Diwali Samvat 2082 Stock Pick: ICICI Bank Ltd – MNCL’s Expert Recommendation
ICICI Bank has come out stronger in the last one and half year with strong asset quality in unsecured loans, NIMs higher than the pre-Covid rate cycle and solid liabilities profile while growing the domestic loan book higher than the system growth. ICICI Bank balance sheet profile is strong - (1) CET-1 is adequate at 16.3% (2) Provision buffer is best-in-class at ~1% of loans despite higher than system loan growth and (3) LCR is adequate at 122.7%. Opex intensity is likely to reduce going ahead. We expect NIM’s to contract by 14-17bps in Q2FY26 and normalisation of credit costs to 55-65bps over FY26 & FY27. We expect ICICI to deliver ROAs of 2.2% over FY26-27E leading to sustenance of premium valuation multiple over its peers.
| CMP (Rs) | Target (Rs) | Upside |
|---|---|---|
| ₹1,380 | ₹1,700 | 23% |
| Bloomberg Code | ICICIBC IN |
|---|---|
| Curr Shares O/S (mn)* | 7148.6 |
| Mkt Cap (Rsbn/USDmn) | 9,867.3 / 111,243 |
| 52 Wk H / L (Rs)* | 1500 / 1186 |
| 5 Year H / L (Rs)* | 1500 / 388 |
| Daily Vol. 3M Avg. (‘000) | 10009 |
Source: ACE Equity, MNCL Research
Price Performance
| (%) | 1M | 6M | 1Yr |
|---|---|---|---|
| ICICI | -1.7 | 6.1 | 11.0 |
| NIFTY | 1.3 | 12.9 | 1.1 |
Source: ACE Equity, MNCL Research
Shareholding Pattern
| (%) | Jun-25 | Mar-25 | Dec-24 |
|---|---|---|---|
| FII | 46.8 | 45.8 | 45.7 |
| DII./Govt. | 44.1 | 45.1 | 45.2 |
| Public | 9.1 | 9.1 | 9.1 |
Source: ACE Equity, MNCL Research
Gaining market share in Deposits:
CASA growth in Q1FY26 remained best-in-class at 9% yoy vs. 2%/4%/6% for Axis/Kotak/ HDFC. Bank has very low reliance on wholesale deposits.
Business Banking (SME) to drive advances growth:
SME book has been growing at a high rate and we expect it to grow at over 18-20% for next few years. Business banking is a high yield book with decent asset quality resulting in high ROAs. We expect Unsecured segments like Credit Cards and Personal Loans to also pick up going ahead driving overall retail book. Overall we expect loan growth of 12-13% over FY26-27, higher than the system growth of ~10-11%.
Value unlocking from subsidiaries:
ICICI Pru AMC’s IPO is around the corner which could result in unlocking some value given that bank holds 51% stake in it. We attribute Rs 55/share each to its life and general insurance subsidiaries in SOTP. Yes Bank stake sale would also boost profitability and book value in Q2FY26.
Outlook & Valuation:
ICICI continues to deliver superior and consistent performance. ICICI Bank’s management focus on profitability over balance sheet growth has held the bank in steady ship vs peers who have lagged in both balance sheet and profitability due to asset quality and margins. We value ICICI Bank banking business at 2.7x FY27 BV and its stake in Subsidiaries at 250/share to arrive at our fair value of 1700/share over next 1 year.
Exhibit 1: Key Financials (Consolidated)
| Y/E Mar (Rs mn) | FY24 | FY25 | FY26E | FY27E |
|---|---|---|---|---|
| NII | 7,43,057 | 8,11,644 | 8,58,607 | 9,76,446 |
| YoY (%) | 19.5 | 9.2 | 5.7 | 13.7 |
| PPOP | 5,81,307 | 6,72,988 | 7,15,553 | 8,32,574 |
| YoY (%) | 18.4 | 15.7 | 6.3 | 16.3 |
| PAT | 4,08,882 | 4,72,269 | 4,75,217 | 5,61,154 |
| YoY (%) | 28.1 | 15.5 | 0.62 | 18.0 |
| BVPS (Rs)* | 333 | 406 | 458 | 523 |
Exhibit 2: Key Indicators
| Y/E Mar | FY24 | FY25 | FY26E | FY27E |
|---|---|---|---|---|
| NIMs (%) | 4.52 | 4.25 | 4.00 | 4.05 |
| ROE (%) | 19.0 | 18.1 | 15.4 | 16.1 |
| ROA (%) | 2.4 | 2.4 | 2.1 | 2.2 |
| P/B (x) | 3.71 | 3.05 | 2.52 | 2.21 |
Source: Company ICICI Bank Ltd, MNCL Research
STOCK PICKS FOR SAMVAT 2082
| Stock Details | Industry | Buying Range (₹) | CMP* (₹) | Target Price (₹) | Upside Potential % |
|---|---|---|---|---|---|
| Bharat Electronics Ltd | Industry | 407-420 | 414 | 463 | 12% |
| Brigade Enterprises Ltd | Real-estate | 920-970 | 943 | 1341 | 42% |
| Clean Science & Technology Ltd | Specialty Chemical | 1045-1100 | 1072 | 1220 | 14% |
| Elecon Engineering Company Ltd | Capital Goods | 540-580 | 557 | 733 | 32% |
| ICICI Bank Ltd | BFSI | 1360-1400 | 1380 | 1700 | 23% |
| National Aluminium Company Ltd | Metals | 215-235 | 224 | 280 | 25% |
| Sai Life Sciences Ltd | Healthcare | 840-885 | 861 | 1055 | 22% |
| TBO Tek Ltd | Hospitality | 1520-1600 | 1562 | 1853 | 19% |
| TCPL Packaging Ltd | Packaging | 3300-3500 | 3402 | 4303 | 26% |
| Vesuvius India Ltd | Metals | 490-520 | 505 | 585 | 16% |
| Windlas Biotech Ltd | Healthcare | 890-940 | 915 | 1225 | 34% |
*Closing Price as on 10-10-2025
Your Diwali 2082 investment story starts here –
Open your MNCL Demat Account today!
Disclaimer: - Investments in securities market are subject to market risk, read all the related document carefully before investing. https://www.mnclgroup.com/research-disclaimer
Latest Swing Trading - Growth Stocks
Axis Bank - Stock Investment Idea Weekly Pick
Archives
Related Blog
Capri Global Capital Ltd - Stock Investment Idea Weekly Pick
Steel Authority of India Ltd - Stock Investment Idea Weekly Pick
Supreme Industries - Stock Investment Idea Weekly Pick
State Bank of India- Stock Investment Idea Weekly Pick
Persistent Systems - Stock Investment Idea Weekly Pick
IndusTower - Stock Investment Idea Weekly Pick
Deepak Fertilisers - Stock Investment Idea Weekly Pick
PNB - Stock Investment Idea Weekly Pick - 27-Apr-2026
Tata Power - Stock Investment Idea Weekly Pick
Hindustan Copper Ltd - Stock Investment Idea Weekly Pick
Coal India Ltd.- Stock Investment Idea Weekly Pick
Cochin Shipyard Ltd.- Stock Investment Idea Weekly Pick
NLC India Ltd. - Stock Investment Idea Weekly Pick
INOX India Ltd.- Stock Investment Idea Weekly Pick
Vodafone Idea Ltd.- Stock Investment Idea Weekly Pick
HCL Technologies Ltd.- Stock Investment Idea Weekly Pick
Windlas Biotech Ltd.- Stock Investment Idea Weekly Pick
Glenmark Pharmaceuticals Ltd. - Stock Investment Idea Weekly Pick
Gravita India Limited - Stock Investment Idea Weekly Pick
Adani Enterprises Ltd - Stock Investment Idea Weekly Pick
SeQuent Scientific Ltd - Stock Investment Idea Weekly Pick
ICICI Bank - Stock Investment Idea Weekly Pick
GMR Airports Ltd - Stock Investment Idea Weekly Pick
Cochin Shipyard Ltd - Stock Investment Idea Weekly Pick
Reliance Industries - Stock Investment Idea Weekly Pick
Diwali Samvat 2082 Stock Pick: Windlas Biotech Ltd – MNCL’s Top Choice
Diwali Samvat 2082 Stock Pick: Vesuvius India Ltd – MNCL’s Expert View
Diwali Samvat 2082 Stock Pick: TCPL Packaging Ltd – MNCL’s Choice
Diwali Samvat 2082 Stock Pick: TBO Tek Ltd – MNCL’s Top Recommendation
Diwali Samvat 2082 Stock Pick: Sai Life Sciences Ltd – MNCL’s Expert Choice
Diwali Samvat 2082 Stock Pick: National Aluminium Company Ltd – MNCL’s Analysis
Diwali Samvat 2082 Stock Pick: ICICI Bank Ltd – MNCL’s Expert Recommendation
Diwali Samvat 2082 Stock Pick: Elecon Engineering Company Ltd – MNCL’s Choice
Diwali Samvat 2082 Stock Pick: Clean Science & Technology Ltd – MNCL’s Insight
Brigade Enterprises Ltd Diwali Samvat 2082 Stock Pick – MNCL’s Expert Analysis
Diwali Samvat 2082 Stock Pick: Bharat Electronics Ltd – MNCL’s Expert Choice
Larsen & Toubro: L&T India - Stock Investment Idea Weekly Pick
Punjab National Bank - Stock Investment Idea Weekly Pick
Samvardhana Motherson International Ltd - Stock Investment Idea Weekly Pick
CG Power & Industrial Solutions Ltd - Stock Investment Idea | Weekly Pick
S.J.S. Enterprises Ltd - Stock Investment Idea | Weekly Pick
Hindalco Industries Limited - Stock Investment Idea | Weekly Pick
Capri Global Capital Ltd - Stock Investment Idea | Weekly Pick
Great Eastern Shipping Company Ltd - Stock Investment Idea | Weekly Pick
Apar Industries Ltd - Stock Investment Idea | Weekly Pick


