they also collect the interest.


12/42

12

2. Trading revenue is also up as investors try to play the market, getting in when prices

are low and trading to take profits on the rallies. Many of the big banks (like Goldman)

do over the counter trades, so they get commissions as well.

3. Less competition is the result of failed banks and takeovers. This means a bigger

piece of the pie for those banks that are left.

4. Toxic assets have been working their way through the system. Additionally, some

banks (like Goldman) had limited exposure to toxic assets to begin with.

5. Retail banking has been providing a boost. People still need a place to keep their

money. With a lower Fed funds rate, they can pay less in interest to their savings

customers, while still charging between 5% and 10% interest (more for credit cards) on

loans they make. That difference is resulting in profitability.


13/42

13

COMPANY- ICICI BANK

In todays banking scenario ICICI Bank has its own name and presence all over the

India. The bank has a global presence with a network of 2907 Branches across India &

19 Branches across the globe. It is the second largest Bank in India in terms of its assets

worth Rs.4736.47 Billion(93 billion US$) and Profit After Tax was Rs 65.64 Billion(1271 million US$)as per the year ended on 31 March 2012.

ICICI was formed in 1955 at the initiative of the World Bank, the Government of India

and representatives of Indian industry. The principal objective was to create a

development financial institution for providing medium-term and long-term project

financing to Indian businesses.

ICICI Bank was originally promoted in the year 1994 by ICICI Limited, an Indian

Financial Institution and was its wholly owned subsidiary. In 1999 ICICI become the

first Indian Company & the first bank of financial Institution from non Japan Asia to belisted on the NYSE. ICICI's shareholding in ICICI Bank was reduced to 46% through a

public offering of shares in India in fiscal 1998, an equity offering in the form of ADRs

listed on the NYSE in fiscal 2000, ICICI Bank's acquisition of Bank of Madura Limited

in an all-stock amalgamation in fiscal 2001, and secondary market sales by ICICI to

institutional investors in fiscal 2001 and fiscal 2002.

After consideration of various corporate structuring alternatives in the context of the

emerging competitive scenario in the Indian banking industry, and the move towards

universal banking, the managements of ICICI and ICICI Bank formed the view that the

merger of ICICI with ICICI Bank would be the optimal strategic alternative for bothentities, and would create the optimal legal structure for the ICICI group's universal

banking strategy. The merger would enhance value for ICICI shareholders through the

merged entity's access to low-cost deposits, greater opportunities for earning fee-based

income and the ability to participate in the payments system and provide transaction-

banking services. The merger would enhance value for ICICI Bank shareholders through

a large capital base and scale of operations, seamless access to ICICI's strong corporate

relationships built up over five decades, entry into new business segments, higher

market share in various business segments, particularly fee-based services, and access to

the vast talent pool of ICICI and its subsidiaries.

In October 2001, the Boards of Directors of ICICI and ICICI Bank approved the merger

of ICICI and two of its wholly-owned retail finance subsidiaries, ICICI Personal

Financial Services Limited and ICICI Capital Services Limited, with ICICI Bank. The

merger was approved by shareholders of ICICI and ICICI Bank in January 2002, by the

High Court of Gujarat at Ahmadabad in March 2002, and by the High Court of

Judicature at Mumbai and the Reserve Bank of India in April 2002. Consequent to the


14/42

14

merger, the ICICI group's financing and banking operations, both wholesale and retail,

have been integrated in a single entity.

ICICI Bank offers a wide range of banking products and financial services to corporate

and retail customers through a variety of delivery channels and through its specialised

subsidiaries in the areas of investment banking, life and non-life insurance, venturecapital and asset management.

The Bank currently has subsidiaries in the United Kingdom, Russia and Canada,

branches in United States, Singapore, Bahrain, Hong Kong, Sri Lanka, Qatar and Dubai

International Finance Centre and representative offices in United Arab Emirates, China,

South Africa, Bangladesh, Thailand, Malaysia and Indonesia. Our UK subsidiary has

established branches in Belgium and Germany.

ICICI Bank's equity shares are listed in India on Bombay Stock Exchange and the

National Stock Exchange of India Limited and its American Depositary Receipts

(ADRs) are listed on the New York Stock Exchange (NYSE).


15/42

15

INCOME STATEMENT AND COMMON SIZE FOR ICICI BANK

Mar '12% OF TOTAL INCOME

2012Mar '11

%OF TOTAL

INCOME 2011Mar '10

%OF TOTAL

INCOME 2010

12 mths 12 mths 12 mths

Interest Earned 37,994.86 0.566783261 30,081.40 0.484811817 30,153.71 0.50928929

Other Income 29,041.10 0.433216739 31,966.18 0.515188183 29,053.72 0.49071071

Total Income 67,035.96 1 62,047.58 1 59,207.43 1

0 0 0

Interes t expended 25,013.25 0.373131824 19,342.57 0.311737702 20,729.19 0.350111295

Employee Cost 5,101.27 0.076097515 4,392.60 0.070794058 3,678.43 0.062127844

Selling and Admin

Expenses3,828.77 0.057115166 4,786.65 0.07714483 7,347.40 0.124095912

Depreciation 671.44 0.010016117 739.68 0.011921174 762.87 0.0128847

Mis cellaneous Expens es 24,483.60 0.36523084 26,467.90 0.426574252 21,846.12 0.368975988

Preopera tive Exp

Capitalised0 0 0 0 0 0

Operating Expens es 30,630.96 0.456933264 33,357.99 0.537619517 32,207.77 0.543981896

Provis ions & Contingen cies 3 ,454.12 0.05152 6375 3 ,028.84 0.048814797 1,427.05 0.02 4102549

Total Expenses 59,098.33 0.881591462 55,729.40 0.898172016 54,364.01 0.91819574

Mar '12 Mar '11 Mar '10


Net Profit for the Year 7,937.63 0.118408538 6,318.19 0.101828145 4,843.41 0.081804091

Minority Interest 294.7 0.004396148 224.93 0.003625121 173.12 0.002923957

Share Of P/L Of Associates 0 0 0 0 0 0

Net P/L After Minority

Interest & Share Of

Associates

7,642.94 0.114012539 6,093.27 0.098203185 4,670.29 0.078880134

Extraordionary Items -0.43 -6.41447E-06 -2.17 -3.49732E-05 -0.09 -1.52008E-06

Profit brought forward 4,007.76 0.059785226 1,688.64 0.027215244 537.17 0.009072679

Total 11,944.96 0.178187349 8,004.66 0.129008416 5,380.49 0.09087525

Preference Dividend 0 0 0 0 0 0

Equity Dividend 1,902.04 0.028373428 1,612.58 0.02598941 1,337.86 0.022596151

Corporate Dividend Tax 325.72 0.004858885 264.17 0.004257539 228.47 0.003858806

0 0 0

Earning Per Share (Rs) 68.86 0.00102721 54.86 0.00088416 43.44 0.000733692

Equity Dividend (%) 0 0 0 0 0 0

Book Value (Rs) 531.56 0.007929475 480.15 0.007738416 460.12 0.007771322

0 0 0

Transfer to Statutory

Reserves2,358.07 0.035176195 1,827.29 0.029449819 1,900.22 0.032094283

Transfer to Other Res erves 187.79 0.002801332 67.94 0.001094966 52.18 0.000881308

Proposed

Dividend/Transfer to Govt2,227.76 0.033232313 1,876.75 0.030246949 1,566.33 0.026454957

Balance c/f to Balance

Sheet6,876.65 0.10258151 4,007.76 0.064591721 1,688.64 0.028520745

Total 11,650.27 0.17379135 7,779.74 0.125383456 5,207.37 0.087951293

Per share data (annualised)

Appropriations

Income

Expenditure


16/42

16

BALANCE SHEET & COMMON SIZE BALANCE SHEET OF ICICI BANK

Mar '12% total asset

2012Mar '11

%total asset

2011Mar '10

%total assets

2010


Total Share Capital 1,152.77 0.002433816 1,151.82 0.002835363 1,114.89 0.003067944

Equity Share Capital 1,152.77 0.002433816 1,151.82 0.002835363 1,114.89 0 .003067944

Share Application Money 2.39 5.04595E-06 0.29 7.13875E-07 0 0

Preference Share Capital 0 0 0 0 0 0

Reserves 59,250.09 0.125093326 53,938.82 0.132777817 50,503.48 0.138975015

Revaluation Reserves 0 0 0 0 0 0

Net Worth 60,405.25 0.127532189 55,090.93 0.135613894 51,618.37 0.142042959

Depos its 2,55,499.96 0.539431077 2,25,602.11 0.555350594 2,02,016.60 0.555907433

Borrowings 1,40,164.91 0.295926889 1,09,554.28 0.269682914 94,263.57 0 .25939363

Total Debt 3,95,664.87 0.835357967 3,35,156.39 0.825033508 2,96,280.17 0.815301063

Other L iabi li ti es & Provis ions 17,576.98 0 .037109866 15,986.35 0 .039352597 15,501.18 0 .042656005

Total Liabilities 4,73,647.10 1.000000021 4,06,233.67 1 3,63,399.72 1.000000028

Mar '12 Mar '11 Mar '10


Cash & Balances with RBI 20,461.29 0.043199442 20,906.97 0.05146538 27,514.29 0.075713572

Balance with Banks, Money at

Call15,768.02 0 .033290651 13,183.11 0 .032452037 11,359.40 0 .031258693

Advances 2,53,727.66 0.535689262 2,16,365.90 0.532614394 1,81,205.60 0.498639914

Investments 1,59,560.04 0.336875373 1,34,685.96 0.331547998 1,20,892.80 0.332671702

Gross Block 9,424.39 0.019897494 9,107.47 0.022419289 7,114.12 0.01957657

Accumulated Deprecia tion 4,809.70 0.010154607 4,363.21 0.010740641 3,901.43 0.010735919

Net Block 4,614.69 0.009742887 4,744.26 0.011678648 3,212.69 0.008840651

Capital Work In Progress 0 0 0 0 0 0

Other Assets 19,515.39 0.041202386 16,347.47 0.040241544 19,214.93 0.052875469

Total Assets 4,73,647.09 1 4,06,233.67 1 3,63,399.71 1

Contingent Liabilities 8,58,566.64 8,83,774.77 6,94,948.84

Bills for collection 64,457.72 47,864.06 38,597.36

Book Value (Rs) 524.01 478.31 463.01

Assets

Capital and Liabilities:


17/42

17

Analysis

As per the income statement we can clearly make out that the business of ICICI BANK

in FY 2012 has gone up by almost 38% as compared to last year. The total income has

also increased in the year 2011 as compared to 2010. Even though the other incomes

have increased as compared to last year but the percentage of other income to totalincome has gone down by 0.51 to 0.43 or 0.08%. The total income of the company has

also increased by almost 23 % which signifies that the company is doing well and is in

the growth stage. With the rise in the income the expenses of the company have also

gone up by around 18.5%. But with the rise in income, the companies ratio of net profit

to total income has gone down which says the company is may be not utilising its

resources adequately.

From the balance sheet of the company we can see that the companies capital has gone

up as compared to last year which means that company has raised more funds from the

market. Amount of reserves and surplus has also gone as compared to last year but thepercentage to total assets is somewhat the same. There has been a drastic fall in the

employee stock option plan.

Other liabilities, deposits and borrowings have also increased but the proportion on the

same with total assets has remained more or less same as compared to last year.

Financial Summary

Y/e 31 Mar (Rs m) FY12 FY13E FY14E FY15E

Total operating income 182,369 220,268 250,340 294,591

Yoy growth (%) 16.4 20.8 13.7 17.7

Operating profit (pre-prov) 103,864 129,595 145,613 173,631

Net profit 64,652 80,504 89,139 106,627

Yoy growth (%) 25.5 24.5 10.7 19.6

EPS (Rs) 56.1 69.8 77.3 92.4

Adj.BVPS (Rs) 507.9 553.3 604.1 664.1

P/E (x) 21.0 16.9 15.3 12.8

P/Adj.BV (x) 2.3 2.1 2.0 1.8


18/42

18

ROE (%) 11.2 12.7 12.9 14.0

ROA (%) 1.47 1.59 1.51 1.52

Dividend yield (%) 1.4 1.5 1.7 2.1

CAR (%) 18.5 17.6 16.1 14.4

Source: Company, India Infoline Research

ICICI Bank recently released its Q3FY13 results. The results were slightly above

expectations overall with retail book reporting some improvement in growth as

compared to Q2 and asset quality remained stable. NIM improved on a q-o-q as well as

y-o-y basis even as cost to income declined on q-o-q as well as y-o-y basis and return

ratios improved during the quarter.

On a consolidated basis, the group reported 21.6% y-o-y growth in net profit to Rs

2644.6 cr on 13.4% y-o-y growth in total income to Rs 18715.4 cr during Q3FY13. The

net profit grew 21.9% to Rs 7111.6 cr on 14% growth in total income to Rs 53964.5 cr

during the nine month period ended December 2012.

On a standalone basis, net interest income grew 29% y-o-y to Rs 3499 cr during

Q3FY13. Non interest income grew 17.1% y-o-y to Rs 2214.6 cr. PAT grew 30.2% y-o-

y to Rs 2250.24 cr as the bank made provision of only Rs 368.7 cr, up 8.1% y-o-y. Loan

book grew 16.5% y-o-y to Rs 286,766 cr. Of this, Retail book, which constituted 33.7%,

grew 17.2% to Rs 96,528 cr. NIMs have improved to 3.1% as CASA ratio increased

from 40.7% in Q2 to 40.9% and cost to income ratio declined from 40.9% to 39.5% q-o-q.

During the nine month period ended December 2012, Net interest income grew 31.9% to

Rs 10063.2 cr while the PAT grew 32% to Rs 6021.4 cr. NIMs rose to 3.03% from

2.63%.


19/42

19


20/42

20

Latest Quarterly Results of Banking Sector

The overall banking result for Q3FY13 was broadly on expected lines. The highlights of

the overall banking results are:

- Flattish growth in Net interest income

- Decline in bond yields supported growth in non interest income. However core fee

income continued to disappoint with lower growth in loan book

- Loan book witnessed moderate growth reflecting cautious approach adopted by most

of the banks

- Provisions continued to remain higher impacting bottom line performance

- Additions to NPA continued to remain elevated though the pace has gradually subsided

as compared to Q1 and Q2FY13.

- Private Banks continued to impress with an all round show whereas PSU banks once

again had to bear the brunt of stressed assets.

- HDFC Bank, Yes Bank, Indusind Bank, ING Vysya and J&K Bank continued to

demonstrate healthy performance across all parameters amongst the private sector

banks.

- Within PSU Banks space; Banks like PNB and Union Bank of India surprised

positively with improvement in performance on the asset quality front.

In the last quarter we had witnessed a significant rally in the banking stocks driven by

improved sentiments on the overall economic situation and initiatives taken from the

government of India to revive the economy. Amidst the rally, the PSU banks were the

forerunners and we saw an up move of nearly 25%-30% in the stocks prior to the results.

However, the rally was not sustainable as there was no major improvement in the

results. This quarter was no exception to the fact that the private banks once again

outpaced the PSU banks in terms of performance on all fronts, be it asset quality,

business growth, core performance or profitability.

Going forward, after taking cues from various interactions with Management post

results; declining interest rate cycle and improving macro economic conditions, Nirmal

Bang believe that the asset quality woes for the banking sector on a whole seems to be

peaking out. Although they do not expect an immediate recovery in the performance of

the banks, Nirmal Bang believe that from Q1FY14E onwards the signs of improvement

will be visible albeit on a gradual basis. Nirmal Bang have to accept the fact that


21/42

21

slippages will continue to remain a part and parcel of the PSU banks but better recovery

efforts are likely to help them in bringing down the NPAs from the current levels.

Latest Quaterly Results of ICICI BANK

ICICI Bank recently released its Q3FY13 results. The results were slightly above

expectations overall with retail book reporting some improvement in growth as

compared to Q2 and asset quality remained stable. NIM improved on a QoQ as well as

YoY basis even as cost to income declined on QoQ as well as YoY basis and return

ratios improved during the quarter.

On a consolidated basis, the group reported 21.6% YoY growth in netprofitto Rs2644.6

cr on 13.4% YoY growth in total income to Rs18715.4 cr during Q3FY13. The net

profit grew 21.9% to Rs7111.6 cr on 14% growth in total income to Rs53964.5 cr duringthe nine month period ended December 2012.

On a standalone basis, net interest income grew 29% YoY to Rs3499 cr during Q3FY13.

Non interest income grew 17.1% YoY to Rs2214.6 cr. PAT grew 30.2% YoY to

Rs2250.24 cr as the bank made provision of only Rs368.7 cr, up 8.1% YoY. Loan book

grew 16.5% YoY to Rs286,766 cr. Of this, Retail book, which constituted 33.7%, grew

17.2% to Rs96,528 cr. NIMs have improved to 3.1% as CASA ratio increased from

40.7% in Q2 to 40.9% and cost to income ratio declined from 40.9% to 39.5% QoQ.

During the nine month period ended December 2012, Net interest income grew 31.9% toRs10063.2 cr while the PAT grew 32% to Rs6021.4 cr. NIMs rose to 3.03% from

2.63%. ICICI Bank is one of Indias largest private sector banks and has a large

international base. The bank has 2,895 branches as at the end of Q3FY13. The CAR of

the bank under Basel II norms stood at 19.53% in Q3FY13 much higher than the RBI

requirement. The banks substantial branch expansion in the past 24 months is expected

to result in a more favorable deposit mix going forward. The bank expects the growth in

advances for FY13 to be ~20% which at this time looks achievable. Over FY2010-12,

the bank improved its market share of savings deposits by 14bp, capturing a substantial

5.6% incremental market share. The banks asset quality continues to show further

improvement, with a stable to declining trend in additions to gross as well as net NPAs.

The slippage ratio of the bank has remained comfortable so far.

The strong results vindicate its low-risk strategy, as India's economy slows. The results

also show that private banks are better placed for profit growth in the current

environment than government-owned banks, which account for 70 percent of the market

in India but whose lending decisions are not always driven by commercial
http://www.valuenotes.com/buy/ICICI-Bank-Q3FY13-Slightly-above-expectations-overall/180656/14030056.00/Chttp://www.valuenotes.com/buy/ICICI-Bank-Q3FY13-Slightly-above-expectations-overall/180656/14030056.00/Chttp://www.valuenotes.com/buy/ICICI-Bank-Q3FY13-Slightly-above-expectations-overall/180656/14030056.00/Chttp://www.valuenotes.com/buy/ICICI-Bank-Q3FY13-Slightly-above-expectations-overall/180656/14030056.00/C


22/42

22

considerations.

Rising inflation and increase in the interest rates could be a cause for worry for the

banking sector as a whole. This could impact credit growth on one hand and increase

slippages on the other. However, the bank did well in order to reduce the delinquencies

and improve its overall asset quality. Currently the bank has a good asset portfolio and is

well capitalized. Further for the last four quarters the Bank has reported NIMs of 3%+

which is also healthy, looking at its past.

For consolidated valuation, a large portion of valuation comes from valuation of

insurance subsidiary. Hence the macro developments and regulatory changes in that

sector need to be watched closely. This also leads to quarter-to-quarter volatility in

consolidated earnings.

Going forward, the management has guided towards 20% growth in domestic advanceswith a strong growth in both retail and corporate segments. NIMs are also expected to be

steady ahead and remain at 3% for FY13 as per the managements guidan ce and the

CASA as per management is expected to be in the range of 38 40% for FY13. The

stock has seen a run-up over the past few months and partly reflect the improving

fundamentals.

Latest Quarterly Result Review of HDFC Bank

Maintained healthy performance on all fronts

- Loan growth was robust at 23% YoY with deposit growth of 22% YoY. CASA ratio

maintained at 46%.

- NIMs were down by 10 bps QoQ to 4.1% due to decline in yield on advances higher

than that of increase in cost of funds.

- Asset quality witnessed a slight pressure with increase of 10 / 0 bps in Gross / Net

NPA, in absolute terms up 14% / 28% QoQ. Provision coverage was healthy at 80%.

Loan growth remains robust:

HDFC bank has maintained its robust growth in advances at 23% YoY (4% QoQ) to Rs

2415 bn attributed to impressive growth in retail loan book. Ratio of retail:wholesale

book remains stable at 53:47 as in Q3FY12. Further HDFC is likely to maintain ratio

between retail and corporate book at current level of ~53:47. Deposits also grew at

healthy pace of 22% YoY to Rs 2841 bn mainly due to comparatively higher growth in


23/42

23

term deposits. CASA deposits increased by 13% YoY (3% QoQ) and CASA ratio were

stable at 46%. Term deposits grew by 31% YoY(4% QoQ) to Rs 1540 bn. Further it has

added 156 branches in Q3FY13 thereby taking the total network to 2776 branches and

maintained its target of adding 250-300 branches each year.

NIMs down marginally:

NIMs (rep) were down marginally by 10 bps QoQ to 4.1% as against 4.2% Q2FY13

(4.1% in Q3FY12) mainly due to decline in yield on advances of 23 bps qoq to 11.4%

which is more than decline in cost of funds of 19 bps QoQ. Net interest income grew by

22% YoY to Rs 38 bn with interest income increase of 21% YoY to Rs 87 bn and

interest expense increase of 20% YoY to Rs 49 bn.

Non interest income remains intact:

Non interest income growth remains strong at 27% YoY (34% QoQ) to Rs 18 bn backed

by healthy fee income growth of 22% to Rs 14 bn and gain of investments of Rs 1358

mn as against loss of Rs 818 mn in Q3FY12.

Asset quality impacted:

Asset quality of HDFC deteriorated a bit with Gross / Net NPA of 1% / 0.2% as against

0.9% / 0.2% in Q2FY13. In absolute terms, Gross and Net NPA were up 14% and

28% YoY to Rs 24.3 bn and Rs 4.9 bn respectively. Provision coverage remains healthy

at 80% as against 82% in Q2FY13. Restructured loans ratio remains unchanged at 0.3%

of gross advances.

Valuation:

HDFC bank has delivered a consistent performance in terms of overall business metrics.

Robust loan growth of over 23%, healthy NIMs of 4.1% and high capitalization of 17%

with improved return profile continues to remain the key positive for the banks.

However asset quality has deteriorated marginally with increase of 14% / 28% QoQ in

Gross / Net NPAs.


24/42

24

ICICI Bank vs HDFC Bankperformance & valuation gaps

HDFC Banks Market Capitalisation stands at close to Rs. 1.38 lakh crores, which is

about 24% higher than ICICI Banks Market Cap of Rs. 1.11 lakh crores. HDFC Bankhas commanded a substantial valuation premium over ICICI Bank for a very very long

time, despite the fact that the latter is bigger than the former by atleast 50% in terms of

Revenues and Profits. Even if we ignore ICICI Banks Insurance subsidiaries & look

only at the Standalone numbers, the gap is still close to 30%. Since ICICI Bank does not

declare its consolidated numbers on a quarterly basis, we have considered only the

standalone numbers in my analysis.

First have a look at HDFC Banks quarterly progress over the last 8 quarters in the

following charts:
http://www.ankmitra.com/wp-content/uploads/2012/07/HDFC-Bank-Q1-FY13.jpg


25/42

25

HDFC Banks progress

HDFC Banks consistant growth is clearly visible in the charts above. Its average Q -o-Q

growth in Total Income & Net Profit is close to 7.5%, while the same for Y-o-Y

comparison is close to 32%. HDFC Banks T-T-M Total Income figure is now very

close to Rs.35,000 crores and its T-T-M Net Profit figure is Rs.5,500 crores, whichtranslates into an EPS of Rs.23.3/-. At the current share price of Rs.587/- , HDFC Banks

stock trades at about 25 times its EPS. As mentioned before HDFC Banks Market Cap

is close to Rs. 1.38 lakh crores. HDFC Banks Interest Cost comprises about 47% of its

Total Income, while its Net Profit margin stands at 15.73%.

Now lets have a look at ICICI Banks quarterly progress in the following charts:
http://www.ankmitra.com/wp-content/uploads/2012/07/ICICI-Bank-Q1-FY13.jpg


26/42

26

ICICI Banks quarterly progress

ICICI Banks growth too has been rather consistant over the last 8 quarters. Its average

Q-o-Q growth in Total Income is 5.5% and in Net Profit is 7.75%. On a Y-o-Y

comparison, ICICI Banks Total Income has grown at an average rate of 18%, while its

Net Profit has grown at about 29%. ICICI Banks T-T-M Standalone Total Income hasnow reached a level of Rs.43,200 crores, while its T-T-M Standalone Net Profit is now

at Rs.6,950 crores, which translates into an EPS of Rs. 60.26/-. At the current share price

of Rs.965/-, ICICI Banks stock trades at just about 16 times its EPS. This valuation is

much cheaper than HDFC Banks valuation even though ICICI Banks Net Profit

growth rate has been quite close to that of HDFC Banks growth rate in the last 2 years.

Interest Cost comprises of little over 55% of ICICI Banks Total Income and its Net

Profit margin is 16.08%.

As per the logic ICICI Bank deserves to be valued much more than current levels. ICICI

Banks consolidated Net Profit is atleast about 15% higher than its Standalone NetProfit.

HDFC Banks source mainly consists of low cost domestic deposits in the form of

CASA (Current Account / Demand Deposit 0% Interest & Savings Account4%-5%

Interest) which accounts for 40% of portfolio as against 17% in ICICI.

ICICI depends mainly on Term Deposit (41%) and Borrowings for fulfilling its

requirement with overseas borrowing having a significant share of 13% (as against 2%

in HDFC). Since, on Term deposit, ICICI Bank pays a higher rate of interest on term


27/42

27

deposits to customers, the overseas borrowing gives them option to collect low cost

funds (assuming there is no significant shift in currency exchange rate).

ICICI BANK

Despite being the second largest bank in the country after SBI in terms of asset size,

ICICI Bank lost its share of the banking sector's advances from 10.2% in FY07 to 8% in

FY12. At the end of March 2012, the bank had assets of over Rs 4.8 trillion and a

franchise of over 9,000 ATMs and 2,750 branches spread across the country. Retail

assets constituted 34% of advances in FY12 as against 65% in FY07. The bank is

focusing on loan origination in the large corporate, SME and agrie segments and on non-

fund based products and services. Besides the bank itself being the market leader across

retail loan portfolios, its subsidiaries ICICI Life Insurance, ICICI General Insurance and

ICICI AMC are leaders in their respective businesses.

HDFC BANK

With 4.2% share of India's total non-food credit disbursements in FY12, HDFC Bank is

the second largest private sector bank in the country (after ICICI Bank) in terms of asset

size. The bank has tripled its share from 1.2% of total non-food credit in FY02 to 4.2%

in FY12. Retail assets constituted 51.3% of advances in FY12. Its group companies,

HDFC Standard Life (insurance), HDFC AMC (mutual funds) and HDFC Securities

(equities) add scalability to the bank's offerings.

Stock Price Chart: ICICI BANK vs HDFC BANK


28/42

28

Current

Valuations

ICICI BANK HDFC BANK ICICI BANK/

HDFC BANK

P/E(TTM) x 14.7 23.0 64.2%

P/BV x 1.9 4.8 39.9%

Dividend Yield % 1.6 0.7 231.0%

.
http://www.equitymaster.com/charts/CompGraph.asp?txtGrSymb=&choose=0&choosevaln=on&chkCompValn=on&ddlValnSymb=WPRO&period=7&Symbol=ICBK,HDBK,&MAverage=&PrnFriend=0&Type=pecomp&CmpSymbol=ICBK,HDBK,&chkSymbol=0&filename=chartvaln.asp&utm_source=compare-company-page&utm_medium=website&utm_campaign=chart-link&utm_content=3year#charthttp://www.equitymaster.com/charts/CompGraph.asp?txtGrSymb=&choose=0&choosevaln=on&chkCompValn=on&ddlValnSymb=WPRO&period=7&Symbol=ICBK,HDBK,&MAverage=&PrnFriend=0&Type=pecomp&CmpSymbol=ICBK,HDBK,&chkSymbol=0&filename=chartvaln.asp&utm_source=compare-company-page&utm_medium=website&utm_campaign=chart-link&utm_content=3year#charthttp://www.equitymaster.com/charts/CompGraph.asp?txtGrSymb=&choose=0&choosevaln=on&chkCompValn=on&ddlValnSymb=WPRO&period=7&Symbol=ICBK,HDBK,&MAverage=&PrnFriend=0&Type=pbvcomp&CmpSymbol=ICBK,HDBK,&chkSymbol=0&filename=chartvaln.asp&utm_source=compare-company-page&utm_medium=website&utm_campaign=chart-link&utm_content=3year#charthttp://www.equitymaster.com/charts/CompGraph.asp?txtGrSymb=&choose=0&choosevaln=on&chkCompValn=on&ddlValnSymb=WPRO&period=7&Symbol=ICBK,HDBK,&MAverage=&PrnFriend=0&Type=pbvcomp&CmpSymbol=ICBK,HDBK,&chkSymbol=0&filename=chartvaln.asp&utm_source=compare-company-page&utm_medium=website&utm_campaign=chart-link&utm_content=3year#charthttp://www.equitymaster.com/charts/CompGraph.asp?txtGrSymb=&choose=0&choosevaln=on&chkCompValn=on&ddlValnSymb=WPRO&period=7&Symbol=ICBK,HDBK,&MAverage=&PrnFriend=0&Type=pbvcomp&CmpSymbol=ICBK,HDBK,&chkSymbol=0&filename=chartvaln.asp&utm_source=compare-company-page&utm_medium=website&utm_campaign=chart-link&utm_content=3year#charthttp://www.equitymaster.com/charts/CompGraph.asp?txtGrSymb=&choose=0&choosevaln=on&chkCompValn=on&ddlValnSymb=WPRO&period=7&Symbol=ICBK,HDBK,&MAverage=&PrnFriend=0&Type=pecomp&CmpSymbol=ICBK,HDBK,&chkSymbol=0&filename=chartvaln.asp&utm_source=compare-company-page&utm_medium=website&utm_campaign=chart-link&utm_content=3year#chart


29/42

29

FINANCIAL RATIOS

Financial Ratio Analysis is a study of relationship among various factors in abusiness

It can be used as a preliminary screening tool for the assessment of a stock or futurefinancial condition and hence result for a company Most importantly these ratios are used from the perspectives of credit rating

agency(debt instruments) , equity research firm(equity growth) and shareholders or

investors(financial health) and Managers

TYPES OF FINANCIAL RATIOS

Liquidity Ratio

Profitability Ratio Efficiency Ratio Capital Structure Ratio Cash Flow Ratio Activity Ratio

1. LIQUIDITY RATIOS

A financial ratio indicating a companies ability to meet its short term financial

obligations. Its a ratio between Liquid Assets (that can be converted to cash) to short

term liabilities. Greater the coverage the more likely is that a business will able to pay its

debt and vice-versa. Commonly used liquidity ratios are:

Current Ratio Quick Ratio


30/42

30

QUICK RATIO

It measures the ability of a company to use its near cash or quick assets to extinguish or

retire its current liabilities immediately. It includes those current assets that presumably

can be quickly converted to cash

Quick Ratio = (Cash Equivalents + Short term investments + Accounts receivable )/

current liabilities

A company with quick ratio < 1 cannot currently payback its current liabilities. Higher

the quick ratio, more likely the company be able to pay its short term bills. Creditors are

most concerned about the quick ratio and a lesser quick ratio leads to higher creditorsconcern

The quick ratio for HDFC is 6.2 for Mar 12 which indicates the banks robustness and

financial soundness in paying off short term obligation though the figure has dipped as

compared to the last year.

But ICICI bank has far better liquidity ratio implying ICICI bank highly robust and

hence its ability to extinguish short term liabilities is better than HDFC.

2. EFFICIENCY RATIOS

Analyzes how effectively the business is managing its assets to produce sales. If too

much has been invested, the operating capital is high. If invested too low, it may affect

sales hurting the profitability. There are various efficiency ratios:

Inventory Turnover ratio

0

2

46

8

10

12

14

16

18

Mar'08 Mar'09 Mar'10 Mar'11 Mar'12

HDFC

ICICI


31/42

31

Revenue per employee Receivables Turnover Assets Turnover

ASSET TURNOVER RATIO

The amount of sales generated for every dollar's worth of assets. It indicates the

effectiveness of the firms use of its total assets to create revenue

Asset turnover = Sales/Assets

Low asset turnover might mean that the company has too much capital tied up in itsasset base. High turnover ratio may imply that the firm has too few assets for

potential sales. Owners/Managers use these ratio to gauge the business performance

There was a fall in assets turnover ratio of HDFC Bank to 0.12 from 4.65 in currentperiod. This is due to the lesser rise in Net Revenue when compared to the rise in

assets over the period

We see that the ratio for ICICI bank too has fallen during the period and is lowerthan that of HDFC bank indicating lower efficiency.

The management has to consider this seriously and take steps to improve theoperating efficiency of the HDFC bank and ICICI Bank

0

1

2

3

4

5

6

Mar'08 Mar'09 Mar'10 Mar'11 Mar'12

HDFC

ICICI


32/42

32

3. PROFITABILITY RATIOS

NET PROFIT MARGIN

ICICI BANK/ HDFC BANK = 105.8%

Gross profit margin

Operating profit margin

Net profit margin

Margins

Return on assets

Return on equity

Returns


33/42

33

RETURN ON NET WORTH

Return on net worth=Net Income/Share holders equity

EPS(Earning Per Share)

The amount of earnings per each outstanding share of a company's stock

Earning Per Share EPS=PAT/No. of outstanding shares

0

5

10

15

20

2008 2009 2010 2011 2012

HDFC

ICICI

13.83

15.74

13.7

15.47

17.27

RONW(


34/42

34

It decides how much of a company's profit is allotted to the Companies outstanding

stocks.It can be used as one of the comparison tools for picking up the stock for

investment.

The EPS has increased in 2012, this is due to increase in net profit Rs 113,413,323 for

FY 2011-12 as compared to Rs 84,591,957 in FY2010-11

From investor point ICICI seems to better than HDFC as its EPS is considerably high.

ICICI BANK/ HDFC BANK= 298.6%

ASSET TO EQUITY RATIO

It shows the relationship of the total assets of the firm to the portion owned by

shareholdersIt indicates a company's leverage, the amount of debt used to finance the

firm

Asset-to-Equity Ratio = Total Assets/Total Shareholders' Equity

A relatively high asset/equity ratio may indicate the company has taken on substantial

debt merely to remain in business. There is a high asset/equity ratio because the returnon borrowed capital exceeds the cost of that capital incase of HDFC Bank. A low

asset/equity ratio can indicate a strong firm that needs no debt, or an overly conservative

company, foolishly foregoing business opportunities.

As we see from the graph the Asset/Equity ratio has increased as compared to last year

due to increase in total assets of the companies indicating high borrowing as compared

0

2

4

6

8

10

12

14

2007-08 2008-09 2009-10 2010-11 2011-12

HDFC

ICICI


35/42

35

to previous year. The ratio is more in case of HDFC than ICICI implying majority of

the asset are financed through debt.

RETURN ON ASSETS ( ROA) : ICICI BANK/ HDFC BANK= 82.2%

RETURN ON EQUITY (ROE) : ICICI BANK/ HDFC BANK = 71.8%


36/42

36

DEBT TO EQUITY RATIO: ICICI BANK/ HDFC BANK= 80.1%

A financial ratio indicating the relative proportion of shareholders' equity and debt used

to finance a company's assets. The two components are often taken from the firm's

balance sheet or statement of financial position (book value)

Debt-to-Equity Ratio = Long Term Debt/Equity

It indicates the what proportion of equity and debt HDFC is using to finance its assets.

Increase in this ratio suggests greater reliance on debt as a source of financing and vice

versa.

Investing in a company with a higher debt/equity ratio may be riskier, especially in

times of rising interest rates, due to the additional interest that has to be paid out for the

debt

If the ratio is greater than 1, the majority of assets are financed through debt and for lessthan assets are primarily financed through equity.

As we see the ratio for HDFC bank is higher than that of ICICI bank and as compared to

last year it has been increased a little bit more indicating majority of assets are financed

through debt.

INTEREST COVERAGE RATIO

A risk ratio that help determining the firm's ability to repay its debt obligations

Interest coverage ratio = Profit Before Interest and Taxes/ Interest Expenses

0

2

4

6

8

10

12

2008 2009 2010 2011 2012

HDFC

ICICI


37/42

37

The lower the ratio, the more the company is burdened by debt expense and the firm willhave difficulties in meeting its debt payments. When a company's interest coverage ratio

is 1.5 or lower, its ability to meet interest expenses may be questionable.

An interest coverage ratio below 1 indicates the company is not generating sufficient

revenues to satisfy interest expenses

Here we see the ratio for HDFC bank is on the lower side indicating HDFC banks

interest expenses are very high as compared to previous years. This is due to high

borrowings the company has made in FY 2011-12

As compared to ICICI bank, HDFC is better placed indicating HDFC has less interest

expenses as compared to ICICI bank.

0.00

0.20

0.40

0.60

0.80

1.00

1.20

1.40

1.60

1.80

2011-12 2010-11 2009-10 2008-09 2007-08

HDFC

ICICI


38/42

38

CASH FLOWS :

CASH FLOW FROM OPERATIONS: ICICI BANK/ HDFC BANK= -184.0%

CASH FLOW FROM INVESTMENTS: ICICI BANK/ HDFC BANK= 3095.0%


39/42

39

CASH FLOW FROM FINANCIAL ACTIVITY: ICICI BANK/ HDFC BANK= 52.1%

DIVIDEND PER SHARE: ICICI BANK/ HDFC BANK= 383.7%


40/42

40

PROFIT AFTER TAX (PAT): ICICI BANK/ HDFC BANK= 145.7%


41/42

41

COBRAPOST: ICICI, HDFC and Axis banks accused of money laundering

Three top private banks - ICICI, HDFC and Axis banks - have been accused of running

a nationwide money laundering racket by an investigative news website and production

house, based on a sting operation that they said spanned some five months.

Stating that it was a pan-India undercover investigation,CobrapostonThursday claimed

to have caught on tape several officials of these banks indulging in "brazen criminal

activity" by channelizing vast amounts of ill-gotten money into the regular banking

system as laundered white money.

"Our investigation, conducted across dozens of branches of these banks and their

insuranceaffiliatesrevealed that the money laundering practices are part of a standard

set of procedures within these banks," said Cobrapost.

Editor ofCobrapost, Aniruddha Bahal, said: "These banks and their managements are

violating several provisions and policies of the government with utter disregard to

consequences to boost cheap deposits and increase profits."

He said he had collected hundreds of hours of video recordings from "dozens and

dozens" of bank branches across the country. He did not say when the recordings were

compiled.

An article on the website posted on Thursday said an associate editor, using an alias and

pretending to work for a fictitious politician who wanted to launder money, sought

advice from bank officials on how to do it.

The article said branches across all the three banks suggested laundering methods that

were "imaginative in their range and brazen in their approach."

In one case, Bahal said, a video excerpt on his website showed an HDFC Bank official

explaining to an undercover reporter forCobrapostdifferent methods to launder money.

It said Cobrapostoffered to hand over the videos to law enforcement officials or

regulators. The article did not say if the recordings were eventually passed on to the

authorities.

Market regulator Securities and Exchange Board of India had no comment on the

matter, according to a spokesman.

The banks rake in vast amounts of black money in the form of illegal deposits, insurance

and investment products, sold by them.
http://cobrapost.com/http://cobrapost.com/http://cobrapost.com/http://www.sify.com/finance/stung-icici-hdfc-and-axis-banks-accused-of-money-laundering-news-bank-ndopufhijdf.htmlhttp://www.sify.com/finance/stung-icici-hdfc-and-axis-banks-accused-of-money-laundering-news-bank-ndopufhijdf.htmlhttp://www.sify.com/finance/stung-icici-hdfc-and-axis-banks-accused-of-money-laundering-news-bank-ndopufhijdf.htmlhttp://www.sify.com/finance/stung-icici-hdfc-and-axis-banks-accused-of-money-laundering-news-bank-ndopufhijdf.htmlhttp://cobrapost.com/


42/42

"The interaction between officials of the banks and our reporter clearly brings out the

connivance of senior management of these banks in facilitating money laundering and

other illegal transactions," said Cobrapost.

"The senior management has compromised all standards of governance and brazenly

broken the law by offering money-laundering services practically as a nation-wideproduct," it added.

'Deeply Concerned'

ICICI Bank said that it was "deeply concerned" about the accusations.

In a statement, it said: "ICICI Group conducts its business with the highest level of

compliance to legal and regulatory requirements. All employees of the Group are trained

and required to adhere strictly to the Group Code of Conduct... We have demonstrated

our commitment to this by following a zero tolerance policy towards any violation."

"We have constituted a high level inquiry committee to investigate into the matter and

submit its findings in two weeks."

HDFC Bank was investigating the matter on "top priority."

"Any deviation is viewed very seriously and stringent action is taken both at an

organizational and employee level," the bank said in a statement.

Axis Bank also said it would investigate.

"Axis Bank has systems and processes that are robust and fully compliant with extant

regulations. We will examine whatever information that is brought to our notice and

investigate thoroughly," the bank said in a statement.

Axis Bank shares were up 0.5 percent at 3:15 p.m. after earlier dropping as much as 3.5

percent.

ICICI Bank shares gained 2.2 percent after earlier falling over 2 percent, while HDFCBank was up 2.3 percent, also recovering from earlier declines.

The shares recovered after government data showed core inflation rose less than

anticipated, reinforcing expectations that the central bank will deliver an interest rate cut

next week to boost the economy.

Documents

Fm Project Final