HDFC Bank Ltd

NSE: HDFCBANK BSE: 500180

₹722.65

+11.95 (1.68%)

Fri, 23 Oct 2026, 11:50 am

MTF 5xInvest in HDFC Bank Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)1101187.61

PE Ratio14.12

Dividend1.82

Finance

Major Banks

24.5K

HDFC Bank Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	—	—	—	—	-8.04B	-13.99B	-24.21B	-33.82B	-44.03B	-37.84B	-33.66B	-65.83B	-95.43B	-124.98B	-113.07B	-90.64B	-95.18B	-127.96B	-502.45B	-524.87B
Pretax equity in earnings	0	0	0	0	—	—	—	—	—	—	—	—	—	0	0	0	0	0	—	0
Equity in earnings	82.50M	107.50M	95.60M	32.14M	32.74M	70.35M	36.42M	28.82M	36.32M	32.49M	37.28M	23.39M	5.22M	0	0	0	0	0	—	0
Total assets	736.84B	911.53B	1.33T	1.83T	2.23T	2.78T	3.41T	4.08T	5.04T	6.07T	7.62T	8.92T	11.03T	12.93T	15.81T	18.00T	21.23T	25.30T	40.36T	44.00T
Total current assets	82.40B	111.35B	164.52B	198.92B	325.33B	331.67B	247.70B	318.83B	449.11B	441.28B	488.87B	598.92B	1.33T	942.01B	988.35B	1.34T	1.69T	2.16T	2.55T	2.85T
Cash and short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash & equivalents	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total receivables, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	28.00M	42.50M	43.70M	385.88M	384.59M	588.19M	628.28M	508.30M	544.51M	576.87M	614.02M	402.95M	0	0	0	0	0	0	2.00B	0
Other investments	—	—	—	—	0	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0
Net property/plant/equipment	8.71B	8.83B	10.64B	17.32B	21.49B	19.48B	21.07B	23.85B	25.96B	26.65B	29.54B	31.36B	31.48B	33.93B	38.40B	43.31B	62.83B	82.83B	126.04B	152.58B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	1.42B	2.42B	4.58B	9.51B	9.42B	12.65B	15.27B	19.71B	19.78B	21.04B	23.22B	27.06B	35.79B	46.21B	41.44B	55.42B	71.44B	72.92B	149.34B	146.80B
Net intangible assets	0	1.05B	1.32B	0	—	2.99B	3.09B	3.88B	5.85B	7.47B	7.13B	8.64B	8.60B	9.75B	9.36B	9.17B	12.87B	16.75B	22.57B	31.22B
Goodwill, net	0	0	0	0	—	461.10M	381.70M	0	1.55B	1.87B	1.87B	1.85B	1.98B	1.49B	1.49B	1.49B	1.49B	1.49B	0	0
Other intangibles, net	0	1.05B	1.32B	0	—	2.53B	2.71B	3.88B	4.30B	5.60B	5.26B	6.79B	6.63B	8.27B	7.87B	7.68B	11.38B	15.27B	22.57B	31.22B
Other long term assets, total	9.95B	15.36B	24.76B	32.05B	27.76B	102.74B	167.87B	129.62B	186.39B	113.75B	282.91B	313.61B	335.73B	453.29B	504.32B	427.69B	691.07B	1.24T	1.79T	1.71T
Short term debt	26.75B	43.73B	40.02B	36.82B	69.81B	80.81B	77.62B	79.45B	56.11B	60.85B	73.78B	166.67B	82.22B	0	36.29B	38.70B	55.51B	30.98B	37.05B	41.50B
Current portion of LT debt and capital leases	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	26.75B	43.73B	40.02B	36.82B	69.81B	80.81B	77.62B	79.45B	56.11B	60.85B	73.78B	166.67B	82.22B	0	36.29B	38.70B	55.51B	30.98B	37.05B	41.50B
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	54.21B	76.03B	92.48B	108.84B	145.54B	146.50B	263.34B	394.97B	523.56B	629.51B	1.08T	1.06T	1.66T	1.67T	2.00T	1.88T	2.37T	2.81T	7.48T	6.67T
Long term debt excl. lease liabilities	54.21B	76.03B	92.48B	108.84B	145.54B	146.50B	263.34B	394.97B	523.56B	629.51B	1.08T	1.06T	1.66T	1.67T	2.00T	1.88T	2.37T	2.81T	7.48T	6.67T
Total equity	53.53B	64.99B	115.72B	151.38B	216.95B	257.08B	303.94B	368.64B	443.18B	633.16B	744.85B	920.85B	1.10T	1.54T	1.77T	2.10T	2.48T	2.90T	4.66T	5.35T
Shareholders' equity	53.27B	64.70B	115.35B	150.95B	216.19B	255.86B	302.11B	366.43B	441.67B	631.54B	743.04B	917.94B	1.10T	1.54T	1.76T	2.10T	2.47T	2.89T	4.53T	5.19T
Common equity, total	53.27B	64.70B	115.35B	150.95B	216.19B	255.86B	302.11B	366.43B	441.67B	631.54B	743.04B	917.94B	1.10T	1.54T	1.76T	2.10T	2.47T	2.89T	4.53T	5.19T
Other common equity	26.23B	35.12B	46.87B	70.62B	90.19B	121.09B	162.03B	215.40B	131.11B	170.36B	216.89B	272.10B	337.23B	423.04B	541.74B	690.88B	835.26B	1.01T	1.88T	2.18T
Total debt	80.96B	119.77B	132.49B	145.66B	215.35B	227.32B	340.96B	474.42B	579.67B	690.36B	1.16T	1.23T	1.75T	1.67T	2.04T	1.92T	2.42T	2.84T	7.52T	6.71T
Net debt	39.60B	—	—	—	54.32B	-30.65B	184.10B	314.76B	280.03B	391.87B	825.97B	798.65B	659.74B	1.11T	1.26T	822.49B	1.04T	1.52T	5.62T	5.07T
Change in accounts receivable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in other assets/liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Sale of fixed assets & businesses	51.50M	20.70M	97.70M	116.51M	123.77M	91.79M	45.05M	45.52M	130.02M	331.07M	116.12M	100.77M	7.70B	222.04M	189.46M	152.81M	199.10M	426.80M	96.00B	2.93B
Purchase/sale of investments, net	-93.76B	-24.26B	-189.20B	-29.58B	-2.37B	-119.64B	-267.77B	-142.40B	-86.77B	-446.70B	-390.97B	-172.44B	-281.64B	-487.85B	-1.01T	-501.01B	-107.13B	-639.83B	-872.10B	-1.78T
Sale/maturity of investments	0	0	0	0	0	0	0	0	0	491.48M	189.95M	818.61M	666.55M	1.45B	748.47M	561.23M	1.36B	1.99B	12.02B	23.83B
Purchase of investments	-93.76B	-24.26B	-189.20B	-29.58B	-2.37B	-119.64B	-267.77B	-142.40B	-86.77B	-447.19B	-391.16B	-173.26B	-282.31B	-489.30B	-1.01T	-501.57B	-108.49B	-641.82B	-884.12B	-1.80T
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-7.30B	15.38B	16.63B	248.77M	39.18B	14.82B	116.84B	131.28B	100.44B	98.56B	390.06B	-52.98B	580.26B	12.91B	291.01B	-91.38B	489.71B	289.30B	-52.23B	-963.81B
Issuance/retirement of long term debt	12.02B	15.81B	0	28.29B	39.18B	10.43B	36.50B	131.28B	100.44B	98.56B	390.06B	-52.98B	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	-19.32B	-430.90M	16.63B	-28.04B	—	4.39B	80.34B	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	580.26B	12.91B	291.02B	-91.38B	489.71B	289.30B	-52.23B	-963.81B
Total cash dividends paid	-1.40B	-1.73B	-2.24B	-3.02B	-4.26B	-5.52B	-7.72B	-10.14B	-13.14B	-19.29B	-24.33B	-29.38B	-34.41B	-40.96B	-66.31B	0	-35.92B	-86.05B	-84.04B	-148.26B
Other financing cash flow items, total	211.90M	-209.10M	-337.10M	-447.77M	-398.10M	-454.55M	-627.31M	-1.27B	-1.83B	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	—	—	—	—	-8.04B	-13.99B	-24.21B	-33.82B	-44.03B	-37.84B	-33.66B	-65.83B	-95.43B	-124.98B	-113.07B	-90.64B	-95.18B	-127.96B	-502.45B	-524.87B
Pretax equity in earnings	0	0	0	0	—	—	—	—	—	—	—	—	—	0	0	0	0	0	—	0
Equity in earnings	82.50M	107.50M	95.60M	32.14M	32.74M	70.35M	36.42M	28.82M	36.32M	32.49M	37.28M	23.39M	5.22M	0	0	0	0	0	—	0
Total assets	736.84B	911.53B	1.33T	1.83T	2.23T	2.78T	3.41T	4.08T	5.04T	6.07T	7.62T	8.92T	11.03T	12.93T	15.81T	18.00T	21.23T	25.30T	40.36T	44.00T
Total current assets	82.40B	111.35B	164.52B	198.92B	325.33B	331.67B	247.70B	318.83B	449.11B	441.28B	488.87B	598.92B	1.33T	942.01B	988.35B	1.34T	1.69T	2.16T	2.55T	2.85T
Cash and short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash & equivalents	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total receivables, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	28.00M	42.50M	43.70M	385.88M	384.59M	588.19M	628.28M	508.30M	544.51M	576.87M	614.02M	402.95M	0	0	0	0	0	0	2.00B	0
Other investments	—	—	—	—	0	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0
Net property/plant/equipment	8.71B	8.83B	10.64B	17.32B	21.49B	19.48B	21.07B	23.85B	25.96B	26.65B	29.54B	31.36B	31.48B	33.93B	38.40B	43.31B	62.83B	82.83B	126.04B	152.58B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	1.42B	2.42B	4.58B	9.51B	9.42B	12.65B	15.27B	19.71B	19.78B	21.04B	23.22B	27.06B	35.79B	46.21B	41.44B	55.42B	71.44B	72.92B	149.34B	146.80B
Net intangible assets	0	1.05B	1.32B	0	—	2.99B	3.09B	3.88B	5.85B	7.47B	7.13B	8.64B	8.60B	9.75B	9.36B	9.17B	12.87B	16.75B	22.57B	31.22B
Goodwill, net	0	0	0	0	—	461.10M	381.70M	0	1.55B	1.87B	1.87B	1.85B	1.98B	1.49B	1.49B	1.49B	1.49B	1.49B	0	0
Other intangibles, net	0	1.05B	1.32B	0	—	2.53B	2.71B	3.88B	4.30B	5.60B	5.26B	6.79B	6.63B	8.27B	7.87B	7.68B	11.38B	15.27B	22.57B	31.22B
Other long term assets, total	9.95B	15.36B	24.76B	32.05B	27.76B	102.74B	167.87B	129.62B	186.39B	113.75B	282.91B	313.61B	335.73B	453.29B	504.32B	427.69B	691.07B	1.24T	1.79T	1.71T
Short term debt	26.75B	43.73B	40.02B	36.82B	69.81B	80.81B	77.62B	79.45B	56.11B	60.85B	73.78B	166.67B	82.22B	0	36.29B	38.70B	55.51B	30.98B	37.05B	41.50B
Current portion of LT debt and capital leases	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	26.75B	43.73B	40.02B	36.82B	69.81B	80.81B	77.62B	79.45B	56.11B	60.85B	73.78B	166.67B	82.22B	0	36.29B	38.70B	55.51B	30.98B	37.05B	41.50B
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	54.21B	76.03B	92.48B	108.84B	145.54B	146.50B	263.34B	394.97B	523.56B	629.51B	1.08T	1.06T	1.66T	1.67T	2.00T	1.88T	2.37T	2.81T	7.48T	6.67T
Long term debt excl. lease liabilities	54.21B	76.03B	92.48B	108.84B	145.54B	146.50B	263.34B	394.97B	523.56B	629.51B	1.08T	1.06T	1.66T	1.67T	2.00T	1.88T	2.37T	2.81T	7.48T	6.67T
Total equity	53.53B	64.99B	115.72B	151.38B	216.95B	257.08B	303.94B	368.64B	443.18B	633.16B	744.85B	920.85B	1.10T	1.54T	1.77T	2.10T	2.48T	2.90T	4.66T	5.35T
Shareholders' equity	53.27B	64.70B	115.35B	150.95B	216.19B	255.86B	302.11B	366.43B	441.67B	631.54B	743.04B	917.94B	1.10T	1.54T	1.76T	2.10T	2.47T	2.89T	4.53T	5.19T
Common equity, total	53.27B	64.70B	115.35B	150.95B	216.19B	255.86B	302.11B	366.43B	441.67B	631.54B	743.04B	917.94B	1.10T	1.54T	1.76T	2.10T	2.47T	2.89T	4.53T	5.19T
Other common equity	26.23B	35.12B	46.87B	70.62B	90.19B	121.09B	162.03B	215.40B	131.11B	170.36B	216.89B	272.10B	337.23B	423.04B	541.74B	690.88B	835.26B	1.01T	1.88T	2.18T
Total debt	80.96B	119.77B	132.49B	145.66B	215.35B	227.32B	340.96B	474.42B	579.67B	690.36B	1.16T	1.23T	1.75T	1.67T	2.04T	1.92T	2.42T	2.84T	7.52T	6.71T
Net debt	39.60B	—	—	—	54.32B	-30.65B	184.10B	314.76B	280.03B	391.87B	825.97B	798.65B	659.74B	1.11T	1.26T	822.49B	1.04T	1.52T	5.62T	5.07T
Change in accounts receivable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in other assets/liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Sale of fixed assets & businesses	51.50M	20.70M	97.70M	116.51M	123.77M	91.79M	45.05M	45.52M	130.02M	331.07M	116.12M	100.77M	7.70B	222.04M	189.46M	152.81M	199.10M	426.80M	96.00B	2.93B
Purchase/sale of investments, net	-93.76B	-24.26B	-189.20B	-29.58B	-2.37B	-119.64B	-267.77B	-142.40B	-86.77B	-446.70B	-390.97B	-172.44B	-281.64B	-487.85B	-1.01T	-501.01B	-107.13B	-639.83B	-872.10B	-1.78T
Sale/maturity of investments	0	0	0	0	0	0	0	0	0	491.48M	189.95M	818.61M	666.55M	1.45B	748.47M	561.23M	1.36B	1.99B	12.02B	23.83B
Purchase of investments	-93.76B	-24.26B	-189.20B	-29.58B	-2.37B	-119.64B	-267.77B	-142.40B	-86.77B	-447.19B	-391.16B	-173.26B	-282.31B	-489.30B	-1.01T	-501.57B	-108.49B	-641.82B	-884.12B	-1.80T
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-7.30B	15.38B	16.63B	248.77M	39.18B	14.82B	116.84B	131.28B	100.44B	98.56B	390.06B	-52.98B	580.26B	12.91B	291.01B	-91.38B	489.71B	289.30B	-52.23B	-963.81B
Issuance/retirement of long term debt	12.02B	15.81B	0	28.29B	39.18B	10.43B	36.50B	131.28B	100.44B	98.56B	390.06B	-52.98B	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	-19.32B	-430.90M	16.63B	-28.04B	—	4.39B	80.34B	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	580.26B	12.91B	291.02B	-91.38B	489.71B	289.30B	-52.23B	-963.81B
Total cash dividends paid	-1.40B	-1.73B	-2.24B	-3.02B	-4.26B	-5.52B	-7.72B	-10.14B	-13.14B	-19.29B	-24.33B	-29.38B	-34.41B	-40.96B	-66.31B	0	-35.92B	-86.05B	-84.04B	-148.26B
Other financing cash flow items, total	211.90M	-209.10M	-337.10M	-447.77M	-398.10M	-454.55M	-627.31M	-1.27B	-1.83B	0	0	0	0	0	0	0	0	0	0	0