Finance - Housing · Founded 1977 · www.hdfc.com · BSE 500010 · NSE HDFC · ISIN INE001A01036
No Notes Added Yet
Business
Housing Development Finance Corporation Ltd. (HDFC) was India's pioneering and largest housing finance company. Its core business involved providing financing for the purchase and construction of residential homes, commercial properties, and land, primarily to individuals, but also to corporates. HDFC's business model was to borrow funds from various sources (deposits, term loans, capital markets, external commercial borrowings) and lend them out as long-term housing loans, earning a spread on the interest rates. It also provided project finance for real estate developers. Beyond its core lending, HDFC held significant strategic investments in its subsidiaries and associates, including HDFC Bank, HDFC Life Insurance, HDFC Asset Management, and HDFC Ergo General Insurance, which contributed to its overall value and provided diversification.
Revenue Mix
The primary revenue segment for HDFC was its lending business, which generated Net Interest Income (NII) from its extensive home loan and project finance portfolio. This constituted the vast majority of its direct operational revenue. Other income sources included fees for loan processing and services. While not a direct revenue segment in the traditional sense, income from its strategic investments (e.g., dividends from HDFC Bank, share of profit from associates) was a significant contributor to its overall profitability and valuation, acting as a crucial secondary driver of value.
Industry
The Indian housing finance industry is competitive, comprising public sector banks, private sector banks, and numerous housing finance companies (HFCs). HDFC was a dominant market leader in the private sector housing finance space, known for its strong brand, robust underwriting standards, and extensive distribution network across India. Its long operational history and prudent lending practices positioned it as a benchmark in the industry, often commanding a premium in customer trust and market share against smaller or newer HFCs. It competed directly with major banks like SBI, ICICI Bank, and Axis Bank, as well as other HFCs like LIC Housing Finance and PNB Housing Finance.
MOAT
HDFC possessed several durable competitive advantages:
Brand & Trust: A long-standing reputation (over 45 years) for reliability, transparency, and prudent operations, fostering deep customer trust and brand recall.
Scale & Distribution: Its extensive branch network and significant loan book provided economies of scale in operations and a wide reach across diverse geographies.
Access to Capital: Due to its strong credit rating and market standing, HDFC had superior access to diverse and cost-effective funding sources (deposits, domestic and international debt markets) compared to many smaller HFCs.
Underwriting Expertise: Decades of experience in assessing credit risk within the Indian real estate market, leading to generally superior asset quality compared to many peers.
Synergies within the HDFC Group: The integrated ecosystem with HDFC Bank, HDFC Life, and HDFC AMC provided cross-selling opportunities and a diversified financial services platform.
Growth Drivers
Demographic Dividend & Urbanization: India's young population, increasing urbanization, and rising disposable incomes continue to drive demand for housing across all segments.
Government Support: Initiatives like the Pradhan Mantri Awas Yojana (PMAY) promoting 'Housing for All' and interest subsidies provided tailwinds for affordable housing finance.
Lower Interest Rates: A generally benign interest rate environment (when applicable) made home loans more affordable, stimulating demand.
Financialization of Savings: A shift from physical assets to financial assets, coupled with organized lending channels, expanded the market for formal housing finance.
Increasing Formalization of Economy: Improved credit information and formal employment growth expanded the eligible borrower base.
Risks
Interest Rate Volatility: Fluctuations in interest rates could impact HDFC's Net Interest Margin (NIM) if borrowing costs rise faster than lending rates, or if demand slows due to higher EMI.
Asset Quality Deterioration: Economic downturns, job losses, or stress in specific real estate segments could lead to an increase in Non-Performing Assets (NPAs) and credit losses.
Regulatory Changes: Adverse changes in housing finance regulations, capital adequacy norms by RBI/NHB, or government housing policies could impact business operations and profitability.
Competition & Margin Pressure: Intense competition from banks with their lower cost of funds and other HFCs could lead to margin compression.
Liquidity Risk: Mismatches in asset-liability duration, especially during periods of tight liquidity in the financial system, posed a risk to funding availability and costs.
Management & Ownership
HDFC was promoted by the renowned HDFC Group, known for its strong corporate governance and professional management. The company had a history of stable and experienced leadership, with a long-term strategic vision. While it was a publicly listed entity with diverse institutional and retail ownership, the HDFC Group entities maintained a close association and strategic alignment. The management team was highly respected for its prudent risk management, strong ethics, and track record of consistent performance.
Outlook
Prior to its merger with HDFC Bank, HDFC Ltd. was viewed as a fundamentally strong and well-managed entity positioned to capitalize on India's long-term housing demand story.
The bull case highlighted its market leadership, robust brand, strong asset quality, and the value unlocking potential from its strategic investments in the successful HDFC Group subsidiaries. Its ability to raise funds efficiently and its extensive distribution network were key strengths.
The bear case focused on potential margin pressures from increasing competition (especially from banks), sensitivity to interest rate cycles, and the inherent risks associated with real estate market downturns and asset quality. There was also a perceived "holding company discount" on its shares compared to the sum of its parts.
The merger with HDFC Bank was a transformative event aimed at creating a financial behemoth with greater synergistic benefits, a larger and more diversified balance sheet, reduced regulatory arbitrage, and enhanced cross-selling opportunities, effectively addressing some of the standalone entity's limitations and unlocking greater value for the combined entity.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 39259 | 35738 | 30991 | 38591 | 31298 | 35047 | 23183 | 43917 | 41206 | 44634 |
| Other Income | 9 | 15 | 7 | 13 | 10 | 13 | 10 | 10 | 17 | 20 |
| Total Income | 39268 | 35754 | 30997 | 38604 | 31308 | 35060 | 23193 | 43927 | 41223 | 44654 |
| Total Expenditure | 27172 | 24212 | 19872 | 27228 | 19562 | 22373 | 10997 | 29749 | 26127 | 27719 |
| Operating Profit | 12096 | 11541 | 11125 | 11375 | 11745 | 12686 | 12196 | 14178 | 15097 | 16935 |
| Interest Expense | 6954 | 6666 | 6627 | 6684 | 6995 | 6925 | 7688 | 8762 | 9932 | 10464 |
| Depreciation | 91 | 89 | 87 | 88 | 90 | 153 | 150 | 150 | 152 | 146 |
| Profit Before Tax | 5051 | 4786 | 4411 | 4603 | 4660 | 5608 | 4359 | 5267 | 5013 | 6326 |
| Provision for Tax | 1087 | 1035 | 984 | 1109 | 952 | 1164 | 970 | 1178 | 983 | 1300 |
| Profit After Tax | 3964 | 3751 | 3426 | 3494 | 3708 | 4444 | 3389 | 4089 | 4030 | 5026 |
| Adjustments | 1213 | 1599 | 1615 | 1764 | 2129 | 2014 | 1920 | 2465 | 2645 | 2597 |
| Profit After Adjustments | 5177 | 5350 | 5041 | 5258 | 5837 | 6459 | 5309 | 6553 | 6675 | 7624 |
| Adjusted Earnings Per Share | 28.8 | 29.7 | 27.9 | 29.1 | 32.2 | 35.6 | 29.3 | 36.1 | 36.5 | 41.6 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 35948 | 40753 | 48316 | 53223 | 61034 | 79474 | 95915 | 112267 | 139039 | 135926 | 152940 | 152940 |
| Other Income | 39 | 61 | 74 | 34 | 53 | 346 | 280 | 70 | 42 | 806 | 2160 | 57 |
| Total Income | 35987 | 40815 | 48390 | 53257 | 61088 | 79820 | 96195 | 112337 | 139082 | 136732 | 155100 | 152997 |
| Total Expenditure | 14170 | 15314 | 19516 | 21193 | 26339 | 44668 | 51754 | 59395 | 92189 | 89633 | 96510 | 94592 |
| Operating Profit | 21817 | 25501 | 28874 | 32064 | 34749 | 35152 | 44441 | 52942 | 46892 | 47098 | 58590 | 58406 |
| Interest Expense | 14296 | 16608 | 18710 | 20330 | 21992 | 24764 | 29636 | 32239 | 29221 | 27397 | 37029 | 36846 |
| Depreciation | 54 | 47 | 47 | 121 | 108 | 116 | 96 | 256 | 355 | 419 | 597 | 598 |
| Profit Before Tax | 7467 | 8846 | 10117 | 11613 | 12650 | 16207 | 22099 | 26193 | 24237 | 28252 | 32131 | 20965 |
| Provision for Tax | 2002 | 2358 | 3166 | 3639 | 4021 | 3096 | 4518 | 3367 | 3750 | 4210 | 4431 | 4431 |
| Profit After Tax | 5465 | 6488 | 6951 | 7974 | 8629 | 13111 | 17581 | 22826 | 20488 | 24042 | 27700 | 16534 |
| Adjustments | 1174 | 1460 | 1812 | 2217 | 2422 | -1131 | -1349 | -1392 | -1747 | -1447 | -1539 | 9627 |
| Profit After Adjustments | 6640 | 7948 | 8763 | 10190 | 11051 | 11980 | 16232 | 21435 | 18740 | 22595 | 26161 | 26161 |
| Adjusted Earnings Per Share | 42.9 | 50.9 | 55.6 | 64.5 | 69.6 | 71.5 | 94.3 | 123.8 | 103.9 | 124.6 | 142.6 | 143.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 11% | 14% | 16% |
| Operating Profit CAGR | 24% | 3% | 11% | 10% |
| PAT CAGR | 15% | 7% | 16% | 18% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -2% | -0% | 0% | 7% |
| ROE Average | 15% | 15% | 16% | 17% |
| ROCE Average | 9% | 9% | 10% | 11% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 31891 | 37575 | 45072 | 50901 | 60059 | 91873 | 111733 | 126479 | 156713 | 179853 | 201474 |
| Minority's Interest | 1071 | 1424 | 1820 | 2326 | 3473 | 4994 | 6245 | 7357 | 8905 | 12777 | 13838 |
| Borrowings | 93619 | 91758 | 104546 | 118890 | 161952 | 258774 | 310089 | 346121 | 352693 | 412239 | 494580 |
| Current Liability | 86533 | 117159 | 138388 | 159094 | 165543 | 209943 | 232339 | 249415 | 310513 | 360912 | 380832 |
| Other Liabilities & Provisions | 38005 | 48326 | 59681 | 66575 | 83095 | -312 | -451 | -1256 | -1322 | -999 | -945 |
| Total Liabilities | 251119 | 296241 | 349507 | 397786 | 474122 | 565272 | 659956 | 728115 | 827501 | 964783 | 1089781 |
| Loans | 157407 | 183424 | 211531 | 245528 | 280108 | 376147 | 422334 | 445463 | 490948 | 563920 | 624552 |
| Investments | 53616 | 65377 | 86888 | 95464 | 119046 | 42183 | 59457 | 72130 | 89746 | 111894 | 144546 |
| Fixed Assets | 851 | 1002 | 1470 | 1568 | 1909 | 1889 | 1915 | 4494 | 4375 | 9957 | 9801 |
| Other Loans | 2304 | 3258 | 3263 | 3411 | 7352 | 4181 | 3385 | 3798 | 3063 | 4263 | 5213 |
| Other Non Current Assets | 748 | 779 | 2696 | 739 | 1463 | 4020 | 2699 | 2940 | 3031 | 3506 | 4172 |
| Current Assets | 36193 | 42401 | 43658 | 51075 | 64244 | 136392 | 169771 | 198308 | 235127 | 268410 | 298489 |
| Total Assets | 251119 | 296241 | 349507 | 397786 | 474122 | 565272 | 659956 | 728115 | 827501 | 964783 | 1089781 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3405 | 4397 | 6398 | 3548 | 3639 | 5352 | 2815 | 3183 | 5198 | 2629 | 2255 |
| Cash Flow from Operating Activities | -11969 | -10735 | -9118 | -19710 | -14173 | -57928 | -44301 | -26801 | -27276 | -44028 | -47328 |
| Cash Flow from Investing Activities | -10217 | -12991 | -18555 | -9312 | -27228 | -7954 | -10316 | -9874 | -6958 | -19887 | -21524 |
| Cash Flow from Financing Activities | 23174 | 25719 | 24820 | 29111 | 43127 | 63344 | 54986 | 38690 | 31665 | 63541 | 69321 |
| Net Cash Inflow / Outflow | 988 | 1993 | -2853 | 88 | 1726 | -2538 | 369 | 2015 | -2570 | -374 | 469 |
| Closing Cash & Cash Equivalent | 4397 | 6398 | 3548 | 3639 | 5358 | 2815 | 3183 | 5198 | 2629 | 2255 | 2724 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 42.94 | 50.93 | 55.65 | 64.5 | 69.56 | 71.48 | 94.29 | 123.75 | 103.88 | 124.62 | 142.6 |
| CEPS(Rs) | 35.69 | 41.87 | 44.44 | 51.23 | 54.99 | 78.93 | 102.68 | 133.27 | 115.54 | 134.92 | 154.24 |
| DPS(Rs) | 12.5 | 14 | 15 | 17 | 18 | 20 | 21 | 21 | 23 | 30 | 44 |
| Book NAV/Share(Rs) | 205.85 | 240.54 | 286 | 321.67 | 377.73 | 542.09 | 642.41 | 724 | 859.95 | 982.16 | 1090.04 |
| Net Profit Margin | 15.2 | 15.92 | 14.39 | 14.98 | 14.14 | 16.5 | 18.33 | 20.33 | 14.74 | 17.69 | 18.11 |
| Operating Margin | 60.54 | 62.46 | 59.66 | 60.02 | 56.76 | 51.55 | 53.94 | 52.05 | 38.45 | 40.94 | 45.22 |
| PBT Margin | 20.77 | 21.71 | 20.94 | 21.82 | 20.73 | 20.39 | 23.04 | 23.33 | 17.43 | 20.78 | 21.01 |
| ROA(%) | 2.36 | 2.37 | 2.15 | 2.13 | 1.98 | 2.52 | 2.87 | 3.29 | 2.63 | 2.68 | 2.7 |
| ROE(%) | 19.55 | 18.7 | 16.84 | 16.64 | 15.57 | 17.38 | 17.46 | 19.35 | 14.61 | 14.43 | 14.65 |
| ROCE(%) | 12.02 | 12.02 | 11.75 | 11.35 | 10.59 | 10.48 | 11.15 | 11.12 | 9.25 | 8.62 | 9.4 |
| Price/Earnings(x) | 19.23 | 17.35 | 23.56 | 17.14 | 21.6 | 25.52 | 20.86 | 13.18 | 24.06 | 19.17 | 18.42 |
| Price/Book(x) | 4.01 | 3.67 | 4.58 | 3.44 | 3.98 | 3.37 | 3.06 | 2.25 | 2.91 | 2.43 | 2.41 |
| Dividend Yield(%) | 1.51 | 1.58 | 1.14 | 1.54 | 1.2 | 1.1 | 1.07 | 1.29 | 0.92 | 1.26 | 1.67 |
| EV/Net Sales(x) | 7.91 | 7.85 | 8.68 | 7.85 | 8.6 | 8.04 | 7.53 | 6.26 | 6.44 | 6.9 | 6.94 |
| EV/Core EBITDA(x) | 13.03 | 12.55 | 14.53 | 13.03 | 15.11 | 18.18 | 16.24 | 13.26 | 19.08 | 19.91 | 18.11 |
| Interest Earned Growth(%) | 18.74 | 13.37 | 18.56 | 10.16 | 14.68 | 30.21 | 20.69 | 17.05 | 23.85 | -2.24 | 12.52 |
| Net Profit Growth | 21.73 | 18.7 | 7.14 | 14.71 | 8.22 | 51.95 | 34.09 | 29.84 | -10.25 | 17.35 | 15.21 |
| EPS Growth(%) | 16.1 | 18.62 | 9.26 | 15.91 | 7.85 | 2.76 | 31.91 | 31.25 | -16.06 | 19.96 | 14.43 |
| Interest Coverage(x) % | 1.52 | 1.53 | 1.54 | 1.57 | 1.58 | 1.65 | 1.75 | 1.81 | 1.83 | 2.03 | 1.87 |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 72.78 | 72.22 | 71.95 | 72.14 | 69.19 | 67.75 | 67.76 | 67.21 | 66.18 | 63.57 |
| DII | 16.34 | 16.61 | 16.99 | 16.72 | 19.12 | 21.16 | 21.06 | 21.72 | 22.5 | 24.32 |
| Public | 10.88 | 11.18 | 11.06 | 11.13 | 11.69 | 11.09 | 11.18 | 11.08 | 11.31 | 12.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 131.29 | 130.4 | 130.1 | 130.66 | 125.44 | 122.93 | 123.14 | 122.77 | 121.41 | 117.69 |
| DII | 29.48 | 29.99 | 30.72 | 30.28 | 34.67 | 38.4 | 38.28 | 39.67 | 41.29 | 45.03 |
| Public | 19.62 | 20.18 | 20 | 20.16 | 21.19 | 20.12 | 20.32 | 20.23 | 20.76 | 22.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 180.39 | 180.58 | 180.82 | 181.1 | 181.3 | 181.45 | 181.73 | 182.68 | 183.46 | 185.14 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +11% | +14% | +16% |
| Operating Profit CAGR | +24% | +3% | +11% | +10% |
| PAT CAGR | +15% | +7% | +16% | +18% |
| Share Price CAGR | -2% | 0% | 0% | +7% |
| ROE Average | +15% | +15% | +16% | +17% |
| ROCE Average | +9% | +9% | +10% | +11% |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 72.78 | 72.22 | 71.95 | 72.14 | 69.19 | 67.75 | 67.76 | 67.21 | 66.18 | 63.57 |
| DII | 16.34 | 16.61 | 16.99 | 16.72 | 19.12 | 21.16 | 21.06 | 21.72 | 22.5 | 24.32 |
| Public | 10.88 | 11.18 | 11.06 | 11.13 | 11.69 | 11.09 | 11.18 | 11.08 | 11.31 | 12.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| FII | 131.29 | 130.4 | 130.1 | 130.66 | 125.44 | 122.93 | 123.14 | 122.77 | 121.41 | 117.69 |
| DII | 29.48 | 29.99 | 30.72 | 30.28 | 34.67 | 38.4 | 38.28 | 39.67 | 41.29 | 45.03 |
| Public | 19.62 | 20.18 | 20 | 20.16 | 21.19 | 20.12 | 20.32 | 20.23 | 20.76 | 22.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 180.39 | 180.58 | 180.82 | 181.1 | 181.3 | 181.45 | 181.73 | 182.68 | 183.46 | 185.14 |
* 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.
Your relationship manager will connect with you shortly.