IndusInd Bank Limited
INDUSINDBK · Banking · NSE
₹917
Current Market Price
Fair Value (P/B + Residual Income)
₹333
Discount to FV
-63.7%
Updated 10h ago
YieldIQ Score
12/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
90%
ROE
1.4%
Debt/Equity
0.65
Cost of Equity
9.9%
Market Cap
₹71,474 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
Revenue CAGR (3Y)
-8.1%
3-year revenue growth
Revenue CAGR (5Y)
0.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹917.35
Bear case
Margin of Safety —
Implied upside -244.4%
Base case
Margin of Safety —
Implied upside -175.5%
Bull case
Margin of Safety +42.1%
Implied upside +72.8%
Ratio Trends
INDUSINDBK · last 7 annual periods
ROE
1.4%
ROCE
—
Operating Margin
—
Debt / Equity
0.65×
PE
65.9×
EV / EBITDA
—
Historical Financials
INDUSINDBK · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹22.0K Cr | ₹25.5K Cr | ₹29.5K Cr | ₹26.7K Cr | ₹25.2K Cr | +3.4% |
| EBITDA | — | — | — | — | — | — |
| EBIT | — | — | — | — | — | — |
| PAT | ₹4805 Cr | ₹7443 Cr | ₹8977 Cr | ₹2576 Cr | ₹889 Cr | -34.4% |
| EPS (diluted) | ₹61.97 | — | ₹115.33 | — | — | +16.8% |
| CFO | ₹16.7K Cr | ₹-12.4K Cr | ₹-16.9K Cr | ₹18.3K Cr | ₹993 Cr | -50.6% |
| CapEx | ₹-414 Cr | ₹-571 Cr | ₹-730 Cr | ₹-731 Cr | ₹-692 Cr | — |
| FCF | ₹16.3K Cr | ₹-13.0K Cr | ₹-17.7K Cr | ₹17.5K Cr | ₹301 Cr | -63.1% |
| Total Assets | ₹402.0K Cr | ₹457.8K Cr | ₹515.1K Cr | ₹554.1K Cr | ₹543.4K Cr | +7.8% |
| Total Debt | ₹47.3K Cr | ₹49.0K Cr | ₹47.6K Cr | ₹53.7K Cr | ₹42.8K Cr | -2.5% |
| Shareholders' Equity | ₹48.0K Cr | ₹55.0K Cr | ₹63.2K Cr | ₹64.8K Cr | ₹65.7K Cr | +8.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDUSINDBK vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 IOB IOB | — | — | Pending | 14.6% | 11.2× |
 BANKINDIA BANKINDIA | — | — | Pending | 11.5% | 6.1× |
 YESBANK Yes Bank Limited | -4.2%-4.0% upside | 67 | Near Fair Value | 6.9% | — |
 FEDERALBNK FEDERALBNK | — | — | Pending | 10.9% | 14.7× |
 IDFCFIRSTB IDFCFIRSTB | — | — | Pending | 3.4% | 31.5× |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.50/sh
Last payout
2026-06-25
₹1.50
Peak payout
₹1.50
Trailing yield
0.16%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. IndusInd Bank Limited (INDUSINDBK.NS) trades at 917.35 vs a model fair value of 332.99, a gap of -63.7%. Piotroski F-score: 3/9. Moat lab...
Read full AI analysis →Risk Analysis
Volatility & drawdown
Risk profile of INDUSINDBK →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDUSINDBK →
Compare
Head-to-head with peers
Compare INDUSINDBK side by side →
Run Full Interactive Analysis
P/B + Residual Income breakdown, peer comparison, and more.
Analyse INDUSINDBKNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.