HDFC BANK LTD HDB

Financials SIC 6029 - Commercial Banks, NEC NAICS Finance and Insurance › Credit Intermediation and Related Activities › Depository Credit Intermediation › Commercial Banking derived NYSE

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2024 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS1.04

Annual financial statements

Income statement

Fiscal year FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015
Revenue $25.64B$22.24B$13.76B$11.76B$10.70B$8.94B$8.61B$7.81B$6.54B$5.55B
Interest expense $16.44B$18.41B$9.44B$7.70B$8.10B$8.20B$7.72B$6.46B$5.76B$5.03B
Pre-tax income $10.08B$8.46B$8.06B$6.84B$6.01B$4.85B$4.92B$4.26B$3.39B$2.80B
Income tax $2.05B$933.9M$2.02B$1.75B$1.56B$1.40B$1.73B$1.51B$1.22B$1.02B
Net income $7.88B$7.47B$6.03B$5.09B$4.46B$3.45B$3.18B$2.74B$2.17B$1.78B
EPS, basic 1.051.061.080.920.810.631.191.060.850.71
EPS, diluted 1.041.051.070.910.800.621.181.050.840.70
Shares, diluted (wtd. avg.) 7.66B7.11B5.59B5.56B5.52B5.51B5.41B5.23B2.58B2.55B

Balance sheet

Fiscal year FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015
Cash and equivalents $23.21B$24.42B$16.65B$13.65B$12.27B$8.37B$9.75B$8.30B$6.62B$5.82B
Property, plant and equipment $2.02B$1.76B$1.07B$867.6M$725.9M$641.0M$624.5M$598.5M$600.9M$538.6M
Goodwill $19.07B$19.07B$899.3M$899.3M——————
Other intangibles $16.05B$16.75B————$0$0$0$100.0K
Total assets $564.06B$529.38B$313.37B$278.29B$245.83B$211.72B$192.02B$174.59B$139.81B$116.78B
Short-term debt $15.29B$15.76B$13.26B$7.30B$3.27B$5.01B$9.46B$11.97B$4.97B$3.83B
Long-term debt $68.67B$79.78B$25.00B$20.49B$16.06B$13.62B$15.10B$14.33B$11.27B—
Total liabilities $463.13B$434.75B$277.87B$245.21B$216.25B$186.57B$168.37B$156.52B$123.96B$103.64B
Retained earnings ——————$8.49B$7.11B$5.62B$4.39B
Total equity $89.86B$83.36B$35.43B$33.01B$29.53B$25.11B$23.61B$18.03B$15.82B$13.12B

Cash flow

Fiscal year FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015
Operating cash flow $14.00B$12.27B$5.81B$7.66B$12.60B$2.27B$2.65B$1.45B$5.85B$2.57B
Stock-based compensation $288.4M$241.4M$170.5M$182.9M$145.0M$99.2M$77.3M$101.3M$126.5M$190.1M
Capital expenditure $777.2M$646.0M$530.7M$347.0M$243.5M$242.7M$236.5M$141.0M$194.7M$150.7M
Investing cash flow -$43.50B-$44.07B-$53.45B-$43.53B-$34.47B-$28.52B-$22.22B-$31.46B-$24.34B-$17.28B
Financing cash flow $28.32B$40.16B$50.78B$38.38B$26.23B$24.48B$21.94B$32.21B$19.34B$15.21B
Dividends paid $1.85B$1.04B$1.05B$477.6M$2.3M$881.4M$593.0M$529.7M$451.5M$367.8M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-25-158722.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. 0 10B 20B 30B Revenue, FY2015: 5.5B Net income, FY2015: 1.8B Revenue, FY2016: 6.5B Net income, FY2016: 2.2B Revenue, FY2017: 7.8B Net income, FY2017: 2.7B Revenue, FY2018: 8.6B Net income, FY2018: 3.2B Revenue, FY2019: 8.9B Net income, FY2019: 3.5B Revenue, FY2020: 10.7B Net income, FY2020: 4.5B Revenue, FY2021: 11.8B Net income, FY2021: 5.1B Revenue, FY2022: 13.8B Net income, FY2022: 6B Revenue, FY2023: 22.2B Net income, FY2023: 7.5B Revenue, FY2024: 25.6B Net income, FY2024: 7.9B FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024
Fiscal year FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Revenue $5.55B $6.54B $7.81B $8.61B $8.94B $10.70B $11.76B $13.76B $22.24B $25.64B
Gross profit — — — — — — — — — —
Net income $1.78B $2.17B $2.74B $3.18B $3.45B $4.46B $5.09B $6.03B $7.47B $7.88B

Others in SIC 6029

TickerCompanyMarket capP/ERevenue growth
ESQ Esquire Financial Holdings, Inc. $1.50B 21.1x 23.0%
PGC PEAPACK GLADSTONE FINANCIAL CORP $811.6M 21.8x 24.1%
INTR Inter & Co, Inc. — — —
IFS Intercorp Financial Services Inc. — — —
KB KB Financial Group Inc. — — —
AVAL Grupo Aval Acciones Y Valores S.A. — — —
NTB Bank of N.T. Butterfield & Son Ltd — — 4.6%
VBNK VersaBank — — —