Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 540777 | NSE: HDFCLIFE

HDFC Life Insurance Company Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 21, 2024, 10:06 pm

Market Cap 1,45,178 Cr.
Current Price 674
High / Low761/511
Stock P/E85.7
Book Value 72.5
Dividend Yield0.30 %
ROCE6.61 %
ROE11.4 %
Face Value 10.0
PEG Ratio34.44

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for HDFC Life Insurance Company Ltd

Competitors of HDFC Life Insurance Company Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
SBI Life Insurance Company Ltd (SBILIFE) 1,48,074 Cr. 1,4781,936/1,30767.9 1620.18 %13.2 %12.0 % 10.0
Max Financial Services Ltd 40,535 Cr. 1,1741,311/854118 1500.00 %9.77 %9.21 % 2.00
HDFC Life Insurance Company Ltd 1,45,178 Cr. 674761/51185.7 72.50.30 %6.61 %11.4 % 10.0
Industry Average111,262.33 Cr1,108.6790.53128.170.16%9.86%10.87%7.33

All Competitor Stocks of HDFC Life Insurance Company Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales14,78620,54814,31117,4826,69023,08319,57720,85723,37123,14226,92728,04126,934
Expenses14,61920,42014,13717,2286,38622,81519,78721,21523,04523,55626,66227,76626,623
Operating Profit166128174253304268-210-358326-414265275311
OPM %1%1%1%1%5%1%-1%-2%1%-2%1%1%1%
Other Income106164121374748739488211413510217490
Interest0000000000000
Depreciation0000000000000
Profit before tax272292295628378355184525440-279367450401
Tax %1%6%7%19%4%7%-72%31%5%-235%-0%8%-20%
Net Profit270276275506361329316362417378368412479
EPS in Rs1.331.361.362.401.711.531.471.681.941.761.711.912.23

Last Updated: September 28, 2024, 3:30 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 28, 2024, 3:30 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales14,06017,16627,21518,14130,64732,26038,85529,38071,52867,12670,207101,482105,044
Expenses13,53516,56126,34117,18729,67431,18637,64028,23970,29466,34870,127100,951104,607
Operating Profit5256058749539721,0741,2151,1411,23577880531438
OPM %4%4%3%5%3%3%3%4%2%1%0%1%0%
Other Income28241791081392821363694457661,437525501
Interest1511-14891114000000
Depreciation3541434541444547515676790
Profit before tax5027949241,0081,0611,3001,2911,4631,6291,4871,441977938
Tax %11%9%15%19%16%15%1%11%16%11%5%-61%
Net Profit4477257868178871,1071,2781,2971,3611,3271,3681,5741,636
EPS in Rs2.243.643.944.094.445.506.336.436.736.286.377.327.61
Dividend Payout %0%14%18%22%25%25%26%0%30%27%30%27%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)62.19%8.41%3.94%8.57%24.80%15.45%1.49%4.93%-2.50%3.09%15.06%
Change in YoY Net Profit Growth (%)0.00%-53.78%-4.47%4.62%16.23%-9.36%-13.96%3.45%-7.43%5.59%11.97%

HDFC Life Insurance Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:19%
5 Years:21%
3 Years:12%
TTM:27%
Compounded Profit Growth
10 Years:8%
5 Years:6%
3 Years:5%
TTM:15%
Stock Price CAGR
10 Years:%
5 Years:3%
3 Years:-1%
1 Year:1%
Return on Equity
10 Years:16%
5 Years:13%
3 Years:11%
Last Year:11%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:37 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital1,9951,9951,9951,9951,9982,0122,0172,0192,0212,1132,1492,1512,152
Reserves-658-675461,1081,8282,6933,6254,7886,61913,50110,84412,51513,449
Borrowings00000000600600950950950
Other Liabilities40,58150,34766,76773,44191,270105,778124,378125,417170,415214,521234,126287,071320,204
Total Liabilities41,91852,27569,30976,54495,097110,483130,020132,224179,655230,734248,069302,687336,755
Fixed Assets2522793463353373363703225856,6059971,549460
CWIP2910612165108142031280
Investments40,40450,52767,02474,14491,723106,590124,958127,256173,564216,551238,197291,128325,023
Other Assets1,2321,4581,9322,0533,0203,5514,6824,6375,4937,5598,8449,98211,272
Total Assets41,91852,27569,30976,54495,097110,483130,020132,224179,655230,734248,069302,687336,755

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +4,4595,6876,2306,7399,8687,3889,7035,9436,88310,721
Cash from Investing Activity +-3,514-3,962-5,177-4,421-10,182-7,789-8,952-801-10,071-13,614
Cash from Financing Activity +-168-212-236-196-33738678-2381,985-403
Net Cash Flow7771,5138172,122-651-3641,4294,904-1,203-3,296

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow525.00605.00874.00953.00972.001.001.001.00-599.00178.00-870.00-419.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days000000200000
Inventory Days
Days Payable
Cash Conversion Cycle000000200000
Working Capital Days-22-11-11-27-20-25-16-17-13-11-12-8
ROCE %49%41%36%31%31%23%24%20%12%10%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters53.81%53.77%51.53%51.52%50.32%50.32%50.31%50.33%50.39%50.37%50.37%50.37%
FIIs30.12%30.45%26.31%27.66%28.81%30.15%29.85%30.89%30.53%31.28%30.03%26.63%
DIIs6.67%6.08%7.81%6.92%6.88%5.98%6.42%6.16%6.87%6.56%7.93%11.24%
Public9.38%9.68%14.32%13.88%13.97%13.50%13.36%12.58%12.18%11.76%11.64%11.74%
Others0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%
No. of Shareholders8,56,2089,15,07310,34,1249,98,77910,35,1939,92,97510,05,7029,26,1388,75,8778,44,7288,58,8448,92,355

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Nifty 50 ETF19,465,0660.691437.885,500,0002024-11-20253.91%
ICICI Prudential Bluechip Fund9,691,8641.11715.945,500,0002024-11-2076.22%
ICICI Prudential Value Discovery Fund9,501,6541.4701.895,500,0002024-11-2072.76%
SBI Blue Chip Fund9,220,8761.32681.155,500,0002024-11-2067.65%
ICICI Prudential Multi Asset Fund7,130,7561.09526.755,500,0002024-11-2029.65%
UTI Nifty 50 ETF5,645,6390.69417.045,500,0002024-11-202.65%
Nippon India Multi Cap Fund5,500,0001.07406.295,500,0002024-11-200%
ICICI Prudential Banking and Financial Services5,065,8534.58374.215,500,0002024-11-20-7.89%
ICICI Prudential Balanced Advantage Fund5,035,7810.61371.995,500,0002024-11-20-8.44%
ICICI Prudential India Opportunities Fund4,689,1221.45346.395,500,0002024-11-20-14.74%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)7.326.416.496.746.43
Diluted EPS (Rs.)7.316.416.486.736.42
Cash EPS (Rs.)7.686.726.556.986.66
Book Value[Excl.RevalReserv]/Share (Rs.)68.1960.4473.8955.3833.69
Book Value[Incl.RevalReserv]/Share (Rs.)68.1960.4473.8955.3833.69
Revenue From Operations / Share (Rs.)471.80326.64317.74353.71145.53
PBDIT / Share (Rs.)5.176.937.138.936.47
PBIT / Share (Rs.)4.806.586.878.686.24
PBT / Share (Rs.)4.436.196.748.596.16
Net Profit / Share (Rs.)7.326.376.286.736.43
NP After MI And SOA / Share (Rs.)7.326.376.286.736.43
PBDIT Margin (%)1.092.122.242.524.44
PBIT Margin (%)1.012.012.162.454.28
PBT Margin (%)0.931.892.122.424.23
Net Profit Margin (%)1.551.941.971.904.41
NP After MI And SOA Margin (%)1.551.941.971.904.41
Return on Networth / Equity (%)10.7310.538.5012.1519.07
Return on Capital Employeed (%)0.350.580.641.010.99
Return On Assets (%)0.520.550.570.750.98
Long Term Debt / Equity (X)0.060.070.030.050.00
Total Debt / Equity (X)0.060.070.030.050.00
Asset Turnover Ratio (%)0.360.290.330.450.22
Current Ratio (X)0.910.860.900.770.86
Quick Ratio (X)0.910.860.900.770.86
Dividend Payout Ratio (NP) (%)25.9426.2530.780.000.00
Dividend Payout Ratio (CP) (%)24.7124.8729.530.000.00
Earning Retention Ratio (%)74.0673.7569.220.000.00
Cash Earning Retention Ratio (%)75.2975.1370.470.000.00
Interest Coverage Ratio (X)13.9018.0758.9197.9776.76
Interest Coverage Ratio (Post Tax) (X)20.3716.2750.4580.6864.30
Enterprise Value (Cr.)135546.16107111.55112936.58140107.9288459.39
EV / Net Operating Revenue (X)1.341.531.681.963.01
EV / EBITDA (X)121.9271.9274.9677.6167.70
MarketCap / Net Operating Revenue (X)1.341.531.691.973.03
Retention Ratios (%)74.0573.7469.210.000.00
Price / BV (X)9.288.267.2812.5613.11
Price / Net Operating Revenue (X)1.341.531.691.973.03
EarningsYield0.010.010.010.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of HDFC Life Insurance Company Ltd as of November 22, 2024 is: 710.44

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2024, HDFC Life Insurance Company Ltd is Undervalued by 5.41% compared to the current share price 674.00

Intrinsic Value of HDFC Life Insurance Company Ltd as of November 22, 2024 is: 728.12

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2024, HDFC Life Insurance Company Ltd is Undervalued by 8.03% compared to the current share price 674.00

Last 5 Year EPS CAGR: 2.49%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 23.67%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -16.08, which is a positive sign.
  3. The company has higher reserves (5,445.46 cr) compared to borrowings (311.54 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (47.62 cr) and profit (318.69 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 0.17, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in HDFC Life Insurance Company Ltd:
    1. Net Profit Margin: 1.55%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 0.35% (Industry Average ROCE: 9.86%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 10.73% (Industry Average ROE: 10.87%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 20.37
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.91
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 85.7 (Industry average Stock P/E: 90.53)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.06
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

HDFC Life Insurance Company Ltd. is a Public Limited Listed company incorporated on 14/08/2000 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L65110MH2000PLC128245 and registration number is 128245. Currently Company is involved in the business activities of Life insurance. Company’s Total Operating Revenue is Rs. 65401.78 Cr. and Equity Capital is Rs. 2112.62 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Finance - Life Insurance13th Floor, Lodha Excelus, Apollo Mills Compound, Mumbai Maharashtra 400011investor.service@hdfclife.com
http://www.hdfclife.com
Management
NamePosition Held
Mr. Keki M MistryChairman
Ms. Vibha PadalkarManaging Director & CEO
Mr. Suresh BadamiDeputy Managing Director
Mr. Niraj ShahExecutive Director & CFO
Mr. Ketan DalalIndependent Director
Mr. Sumit BoseIndependent Director
Ms. Bharti Gupta RamolaIndependent Director
Dr. Bhaskar GhoshIndependent Director
Mr. Venkatraman SrinivasanIndependent Director
Mr. Kaizad BharuchaNon Exe. & Nominee Director

FAQ

What is the latest intrinsic value of HDFC Life Insurance Company Ltd?

The latest intrinsic value of HDFC Life Insurance Company Ltd as on 21 November 2024 is ₹710.44, which is 5.41% higher than the current market price of ₹674.00.

What is the Market Cap of HDFC Life Insurance Company Ltd?

The Market Cap of HDFC Life Insurance Company Ltd is 1,45,178 Cr..

What is the current Stock Price of HDFC Life Insurance Company Ltd as on 21 November 2024?

The current stock price of HDFC Life Insurance Company Ltd as on 21 November 2024 is ₹674.

What is the High / Low of HDFC Life Insurance Company Ltd stocks in FY 2024?

In FY 2024, the High / Low of HDFC Life Insurance Company Ltd stocks is 761/511.

What is the Stock P/E of HDFC Life Insurance Company Ltd?

The Stock P/E of HDFC Life Insurance Company Ltd is 85.7.

What is the Book Value of HDFC Life Insurance Company Ltd?

The Book Value of HDFC Life Insurance Company Ltd is 72.5.

What is the Dividend Yield of HDFC Life Insurance Company Ltd?

The Dividend Yield of HDFC Life Insurance Company Ltd is 0.30 %.

What is the ROCE of HDFC Life Insurance Company Ltd?

The ROCE of HDFC Life Insurance Company Ltd is 6.61 %.

What is the ROE of HDFC Life Insurance Company Ltd?

The ROE of HDFC Life Insurance Company Ltd is 11.4 %.

What is the Face Value of HDFC Life Insurance Company Ltd?

The Face Value of HDFC Life Insurance Company Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in HDFC Life Insurance Company Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE