Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500180 | NSE: HDFCBANK

HDFC Bank Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹651.07Overvalued by 12.25%vs CMP ₹742.00

P/E (15.3) × ROE (14.4%) × BV (₹364.00) × DY (1.48%)

₹531.65Overvalued by 28.35%vs CMP ₹742.00
MoS: -39.6% (Negative)Confidence: 50/100 (Moderate)Models: 2 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹697.8526%Fair (-6%)
Graham NumberEarnings₹630.5119%Over (-15%)
Earnings PowerEarnings₹343.9813%Over (-53.6%)
DCFCash Flow₹745.5616%Fair (+0.5%)
Net Asset ValueAssets₹350.138%Over (-52.8%)
EV/EBITDAEnterprise₹24.7110%Over (-96.7%)
Earnings YieldEarnings₹485.408%Over (-34.6%)
Consensus (7 models)₹531.65100%Overvalued
Key Drivers: Wide model spread (₹25–₹746) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 7.2%

*Investments are subject to market risks

Investment Snapshot

58
HDFC Bank Ltd scores 58/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 7.5% WeakROE 14.4% GoodD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 1.32% MF buyingPromoter holding at 0.0% Stable
Earnings Quality50/100 · Moderate
Quarterly Momentum58/100 · Moderate
Profit (4Q): +7% YoY Positive
Industry Rank60/100 · Moderate
P/E 15.3 vs industry 15.0 In-lineROCE 7.5% vs industry 6.8% AverageROE 14.4% vs industry 11.8% Above peers

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:30 am

Market Cap 11,42,573 Cr.
Current Price 742
Intrinsic Value₹531.65
High / Low 1,020/727
Stock P/E15.3
Book Value 364
Dividend Yield1.48 %
ROCE7.51 %
ROE14.4 %
Face Value 1.00
PEG Ratio2.13

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

View Share Price Target for HDFC Bank Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
HDFC Bank Ltd 11,42,573 Cr. 742 1,020/72715.3 3641.48 %7.51 %14.4 % 1.00
ICICI Bank Ltd 8,68,307 Cr. 1,213 1,500/1,20016.4 4840.91 %7.87 %17.9 % 2.00
Axis Bank Ltd 3,70,836 Cr. 1,193 1,418/1,03214.1 6620.08 %7.11 %16.3 % 2.00
Kotak Mahindra Bank Ltd 3,54,144 Cr. 356 460/35218.8 1690.14 %8.17 %15.4 % 1.00
Federal Bank Ltd 65,944 Cr. 268 302/18316.1 1470.45 %7.03 %12.9 % 2.00
Industry Average135,761.26 Cr305.6715.04214.170.61%6.84%11.80%6.30

All Competitor Stocks of HDFC Bank Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue45,00247,54851,16875,03978,00879,43481,54683,00285,04086,77987,37286,99487,067
Interest 20,50522,60625,95541,25043,24243,69244,58045,41446,91446,98647,70946,74145,821
Expenses 16,68217,77018,47045,34950,53062,93849,69052,07441,30747,70964,49745,16154,145
Financing Profit7,8157,1726,744-11,560-15,764-27,196-12,723-14,487-3,181-7,916-24,833-4,908-12,899
Financing Margin %17%15%13%-15%-20%-34%-16%-17%-4%-9%-28%-6%-15%
Other Income 9,1219,6109,85332,52837,00744,95835,45038,45527,15433,48945,68331,56739,860
Depreciation 0000000000000
Profit before tax 16,93616,78316,59720,96721,24317,76122,72723,96823,97325,57320,85026,65926,961
Tax % 25%25%25%17%17%-1%24%22%24%25%18%24%23%
Net Profit 12,73512,63412,40317,31217,71818,01317,18818,62718,34019,28517,09020,36420,691
EPS in Rs 11.3911.2911.0611.0911.3711.6010.8311.6811.5412.3110.6012.7612.87
Gross NPA %
Net NPA %

Last Updated: February 7, 2026, 12:03 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 11:52 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue42,55550,66663,16273,27185,288105,161122,189128,552135,936170,754283,649336,367348,212
Interest 23,44527,28834,07038,04242,38153,71362,13759,24858,58477,780154,139183,894187,257
Expenses 13,50816,16420,05523,85629,53234,85645,45952,45756,55763,042174,196186,974211,511
Financing Profit5,6027,2149,03711,37413,37416,59214,59316,84820,79529,932-44,685-34,501-50,556
Financing Margin %13%14%14%16%16%16%12%13%15%18%-16%-10%-15%
Other Income 8,2989,54611,21212,90516,05718,94724,87927,33331,75933,912124,346134,548150,600
Depreciation 6896807388869671,2211,2771,3851,6812,3453,0923,8050
Profit before tax 13,21116,07919,51123,39328,46434,31838,19542,79650,87361,49876,56996,242100,043
Tax % 34%33%34%35%35%35%29%26%25%25%15%24%
Net Profit 8,76810,70312,82115,31718,56122,44627,29631,85738,15146,14965,44673,44077,430
EPS in Rs 9.1110.6612.6614.9117.8320.5024.8528.8734.3141.2242.1646.2648.54
Dividend Payout % 19%19%19%18%18%18%5%11%23%23%23%24%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)22.07%19.79%19.47%21.18%20.93%21.61%16.71%19.76%20.96%41.81%12.21%
Change in YoY Net Profit Growth (%)0.00%-2.28%-0.32%1.71%-0.25%0.68%-4.90%3.05%1.21%20.85%-29.60%

HDFC Bank Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:21%
5 Years:22%
3 Years:35%
TTM:9%
Compounded Profit Growth
10 Years:21%
5 Years:21%
3 Years:23%
TTM:4%
Stock Price CAGR
10 Years:15%
5 Years:11%
3 Years:9%
1 Year:17%
Return on Equity
10 Years:16%
5 Years:16%
3 Years:16%
Last Year:14%

Last Updated: September 4, 2025, 9:30 pm

Balance Sheet

Last Updated: April 2, 2026, 6:00 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 4805015065135195455485515555587607651,536
Reserves 43,68762,65373,79891,281109,080153,128175,810209,259246,772288,880455,636521,024537,608
Deposits367,080450,284545,873643,134788,375922,5031,146,2071,333,7211,558,0031,882,6632,376,8872,710,8982,798,170
Borrowing49,59759,478103,71498,416156,442157,733186,834177,697226,966256,549730,615634,606599,507
Other Liabilities 42,77634,18138,32159,00048,77058,89871,43078,27990,639101,783466,296524,817577,920
Total Liabilities 503,620607,097762,212892,3441,103,1861,292,8061,580,8301,799,5072,122,9342,530,4324,030,1944,392,1104,514,741
Fixed Assets 3,0263,2253,6674,0004,0084,3694,7765,2486,4328,43112,60415,25815,538
CWIP -0-0-0-0-0-0-0-0-0-0-0-0-0
Investments 119,571149,454193,634210,777238,461289,446389,305438,823449,264511,5821,005,6821,186,4731,250,391
Other Assets 381,023454,417564,912677,567860,717998,9911,186,7501,355,4351,667,2382,010,4193,011,9093,190,3793,248,813
Total Assets 503,620607,097762,212892,3441,103,1861,292,8061,580,8301,799,5072,122,9342,530,4324,030,1944,392,1104,514,741

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + -21,281-34,43517,28217,214-62,872-16,86942,476-11,96020,81419,069127,242113,506
Cash from Investing Activity + -800-837-1,146-842-1,503-1,403-1,823-2,051-2,99216,600-3,6516,363
Cash from Financing Activity + 18,69437,815-5,89357,37823,13124,394-7,32148,12423,941-3,983-102,478-59,005
Net Cash Flow -3,3872,54210,24273,750-41,2446,12233,33234,11341,76231,68721,11360,864
Free Cash Flow -22,020-35,30116,13416,377-64,470-18,48640,796-14,17617,39014,882123,267110,144
CFO/OP -45%-63%51%49%-72%-8%73%4%35%38%98%97%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-354.00-434.00-525.00-620.00-759.00-888.0044.0051.0055.0062.00172.00184.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
ROE % 22%20%19%18%18%17%16%16%17%17%17%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 25.59%25.52%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
FIIs 32.24%33.38%52.13%52.31%47.83%47.17%48.02%49.21%48.30%48.84%48.38%47.67%
DIIs 28.09%26.75%30.39%30.54%33.33%35.20%35.05%34.37%35.68%35.77%36.07%37.00%
Government 0.16%0.16%0.17%0.17%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%
Public 13.91%14.19%17.30%16.98%18.64%17.44%16.75%16.23%15.84%15.19%15.33%15.11%
No. of Shareholders 22,90,09223,45,67230,58,65930,18,24741,21,81536,64,32539,21,91039,24,44238,29,14637,25,91137,01,27236,50,087

Shareholding Pattern Chart

No. of Shareholders

HDFC Bank Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Parag Parikh Flexi Cap Fund 115,915,576 8.04 10771.45108,738,2152026-02-23 00:43:446.6%
HDFC Flexi Cap Fund 82,000,000 7.82 7619.8579,000,0002025-12-15 01:11:453.8%
ICICI Prudential Large Cap Fund 79,879,508 9.68 7422.877,438,8682026-02-23 00:43:443.15%
HDFC Balanced Advantage Fund 51,490,502 4.48 4784.7557,808,7022026-02-23 00:43:44-10.93%
Nippon India Large Cap Fund 49,580,734 9.19 4607.2945,380,7342026-02-23 00:43:449.26%
ICICI Prudential Value Fund 48,892,327 7.53 4543.3241,642,3272026-02-23 00:43:4417.41%
Mirae Asset Large Cap Fund 43,191,358 9.94 4013.5640,619,2772026-02-23 00:43:446.33%
SBI Large Cap Fund 40,700,000 6.9 3782.05N/AN/AN/A
SBI Contra Fund 40,449,258 7.71 3758.75N/AN/AN/A
Kotak Flexicap Fund 39,500,000 6.5 3670.54N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
Face Value1.001.001.001.001.00
Basic EPS (Rs.) 92.8190.4282.6468.7757.88
Diluted EPS (Rs.) 92.3990.0182.2768.3157.61
Cash EPS (Rs.) 100.9590.2286.9171.8360.30
Book Value[Excl.RevalReserv]/Share (Rs.) 681.88600.77518.73445.99380.59
Book Value[Incl.RevalReserv]/Share (Rs.) 681.88600.77518.73445.99380.59
Operating Revenue / Share (Rs.)439.57373.37306.03245.13233.19
Net Profit / Share (Rs.) 95.9786.1582.7168.8057.79
Net Profit After MI / Share (Rs.)92.5184.3382.4468.6257.74
Net Profit Margin (%) 21.8323.0727.0228.0624.78
Net Profit After MI And SOA Nargin (%)21.0422.5826.9327.9924.76
Operating Profit Margin (%)25.5825.7836.3734.9632.96
Return On Assets (%) 1.611.581.811.791.76
Return On Equity / Networth (%)13.5614.0315.8915.3815.17
Net Interest Margin (X)3.473.213.673.643.85
Cost To Income (%)61.5359.9840.6136.9436.21
Interest Income / Total Assets (%)7.657.036.746.407.14
Non-Interest Income / Total Assets (%)3.063.081.341.491.51
Operating Profit / Total Assets (%)-1.39-1.460.480.300.25
Operating Expenses / Total Assets (%)4.023.772.031.891.94
Interest Expenses / Total Assets (%)4.183.823.072.753.29
Enterprise Value (Rs.Cr.)4600318.324028967.132920214.842470099.592237407.93
EV Per Net Sales (X)13.6814.2017.1018.1717.40
Price To Book Value (X)2.682.413.103.303.92
Price To Sales (X)4.163.885.266.006.40
Retention Ratios (%) 100.0086.88100.00100.00100.00
Earnings Yield (X)0.050.050.050.040.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

HDFC Bank Ltd. is a Public Limited Listed company incorporated on 30/08/1994 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L65920MH1994PLC080618 and registration number is 080618. Currently Company is involved in the business activities of Monetary intermediation of commercial banks, saving banks. postal savings bank and discount houses. Company's Total Operating Revenue is Rs. 300517.04 Cr. and Equity Capital is Rs. 765.22 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Finance - Banks - Private SectorHDFC Bank House, Mumbai Maharashtra 400013Contact not found
Management
NamePosition Held
Mr. Atanu ChakrabortyPart Time Chairman & Independent Director
Mr. Sashidhar JagdishanManaging Director & CEO
Mr. Kaizad BharuchaDeputy Managing Director
Mr. V Srinivasa RanganExecutive Director
Mr. Bhavesh ZaveriExecutive Director
Mrs. Renu KarnadNon Exe.Non Ind.Director
Mr. Keki MistryNon Exe.Non Ind.Director
Mr. M D RanganathIndependent Director
Mr. Sandeep ParekhIndependent Director
Dr.(Mrs.) Sunita MaheshwariIndependent Director
Mrs. Lily VaderaIndependent Director
Dr. Harsh Kumar BhanwalaIndependent Director
Mr. Santhosh KeshavanIndependent Director

FAQ

What is the intrinsic value of HDFC Bank Ltd and is it undervalued?

As of 19 April 2026, HDFC Bank Ltd's intrinsic value is ₹531.65, which is 28.35% lower than the current market price of ₹742.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.4 %), book value (₹364), dividend yield (1.48 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of HDFC Bank Ltd?

HDFC Bank Ltd is trading at ₹742.00 as of 19 April 2026, with a FY2026-2027 high of ₹1,020 and low of ₹727. The stock is currently near its 52-week low. Market cap stands at ₹11,42,573 Cr..

How does HDFC Bank Ltd's P/E ratio compare to its industry?

HDFC Bank Ltd has a P/E ratio of 15.3, which is above the industry average of 15.04. The premium over industry average may reflect growth expectations or speculative interest.

Is HDFC Bank Ltd financially healthy?

Key indicators for HDFC Bank Ltd: ROCE of 7.51 % is on the lower side compared to the industry average of 6.84%. Dividend yield is 1.48 %.

Is HDFC Bank Ltd profitable and how is the profit trend?

HDFC Bank Ltd reported a net profit of ₹73,440 Cr in Mar 2025 on revenue of ₹336,367 Cr. Compared to ₹38,151 Cr in Mar 2022, the net profit shows an improving trend.

Does HDFC Bank Ltd pay dividends?

HDFC Bank Ltd has a dividend yield of 1.48 % at the current price of ₹742.00. The company pays dividends, though the yield is modest.

HDFC Bank Ltd: A Comprehensive Overview

HDFC Bank Ltd, one of India’s largest private sector banks, continues to be a dominant force in the Indian banking sector. With its robust presence across both retail banking and wholesale banking, the bank maintains its leadership through innovation, customer-centric solutions, and a strong digital infrastructure. Here’s a detailed look at the bank’s financial performance and strategic strengths in 2024.

1. Retail Banking: A Major Growth Driver

Retail banking is the backbone of HDFC Bank, contributing around 47% of its total revenues as of the first quarter of the financial year 2024. The bank has consistently grown its retail loan book, offering a wide range of financial products, including personal loans, home loans, credit cards, and auto loans. The recent merger with HDFC Ltd has further strengthened its retail banking capabilities by bringing in a massive portfolio of home loans, enhancing cross-selling opportunities.

The bank’s digital-first approach is critical in reaching its large customer base, which spans across urban and rural India. Its robust mobile banking and internet banking platforms contribute to improved customer service, offering seamless banking experiences to millions of customers.

2. Wholesale Banking: A Balanced Portfolio

HDFC Bank’s wholesale banking segment, which caters to large corporate clients, accounts for approximately 29% of its revenues. This includes services like working capital financing, trade services, and infrastructure financing. Additionally, HDFC Bank is a major player in the foreign exchange and derivatives market, providing hedging solutions and currency risk management services to corporate clients.

The merger with HDFC Ltd has also enhanced the bank’s wholesale operations by consolidating its corporate loan book and increasing its exposure to infrastructure and housing finance. With the Indian economy on a growth trajectory, the demand for corporate loans is expected to rise, positioning HDFC Bank favorably.

3. Market Share and Competitive Position

As of 2024, HDFC Bank holds a significant market share in the Indian banking sector. It is not only one of the largest banks by assets but also one of the most profitable. With a market capitalization exceeding ₹14 lakh crore (around $145 billion), the bank remains the third-largest listed entity in India.

The merger with HDFC Ltd has further solidified its leadership, making it a financial conglomerate with a wide array of products, from banking services to insurance and asset management through subsidiaries like HDFC Life, HDFC ERGO, and HDFC AMC. This diversified portfolio gives HDFC Bank a unique edge over competitors such as ICICI Bank and Axis Bank ​(Screener)(MarketScreener).

4. Financial Performance: Strong Fundamentals

In the latest financial year 2023-24, HDFC Bank posted a consolidated profit after tax (PAT) of ₹164.7 billion for the first quarter, reflecting a 33.2% year-on-year increase. The net interest income (NII) for Q1 FY25 stood at ₹724.2 billion, marking a 106.5% growth ​(Smart Investing)​, (ICICI Direct). The bank’s return on equity (ROE) remains steady at around 17%, showcasing its operational efficiency and profitability.

Despite challenging market conditions such as rising interest rates and inflation, HDFC Bank has managed to maintain asset quality. Its gross non-performing assets (NPA) ratio stands at a manageable 1.24%, one of the lowest in the sector​ (ICICI Direct).

5. Digital and Customer-Centric Banking

HDFC Bank has significantly invested in digital services, enhancing customer experience through mobile banking, internet banking, and digital payments. The bank’s technology-driven approach ensures 24/7 connectivity, improving overall customer service. Additionally, its digital onboarding and credit assessment tools allow the bank to reach underserved markets in semi-urban and rural areas, where it continues to expand its branch network​ (MarketScreener).

6. Challenges and Opportunities Ahead

With rising interest rates globally, the bank faces higher borrowing costs, which may pressure its margins. However, its strong focus on retail and digital banking, combined with its large-scale operations in financial services, positions it well to capitalize on India’s economic growth. The increasing demand for housing loans and the bank’s leadership in this space post-merger is expected to drive growth in the coming years.

Conclusion

HDFC Bank Ltd stands out as a powerhouse in the Indian banking industry with a diverse portfolio spanning retail banking, wholesale banking, foreign exchange, and derivatives. The bank’s strategic merger with HDFC Ltd has significantly enhanced its market position, and its focus on digitalization ensures it remains competitive. With strong financial fundamentals, an expansive customer base, and a focus on innovation, HDFC Bank is well-positioned to continue its leadership in the private sector banking space​ (Smart Investing) ​(MarketScreener)​ (ICICI Direct).

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 Bank 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