IDFC (Delisted) financials and balance sheet

BSE: 532659Finance

Formerly Infrastructure Development Finance Company

Last traded ₹107.97 on 9 Oct 2024

Delisted on 28 Jan 2025.

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.IDFC annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
A loss in 1 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

The years either side of a change of basis do not compare. From the year to Mar 2023, the company's revenue for that year, ₹2,076 Cr, differs from its quarters added, ₹2,012 Cr.

Results for the year to Mar 2024

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue50
  2. Employee costs−7.1
  3. Other expenses−11
  4. Operating profit32
  5. Depreciation0.0
  6. Other income0.0
  7. One-off items0.0
  8. Finance costs−1.5
  9. Profit before tax30
  10. Tax−4.7
  11. Net profit26

What the company owns

  • Plant, investments and other assets₹9,591 Cr
  • Cash and bank₹7 Cr

What pays for it: net worth and liabilities

  • Net worth₹9,544 Cr
  • Other liabilities₹54 Cr

Profit and loss

Standalone, ₹ crore, years to March.IDFC quarterly results

₹ croreMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 19 JulMar 2020Filed 21 JulMar 2021Filed 19 JunMar 2022Filed 20 MayMar 2023Filed 5 MayMar 2024Filed 7 May
Revenue from operations9,1324,5601591971581538552,07650
1,439744–41567333222218
Materials and goods bought––––000000
Employee costs––––––8––7
Other expenses––––––25––11
Operating profit before depreciation7,6933,817–15710280−26332,05432
Operating margin84.2%83.7%–79.3%64.6%52.4%−330.6%59.8%98.9%63.7%
Materials, % of revenue––––––0.0%––0.0%
Employee costs, % of revenue––––––109.7%––14.1%
Other expenses, % of revenue––––––320.6%––22.0%
Depreciation and amortisation−6115555142000
Operating profit after depreciation7,7543,802–1519766−27332,05332
Other income812–11111235300
Finance costs5,6422,970–0013412
Profit before one-off items and tax2,19383379162108776312,05330
One-off items–−2,639––000000
Profit before tax2,193−1,80579162108776312,05330
507−6432313−2013−39245
Net profit1,685−1,16256148128649222,02926
Other comprehensive income––––000000
Total comprehensive income––––128649222,02925
Net margin18.5%−25.5%35.0%75.2%81.1%42.1%116.3%40.1%97.8%51.1%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2015, Mar 2016, Mar 2018, Mar 2019, Mar 2020, Mar 2022 and Mar 2023 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2017: the statement does not state its finance costs, which operating profit is worked out from, so operating profit is not given.
Earlier years, Mar 2008 to Mar 2014
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014
Revenue from operations2,5243,3133,5704,5466,0947,7658,214
Operating expenses177258297411–616842
Operating profit before depreciation2,3463,0553,2734,135–7,1497,372
Operating margin93.0%92.2%91.7%91.0%–92.1%89.7%
Depreciation and amortisation5203333–2724
Operating profit after depreciation2,3423,0353,2404,103–7,1227,347
Other income12927141021118
Finance costs1,4802,0801,9502,3873,4554,6655,007
Profit before tax8739651,3171,7302,2012,4682,358
Tax204229304453598703657
Net profit6697361,0131,2771,6031,7651,701
Net margin26.5%22.2%28.4%28.1%26.3%22.7%20.7%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019Filed 19 JulMar 2020Filed 21 JulMar 2021Filed 19 JunMar 2022Filed 20 MayMar 2023Filed 5 MayMar 2024Filed 7 May
9,7799,2569,2619,2859,5199,544
Share capital1,5961,5961,5961,5961,6001,600
Reserves8,1827,6597,6657,6887,9197,944
Borrowings000000
Total assets9,8219,3329,3049,3599,5719,598
Plant in use, after depreciation52380000
Cash and cash equivalents11251115
Other bank balances212113
Net debt−3−2−4−6−112−7
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2022Filed 20 MayMar 2023Filed 5 MayMar 2024Filed 7 May
Cash from operations−181,846−173
Capital spending000
Free cash flow−181,846−173
Cash from investing59561
Cash from financing15−1,9015
Dividends paid01,9200
Shares bought back000
Shares issued0190
Net change in cash340−106
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019, Mar 2020 and Mar 2021.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 19 JulMar 2020Filed 21 JulMar 2021Filed 19 JunMar 2022Filed 20 MayMar 2023Filed 5 MayMar 2024Filed 7 May
–−₹7.29₹0.00₹0.93₹0.80₹0.40₹0.06₹0.14₹12.70₹0.16
As stated that year₹10.83−₹7.29₹0.00₹0.93₹0.80₹0.40₹0.06₹0.14₹12.70₹0.16
–−₹7.29₹0.00₹0.93₹0.80₹0.40₹0.06₹0.14₹12.70₹0.16
Book value per share––––₹61.26₹57.98₹58.01₹58.16₹59.49₹59.65
Shareholder yield–––––––0.0%15.1%0.0%
Market cap at the year end (₹ crore)26,5626,4488,698–7,4312,3717,5599,85812,56217,712
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from.

Ratios

Standalone, years to March.

RatioMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 19 JulMar 2020Filed 21 JulMar 2021Filed 19 JunMar 2022Filed 20 MayMar 2023Filed 5 MayMar 2024Filed 7 May
Revenue growth11.2%−50.1%−96.5%24.0%−20.1%−3.3%−94.9%608.3%–−97.6%
Operating profit growth4.4%−50.4%––−34.9%−21.5%–––−98.4%
Net profit growth−0.9%––166.2%−13.8%−49.8%−86.0%144.4%–−98.7%
Earnings per share growth––––−14.0%−50.0%−85.0%133.3%–−98.7%
––––1.3%0.7%0.1%0.2%21.6%0.3%
–––––−0.6 pts−0.6 pts0.1 pts21.3 pts−21.3 pts
From the net margin–––––−0.6 pts1.2 pts−0.1 pts0.3 pts−10.3 pts
From asset turnover–––––0.0 pts−1.8 pts0.2 pts21.0 pts−11.0 pts
From borrowing–––––0.0 pts0.0 pts0.0 pts0.0 pts0.0 pts
Return on capital employed––––1.0%0.7%−0.3%0.4%21.6%0.3%
Cash conversion–––––––−81.1%91.0%−675.7%
Interest cover1.41.3–504.3–77.9–7.64,106.920.8
Debt to equity––––0.000.000.000.000.000.00
Receivable days––––00–––0
Asset turnover––––0.020.020.000.010.220.01
Assets per rupee of net worth––––1.001.011.011.011.011.01
Sales per rupee of plant––––3.044.0033.57341.7529,651.291,000.40
Capital spending to depreciation–––––––0.400.750.50
Plant being built, % of plant in use––––0.0%0.0%–––0.0%
Interest cover is left blank for the year to Mar 2021: operating profit after depreciation is a loss, and a loss covers no interest bill. Revenue growth, operating profit growth, net profit growth and earnings per share growth are left blank for the year to Mar 2023: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. No balance sheet is on record for the years to Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2024.

Return on assets, latest year
0.3%
Cash from operations against operating profit
−542.0%
Measure10 years5 years3 years
Revenue growth, yearly rate−40.0%−20.5%86.4%
Profit growth, yearly rate−34.3%−27.5%41.7%
Return on equity, average–4.6%7.4%
Return on capital employed, average–4.5%7.4%
Operating margin, average28.5%−11.1%74.1%
Net margin, average53.2%69.5%63.0%
Asset turnover, average–0.050.08
Interest cover, average–1,053.31,378.4
Debt to equity, average–0.000.00

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2024.

₹ crore3 yearsLatest year
Cash from operations1,655−173
Cash from investing16261
Cash from financing−1,8805
Capital spending00
Dividends paid1,9200
Shares bought back00
Shares issued for cash200

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Effective tax ratePublished threshold 17.16 per cent23.13–––––––––
A threshold marked as ours has no published figure; it is the line we read the check against.