HDFC Bank Limited (HDB) Stock Analysis | Financial Data & Charts

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profit Waterfall Analysis

加载图表中...

Profitability Margins

Operating Income Margini

21.24%

Operating Income = $271.85B

Revenue = $1279.82B

Pre-tax Profit Margini

21.24%

Income Before Tax = $271.85B

Revenue = $1279.82B

Net Profit Margini

15.60%

Net Income = $199.71B

Revenue = $1279.82B

Tax Metrics

Effective Tax Ratei

23.26%

Income Tax Expense = $63.22B

Income Before Tax = $271.85B

Cash Tax Rate (TTM)i

0.00%

Income Taxes Paid = $0.00B

Income Before Tax = $905.96B

Financial Sector PPNR Metrics

PPNRi

$308.36B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $415.88B | non interest income: $401.92B | non interest expense: $509.44B

PPNR Margini

24.09%

PPNR = $308.36B

Revenue = $1279.82B

PPNR / Avg Assetsi

0.70%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $308.36B | avg total assets: $44271.08B

Cost Efficiency Metrics

Efficiency Ratioi

39.81%

Non-Interest Expense = $509.44B

Revenue = $1279.82B

Cost-to-Incomei

39.81%

Operating Expenses = $509.44B

Revenue = $1279.82B

Cost-to-Assetsi

1.15%

Operating Expenses = $509.44B

Avg Total Assets = $44271.08B

Operating Leverage Metrics

Operating JAWSi

-22.33%

Revenue Growth = 14.07%

Expense Growth = 36.40%

Operating Margin Expansioni

-0.13pp

Current Operating Margin = 21.24%

Prior Operating Margin = 21.37%

Earnings Quality Metrics

Earnings Qualityi

N/A

Operating Cash Flow = N/A

Net Income = $199.71B

Accruals / Avg Assetsi

N/A

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $199.71B | operating cash flow: N/A | avg total assets: $44271.08B

Volatility Metrics

PPNR Volatilityi

0.23x

Core Revenue Volatilityi

0.23x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $4502.44B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $1417.77B | employee count: N/A

加载图表中...

Capital Adequacy

Tangible Common Equity (TCE)i

INR5647.39B

Tangible Assets (TA)i

INR46260.35B

TCE / TA Ratioi

12.21%

✅ Healthy

TCE = INR5647.39B

TA = INR46260.35B

Leverage

Equity / Assets (E/A)i

12.21%

Total Equity = INR5647.39B

Total Assets = INR46260.35B

Assets / Equity (A/E)i

8.19x

Total Assets = INR46260.35B

Total Equity = INR5647.39B

Capital Quality

AOCI / TCEi

99.73%

✅ Healthy

AOCI = INR5632.00B

TCE = INR5647.39B

(Goodwill + Intangibles) / Equityi

0.00%

✅ Healthy

GW+Intangibles = INR0.00B

Total Equity = INR5647.39B

Liquidity

Liquidity Buffer (HQLA proxy)i

4.15%

🔴 Risk

Cash+ST Inv = INR1275.91B

Total Assets = INR46260.35B

Funding Structure

Wholesale Funding Ratio (Core)i

15.25%

✅ Healthy

ST+LT Debt = INR6158.34B

Total Liabilities = INR40392.28B

Securities / Assetsi

90.80%

🔴 Risk

ST+LT Inv = INR42006.37B

Total Assets = INR46260.35B

Risk-Adjusted

Risk-Adjusted TCE (ATCE)i

INR5647.39B

ATCE / TAi

12.21%

TCE ATCE = INR5647.39B

TA = INR46260.35B

ATCE Scissor Spreadi

0 bps

✅ Healthy

TCE/TA = 1221.00%

ATCE/TA = 1221.00%

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

Cash Generation Capability

Earnings Cash Contenti

0.00x

TTM Operating Cash Flow = $0.00B

TTM Net Income = $715.38B

Cash Flow ROA (CFROA)i

0.00%

TTM Operating Cash Flow = $0.00B

Average Total Assets = $45703.88B

Liquidity / Solvency

Cash Flow Adequacyi

N/A

TTM Operating Cash Flow = $0.00B

CapEx + 债务偿还 + 分红 CapEx + Debt Repayment + Dividends = $0.00B

OCF / Short-Term Debti

N/A

TTM Operating Cash Flow = $0.00B

Short-Term Debt = $0.00B

Sustainability / Stability

OCF Growth Rate (YoY)i

N/A

Current Quarter OCF = $0.00B

Same Quarter Last Year OCF = $0.00B

OCF Volatility (CV)i

N/A

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profitability Margins

Operating Income Margini

21.24%

Operating Income = $271.85B

Revenue = $1279.82B

Pre-tax Profit Margini

21.24%

Income Before Tax = $271.85B

Revenue = $1279.82B

Net Profit Margini

15.60%

Net Income = $199.71B

Revenue = $1279.82B

Tax Metrics

Effective Tax Ratei

23.26%

Income Tax Expense = $63.22B

Income Before Tax = $271.85B

Cash Tax Rate (TTM)i

0.00%

Income Taxes Paid = $0.00B

Income Before Tax = $905.96B

Financial Sector PPNR Metrics

PPNRi

$308.36B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $415.88B | non interest income: $401.92B | non interest expense: $509.44B

PPNR Margini

24.09%

PPNR = $308.36B

Revenue = $1279.82B

PPNR / Avg Assetsi

0.70%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $308.36B | avg total assets: $44271.08B

Cost Efficiency Metrics

Efficiency Ratioi

39.81%

Non-Interest Expense = $509.44B

Revenue = $1279.82B

Cost-to-Incomei

39.81%

Operating Expenses = $509.44B

Revenue = $1279.82B

Cost-to-Assetsi

1.15%

Operating Expenses = $509.44B

Avg Total Assets = $44271.08B

Operating Leverage Metrics

Operating JAWSi

-22.33%

Revenue Growth = 14.07%

Expense Growth = 36.40%

Operating Margin Expansioni

-0.13pp

Current Operating Margin = 21.24%

Prior Operating Margin = 21.37%

Earnings Quality Metrics

Earnings Qualityi

N/A

Operating Cash Flow = N/A

Net Income = $199.71B

Accruals / Avg Assetsi

N/A

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $199.71B | operating cash flow: N/A | avg total assets: $44271.08B

Volatility Metrics

PPNR Volatilityi

0.23x

Core Revenue Volatilityi

0.23x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $4502.44B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $1417.77B | employee count: N/A

Capital Adequacy

Tangible Common Equity (TCE)i

INR5647.39B

Tangible Assets (TA)i

INR46260.35B

TCE / TA Ratioi

12.21%

✅ Healthy

TCE = INR5647.39B

TA = INR46260.35B

Leverage

Equity / Assets (E/A)i

12.21%

Total Equity = INR5647.39B

Total Assets = INR46260.35B

Assets / Equity (A/E)i

8.19x

Total Assets = INR46260.35B

Total Equity = INR5647.39B

Capital Quality

AOCI / TCEi

99.73%

✅ Healthy

AOCI = INR5632.00B

TCE = INR5647.39B

(Goodwill + Intangibles) / Equityi

0.00%

✅ Healthy

GW+Intangibles = INR0.00B

Total Equity = INR5647.39B

Liquidity

Liquidity Buffer (HQLA proxy)i

4.15%

🔴 Risk

Cash+ST Inv = INR1275.91B

Total Assets = INR46260.35B

Funding Structure

Wholesale Funding Ratio (Core)i

15.25%

✅ Healthy

ST+LT Debt = INR6158.34B

Total Liabilities = INR40392.28B

Securities / Assetsi

90.80%

🔴 Risk

ST+LT Inv = INR42006.37B

Total Assets = INR46260.35B

Risk-Adjusted

Risk-Adjusted TCE (ATCE)i

INR5647.39B

ATCE / TAi

12.21%

TCE ATCE = INR5647.39B

TA = INR46260.35B

ATCE Scissor Spreadi

0 bps

✅ Healthy

TCE/TA = 1221.00%

ATCE/TA = 1221.00%

Loading...

HDFC Bank Limited

🔍 Business Model Analysis (DuPont Model)

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)

Asset Turnover (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Operating Expense Ratio (TTM)

Cost-to-Income Ratio (TTM)

Revenue per Employee (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

TSR - Total Shareholder Return (1Y)

Dividend Growth CAGR (3Y)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)