Finance - NBFC · Founded 2007 · www.hdbfs.com · BSE 544429 · NSE HDBFS · ISIN INE756I01012
No Notes Added Yet
Business
HDB Financial Services Ltd. (HDBFS) is a non-banking financial company (NBFC) registered with the Reserve Bank of India (RBI) and is a subsidiary of HDFC Bank. It is primarily engaged in the business of providing a wide range of financial services to individuals and businesses. Its core business model revolves around lending money across various categories, including commercial vehicle and construction equipment loans, business loans, personal loans, loans against property, and consumer durable loans. HDBFS makes money through the interest income generated from its loan portfolio and fees charged for its services. It often targets semi-urban and rural areas, as well as segments that may be underserved by traditional banks, complementing HDFC Bank's broader strategy.
Revenue Mix
HDBFS's revenue mix is diversified across several key lending segments, catering to a broad customer base. While precise segment-wise revenue contribution fluctuates and is not consistently public, its primary segments include:
Asset Finance: Commercial vehicle loans (new and used), construction equipment loans, two-wheeler loans, and other vehicle finance.
Business Loans: Secured and unsecured loans for small and medium enterprises (SMEs).
Personal Loans: Unsecured loans for individual needs.
Loans Against Property (LAP): Secured loans against residential or commercial property.
Consumer Durable Finance: Loans for purchasing electronics and home appliances.
Other Services: Includes debt collection services (for HDFC Bank and third parties) and fee-based products.
Industry
The Indian financial services industry, particularly the NBFC sector, is highly competitive, regulated by the RBI, and comprises a mix of large, diversified players and specialized niche lenders. HDBFS operates as a large, systemically important NBFC. Its key positioning advantages include:
Strong Parentage: Being a subsidiary of HDFC Bank, it benefits from the group's brand reputation, distribution network, and credit underwriting expertise.
Diversified Portfolio: Its broad product range allows it to cater to diverse customer segments and mitigate concentration risk.
Focus on Underserved Markets: It often targets customer segments and geographies (semi-urban/rural) where HDFC Bank might have less direct penetration, offering complementary services.
Extensive Branch Network: It leverages a wide network to reach customers, often in proximity to HDFC Bank branches.
MOAT
HDBFS possesses several durable competitive advantages:
Parentage & Brand Trust: The backing and association with HDFC Bank provide significant trust, easier access to capital markets, and a strong brand recall, which is crucial in financial services.
Distribution Network & Reach: An extensive network of branches, often synergistically located with HDFC Bank, allows for deep penetration into various markets.
Underwriting Capabilities: Benefits from HDFC Bank's robust risk management framework, credit assessment processes, and access to data analytics, leading to better asset quality management compared to many standalone NBFCs.
Diversified Funding Profile: Access to diversified funding sources, including HDFC Bank, capital markets, and securitization, often at competitive rates due to its strong credit profile and parentage.
Growth Drivers
Key factors that can drive HDBFS's growth over the next 3-5 years include:
Rising Credit Demand: Continued economic growth in India, increasing urbanization, and formalization of the economy will drive demand for credit from individuals and MSMEs.
Financial Inclusion: Expansion into semi-urban and rural areas to tap into the unbanked and underbanked population.
Infrastructure Development: Government focus on infrastructure will drive demand for commercial vehicles and construction equipment, directly boosting HDBFS's asset finance segment.
Digital Adoption: Leveraging technology for faster loan processing, customer acquisition, and efficient collections, enhancing operational efficiency and reach.
Cross-selling Opportunities: Continued synergies and cross-selling with HDFC Bank's vast customer base.
Risks
HDBFS faces several key business risks:
Asset Quality Deterioration: Economic slowdowns, sector-specific stresses (e.g., commercial vehicle industry downturn), or unforeseen events can lead to an increase in non-performing assets (NPAs) and credit losses.
Interest Rate Fluctuations: Rising interest rates can increase HDBFS's cost of funds, impacting its net interest margin (NIM) if it cannot pass on the increased cost to borrowers.
Intense Competition: The NBFC sector is highly competitive, with public and private sector banks, as well as other NBFCs, vying for market share, which can pressure lending rates and margins.
Regulatory Changes: Changes in RBI policies regarding capital adequacy, lending norms, NPA recognition, or liquidity requirements can impact profitability and operational flexibility.
Funding Risk: Over-reliance on wholesale funding or inability to raise funds at competitive rates can impact growth and profitability, although its parentage mitigates this significantly.
Management & Ownership
HDB Financial Services Ltd. is predominantly owned by HDFC Bank, which is its promoter. The management team typically comprises experienced professionals from the financial services industry, many of whom have a background within the HDFC Group. The company benefits from the strong governance standards and risk management practices instilled by its parent, HDFC Bank, which is known for its conservative and professional approach to banking. The ownership structure ensures strategic alignment and financial support from a robust parent.
Outlook
HDBFS is well-positioned to capitalize on India's growing credit demand, especially in the semi-urban and rural segments, leveraging its strong brand, diversified product portfolio, and extensive distribution network. Its strong parentage (HDFC Bank) provides significant competitive advantages in terms of funding, credit assessment, and brand trust. However, the company operates in a highly competitive and interest-rate sensitive environment. Its performance will be subject to macro-economic stability, the ability to maintain asset quality amidst growth, and adapt to evolving regulatory landscapes. While its association with HDFC Bank provides a strong moat, managing asset quality risks and funding costs efficiently will be crucial for sustained profitable growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 3884 | 4007 | 4144 | 4266 | 4465 | 4545 | 4674 | 4745 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 3884 | 4007 | 4144 | 4266 | 4465 | 4545 | 4674 | 4745 |
| Total Expenditure | 1560 | 1561 | 1809 | 1858 | 1942 | 2017 | 2058 | 1997 |
| Operating Profit | 2324 | 2446 | 2334 | 2409 | 2524 | 2529 | 2616 | 2748 |
| Interest Expense | 1496 | 1599 | 1645 | 1651 | 1740 | 1694 | 1704 | 1683 |
| Depreciation | 44 | 48 | 49 | 54 | 51 | 52 | 51 | 54 |
| Profit Before Tax | 784 | 799 | 641 | 704 | 733 | 782 | 860 | 1011 |
| Provision for Tax | 202 | 208 | 169 | 173 | 165 | 201 | 216 | 261 |
| Profit After Tax | 582 | 591 | 472 | 531 | 568 | 581 | 644 | 751 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 582 | 591 | 472 | 531 | 568 | 581 | 644 | 751 |
| Adjusted Earnings Per Share | 7.3 | 7.4 | 5.9 | 6.7 | 7.1 | 7 | 7.8 | 9 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 3298 | 5711 | 7027 | 8725 | 10756 | 10945 | 11306 | 12403 | 14173 | 16300 | 18430 | 18429 |
| Other Income | 58 | 79 | 0 | 5 | 0 | 28 | 21 | 22 | 1 | 1 | 1 | 0 |
| Total Income | 3356 | 5790 | 7027 | 8730 | 10757 | 10973 | 11327 | 12425 | 14174 | 16302 | 18431 | 18429 |
| Total Expenditure | 947 | 2643 | 3097 | 3610 | 5101 | 6456 | 6536 | 6153 | 5817 | 6746 | 7979 | 8014 |
| Operating Profit | 2409 | 3147 | 3930 | 5119 | 5656 | 4517 | 4792 | 6272 | 8357 | 9556 | 10452 | 10417 |
| Interest Expense | 1572 | 2050 | 2449 | 3333 | 4081 | 3908 | 3345 | 3533 | 4907 | 6433 | 6856 | 6821 |
| Depreciation | 20 | 39 | 45 | 62 | 110 | 108 | 99 | 112 | 145 | 194 | 209 | 208 |
| Profit Before Tax | 818 | 1059 | 1436 | 1724 | 1464 | 501 | 1348 | 2627 | 3305 | 2928 | 3386 | 3386 |
| Provision for Tax | 283 | 374 | 503 | 571 | 460 | 109 | 336 | 668 | 844 | 752 | 842 | 843 |
| Profit After Tax | 534 | 684 | 933 | 1153 | 1005 | 391 | 1011 | 1959 | 2461 | 2176 | 2544 | 2544 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 534 | 684 | 933 | 1153 | 1005 | 391 | 1011 | 1959 | 2461 | 2176 | 2544 | 2544 |
| Adjusted Earnings Per Share | 7.6 | 8.8 | 11.9 | 14.7 | 12.8 | 5 | 12.8 | 24.8 | 31 | 27.3 | 30.6 | 30.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 14% | 11% | 19% |
| Operating Profit CAGR | 9% | 19% | 18% | 16% |
| PAT CAGR | 17% | 9% | 45% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 14% | 16% | 16% | 15% |
| ROCE Average | 9% | 10% | 9% | 10% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3562 | 5363 | 6040 | 7178 | 8018 | 8446 | 9540 | 11437 | 13743 | 15820 | 20664 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 13470 | 18760 | 22169 | 29135 | 31914 | 34875 | 31618 | 35352 | 48763 | 50961 | 64997 |
| Current Liability | 8149 | 9246 | 16364 | 20130 | 21081 | 19328 | 21557 | 23766 | 30653 | 42533 | 38106 |
| Other Liabilities & Provisions | 490 | 623 | 577 | -19 | -5 | -139 | -637 | -479 | -206 | -240 | 606 |
| Total Liabilities | 25672 | 33992 | 45151 | 56424 | 61008 | 62510 | 62078 | 70076 | 92952 | 109074 | 124374 |
| Loans | 18742 | 24067 | 31351 | 36556 | 39416 | 40101 | 35863 | 41964 | 55245 | 103343 | 114690 |
| Investments | 49 | 65 | 1 | 1 | 1 | 138 | 89 | 58 | 40 | 16 | 5 |
| Fixed Assets | 83 | 131 | 137 | 123 | 348 | 270 | 244 | 333 | 185 | 735 | 773 |
| Other Loans | 376 | 440 | 26 | 26 | 32 | 29 | 252 | 73 | 67 | 71 | 41 |
| Other Non Current Assets | 0 | 0 | 0 | 43 | 16 | 13 | 167 | 3 | 280 | 155 | 1401 |
| Current Assets | 6421 | 9290 | 13636 | 19674 | 21194 | 21960 | 25464 | 27645 | 37137 | 4754 | 7463 |
| Total Assets | 25672 | 33992 | 45151 | 56424 | 61008 | 62510 | 62078 | 70076 | 92952 | 109074 | 124374 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 86 | 61 | 70 | 62 | 335 | 356 | 754 | 477 | 396 | 648 | 950 |
| Cash Flow from Operating Activities | -13 | -6791 | -8186 | -8991 | -3032 | -342 | 1957 | -6851 | -16736 | -13626 | -8606 |
| Cash Flow from Investing Activities | 35 | -188 | -49 | -181 | -1204 | 131 | -703 | 973 | -2146 | 1159 | -1772 |
| Cash Flow from Financing Activities | -47 | 6959 | 8226 | 9445 | 4257 | 608 | -1500 | 5796 | 19134 | 12770 | 10673 |
| Net Cash Inflow / Outflow | -25 | -20 | -8 | 273 | 21 | 398 | -246 | -81 | 252 | 303 | 296 |
| Closing Cash & Cash Equivalent | 61 | 70 | 62 | 335 | 356 | 754 | 508 | 396 | 648 | 950 | 1246 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 7.63 | 8.77 | 11.92 | 14.68 | 12.76 | 4.96 | 12.8 | 24.76 | 31.03 | 27.34 | 30.64 |
| CEPS(Rs) | 7.92 | 9.26 | 12.5 | 15.47 | 14.15 | 6.33 | 14.05 | 26.17 | 32.86 | 29.79 | 33.16 |
| DPS(Rs) | 1.2 | 1.5 | 1.6 | 1.8 | 0 | 0 | 1 | 1.1 | 3 | 3 | 4 |
| Book NAV/Share(Rs) | 50.87 | 68.73 | 76.86 | 90.88 | 101.18 | 106.23 | 120.24 | 144.02 | 172.41 | 197.47 | 247.18 |
| Net Profit Margin | 16.21 | 11.98 | 13.28 | 13.22 | 9.34 | 3.58 | 8.95 | 15.8 | 17.36 | 13.35 | 13.8 |
| Operating Margin | 72.45 | 54.43 | 55.29 | 57.97 | 51.56 | 40.29 | 41.51 | 49.67 | 57.94 | 57.43 | 55.58 |
| PBT Margin | 24.8 | 18.53 | 20.44 | 19.76 | 13.61 | 4.57 | 11.92 | 21.18 | 23.32 | 17.96 | 18.37 |
| ROA(%) | 2.34 | 2.29 | 2.36 | 2.27 | 1.71 | 0.63 | 1.62 | 2.97 | 3.02 | 2.15 | 2.18 |
| ROE(%) | 15.98 | 15.33 | 16.4 | 17.53 | 13.3 | 4.79 | 11.31 | 18.75 | 19.63 | 14.81 | 14.04 |
| ROCE(%) | 11.49 | 11.49 | 10.68 | 10.75 | 10.07 | 7.56 | 8 | 9.87 | 10.64 | 9.67 | 9.09 |
| Price/Earnings(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.28 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.27 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 |
| EV/Net Sales(x) | 6.12 | 4.58 | 5.18 | 5.2 | 4.65 | 4.58 | 4.34 | 4.43 | 5.25 | 5.49 | 7.83 |
| EV/Core EBITDA(x) | 8.38 | 8.32 | 9.26 | 8.87 | 8.85 | 11.11 | 10.25 | 8.77 | 8.91 | 9.37 | 13.81 |
| Interest Earned Growth(%) | 30.78 | 73.19 | 23.04 | 24.16 | 23.29 | 1.75 | 3.3 | 9.7 | 14.27 | 15.01 | 13.06 |
| Net Profit Growth | 52.93 | 28.03 | 36.36 | 23.6 | -12.87 | -61.04 | 158.36 | 93.73 | 25.59 | -11.58 | 16.91 |
| EPS Growth(%) | 52.78 | 14.89 | 35.89 | 23.17 | -13.08 | -61.12 | 157.95 | 93.49 | 25.33 | -11.88 | 12.04 |
| Interest Coverage(x) % | 1.52 | 1.52 | 1.59 | 1.52 | 1.36 | 1.13 | 1.4 | 1.74 | 1.67 | 1.46 | 1.49 |
| # | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 74.19 | 74.19 | 74.19 | 74.15 | 74.12 |
| FII | 4.11 | 4.11 | 3.17 | 3.32 | 3.01 |
| DII | 4.85 | 4.85 | 10.92 | 11.4 | 12.28 |
| Public | 16.85 | 16.85 | 11.72 | 11.13 | 10.59 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 |
| FII | 3.41 | 3.41 | 2.63 | 2.75 | 2.5 |
| DII | 4.03 | 4.03 | 9.06 | 9.46 | 10.2 |
| Public | 13.98 | 13.98 | 9.72 | 9.24 | 8.79 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 82.96 | 82.96 | 82.96 | 83 | 83.03 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +14% | +11% | +19% |
| Operating Profit CAGR | +9% | +19% | +18% | +16% |
| PAT CAGR | +17% | +9% | +45% | +17% |
| Share Price CAGR | — | — | — | — |
| ROE Average | +14% | +16% | +16% | +15% |
| ROCE Average | +9% | +10% | +9% | +10% |
| # | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 74.19 | 74.19 | 74.19 | 74.15 | 74.12 |
| FII | 4.11 | 4.11 | 3.17 | 3.32 | 3.01 |
| DII | 4.85 | 4.85 | 10.92 | 11.4 | 12.28 |
| Public | 25.81 | 25.81 | 25.81 | 25.85 | 25.88 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 |
| FII | 3.41 | 3.41 | 2.63 | 2.75 | 2.5 |
| DII | 4.03 | 4.03 | 9.06 | 9.46 | 10.2 |
| Public | 21.41 | 21.41 | 21.41 | 21.46 | 21.49 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 82.96 | 82.96 | 82.96 | 83 | 83.03 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.