NSE: HDFCLIFE - HDFC Life Insurance Company Limited

Yield per half year: -10.92%
Dividend yield: +0.66%
Sector: Financials

Reporting HDFC Life Insurance Company Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹		756.83	898.35	963.01	1 153.12	1 401.39	1 213.8	1 284.6		1 340
Выручка, млрд ₹	181.21	307.17	323.6	383.96	287.12	717.84	674.44	702.03	1 015.94	1 015.94
Чистая прибыль, млрд ₹	8.17	8.87	11.07	12.78	12.97	13.61	13.27	13.68	15.74	15.74
EV, млрд ₹				747.4	840.55	1 419.84	1 114.98	1 063.06	1 330.35	1 330.35
EBIT, млрд ₹	8.33	8.47	11.36	14.58	13.99	15.32	15.53	13.03	10.57	10.57
EBITDA, млрд ₹	8.79	8.89	11.8	15.04	14.46	15.83	16.09	13.79	11.36	11.36
Баланс стоимость, млрд ₹	31.03	38.26	47.35	56.43	68.07	86.4	156.13	129.93	146.66	146.66
FCF, млрд ₹	7.83	8.39	10.73	98.23	73.49	96.42	58.86	67.96	105.85	105.85
Операционный денежный поток, млрд ₹	8.17	8.87	11.07	98.68	73.88	97.03	59.43	68.83	107.21	107.21
Операционная прибыль, млрд ₹	8.33	8.47	11.36	14.58	13.99	15.32	13.91	13.03	-6.24	-6.24
Операционные расходы, млрд ₹	29.53	36.04	-312.24	-369.73	274.57	702.68	660.99	692.67	1 015.94	1 015.94
CAPEX, млрд ₹	0.3425	0.4791	0.3388	0.4513	0.3858	0.6121	0.5664	0.8757	1.36	1.36

	2017Q4	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ₹	756.83	776.61				1 203.97				1 256.51			1 392.03				1 189.46				1 387.66
Выручка, млрд ₹															66.89	230.77	195.78	208.59	234.14	231.77	269.68	280.98	269.15	285
Чистая прибыль, млрд ₹															3.29	3.29	3.16	3.62	4.17	3.78	3.68	4.12	4.79	4.35
EV, млрд ₹														1 047.05		1 108.55		1 070.79		1 374.19	1 374.74	1 338.42	1 250.2	1 543.76
EBIT, млрд ₹															7.73	6.91	4.99	8.6	8.97	0.7296	7.36	4.5	5.57	4.38
EBITDA, млрд ₹															3.71	3.31	3.15	2.73	4.4	3.32	3.69	0.0001	1.56	4.4
Баланс стоимость, млрд ₹															154	123.47	178.11	129.93	129.93	136.69	141.81	146.66	153.5	156.04
FCF, млрд ₹		2.33	-0.1128	-0.1128		2.41	-0.0965	-0.0965	-0.0965		0.526			0.2264				0.4936
Операционный денежный поток, млрд ₹					29.51	2.51	73.78		61.33		0.526	10.44		0.2264		-11.11		0.4936		38.34
Операционная прибыль, млрд ₹															3.71	3.31	3.15	2.73	4.4	-2.59	3.69	4.5	4.01	4.38
Операционные расходы, млрд ₹															-55.32	-227.47	-192.62	-205.85	230.7	23.58	-265.99	40.56	26.81	285
CAPEX, млрд ₹						0.0965	0.0965	0.0965	0.0965		0.6121	0.1962		0.5664		0.3223		0.8757		0.6001

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			11.25	8.84	13.81	16.85	12.63	12.87	17.56	11.69	21.78	21.78
Short Term Investments ₹			6.06	2.33	18.2	13.71	3.75	21.88	14.69	12.93	7.49	7.49
Long term investments ₹	9.84	17.82	18.52	361.84	471.94	601.37	692.9	990.61	1 342.58	1 596.41
Total Receivables ₹			1.37	1.65	2.31	2.01	2.87	4.67	7.46	9.88	15.19	15.19
Total Current Assets ₹			17.32	11.18	32.01	12.44	6.91	10.99	13.75	11.69	15.59	15.59
Чистые активы, млрд ₹		3.16	3.18	3.11	2.89	2.9	2.95	2.99	3.12	3.24		3.24
Активы, млрд ₹			765.44	950.97	1 104.83	1 300.16	1 322.24	1 796.41	2 307.34	2 478.72	3 026.87	3 026.87
Short Term Debt ₹						16.76	20.73	25.32	21.5	14.95	-1 766.64	-1 766.64
Long Term Debt ₹								6	6	9.5	9.5	9.5
Задолженность, млрд ₹			734.41	912.7	1 057.48	1 243.73	1 254.17	1 710.01	2 151.21	2 348.79	2 880.21	2 880.21
Чистый долг, млрд ₹			-11.25	-8.84	-13.81	-16.85	-12.63	-6.87	-11.56	-2.19	-12.28	-12.28
Долг, млрд ₹							6	31.32	27.5	24.45	9.5	9.5
Interest income ₹			44.71	42.54	49.64	59.9	72.14	83.08	102.65	135.27
Расходы на обслуживание долга ₹			0.0811	0.0908	0.1076	0.139	0.1706	0.4545	0.9209	1.13	1.12	1.12
Чист. проц. доходы, млрд ₹				-0.0908	-0.1076	-0.139	-0.1706	-0.4545	-0.656	-1.13	166.54	135.27
Goodwill ₹								56.14	56.14
Амортизация, млрд ₹			0.4523	0.4123	0.4471	0.4551	0.4675	0.5089	0.5627	0.7593	0.7875	0.7875
Себестоимость, млрд ₹	149.37	246.73	151.25	270.09	276.1	328.05					-0.0034	-0.0034

	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ₹														4.59	6.09	17.56		6.57		11.69		5.76	10.86	15.59	5.8	12.57
Short Term Investments ₹	18.2			7.59	13.71				3.75			21.88			14.69	14.69				12.93		0.8642		55.18
Long term investments ₹							679.46	60.4	692.9	853.97		990.61		1 080.93		1 342.58		1 434.22		1 596.41			1 861.2
Total Receivables ₹				1.96	2.39				2.65			4.67		4.42	5.39	7.46		5.3		9.88				15.19
Total Current Assets ₹														4.38	6.09	13.75		5.08		11.69		5.76	10.86	15.59	5.8	12.57
Чистые активы, млрд ₹											3.3	2.99	3.4	2.89	2.89	3.12	3.5	3.67		3.82		3.93
Активы, млрд ₹															2 010.39	2 307.34	2 011.7	2 322.28		2 478.72		2 726.18	2 883.46	3 026.87	3 200.49	3 367.55
Short Term Debt ₹																21.5				14.95				-1 766.64
Long Term Debt ₹										6		6		6		6		9.5		9.5		9.5	9.5	9.5	9.5
Задолженность, млрд ₹															1 918.49	2 151.21	9.5	2 198.8		2 348.79		2 589.5	9.5	2 880.21	3 046.99	3 211.51
Чистый долг, млрд ₹															-0.0899	-11.56	9.5	2.93		-2.19		3.74	-1.36	-6.09	3.7	-3.07
Долг, млрд ₹														6		27.5		9.5		24.45		9.5	9.5	9.5	9.5	9.5
Расходы на обслуживание долга ₹		0.0695	0.0695	0.0695	0.0695							0.2697		0.1552	0.1593		0.1517	0.2189		0.6219
Goodwill ₹															56.14	56.14
Амортизация, млрд ₹																	-4.02	-3.6	-1.84	-5.87	-4.57	2.59	-3.67	-4.5	-4.01	0.0275
Себестоимость, млрд ₹	75.43	57	61.35	80.6	102.67	71.33	72.34	102.03														-0.9584				-1.58

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			5.52	6.28	6.54	6.78	6.48	6.41	7.31		7.31
Цена акции ао		386	387.15	626.05	676.5	649.55	566.25	646.7	617.05	621.1	621.1
Число акций ао, млн	1996.42	2011.74	2021.32	2024.92	2026.46	2024.12	2046.97	2133.91	2152.17		2152.17
FCF/акцию	3.92	4.17	5.31	48.51	36.27	47.63	28.75	31.85	49.18		49.18

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS											1.7	1.55	1.75	1.7	1.94	1.76	1.71	1.91	2.23	2.02
Цена акции ао								697.21	687.72	586.08	567.78	552.33	553.45	528.15	567.63	647.99	645.23
Число акций ао, млн	2003.41	1996.42	1996.42	2011.74	2021.32	2024.92	2026.46		2024.12				2149.18				2150.66
FCF/акцию	7.96	9.87	-0.06	-0.0421	1.15	1.19								0.2297

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	26.32	23.18	23.38	22.65	19.06	15.75	10.94	9.57	11.38		11.38	16.88
ROA, %	1.07	0.9327	1	0.9829	0.9812	0.7575	0.6467	0.5718	0.5718		0.5718	4.26
ROIC, %					19.66	15.37	9.4	11.95			11.95	9.45
ROS, %		2.89	3.42	3.33	4.52	1.9	1.97	1.95	1.55	1.55	1.55	54.68
ROCE, %	26.85	22.14	23.98	25.85	20.56	17.74	0.6795	0.5291	0.3609		0.3609	8.84
Рентаб EBITDA, %	4.85	2.89	3.65	3.92	5.04	2.21	2.39	1.96	1.12		1.12	61.10
Чистая рентаб, %	4.51	2.89	3.42	3.33	4.52	1.9	1.97	1.95	1.55		1.55	54.68
Operation Margin, %		2.76	3.51	3.8	4.87	2.13	2.06	1.86	-0.6145	-0.6145	-0.6145	57.46
Доходность FCF, %		1.11	1.19	10.2	6.37	6.88	4.85	5.29

	2017Q4	2018Q4	2019Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %						2.14	2.66	1.77	2.79	3.21	2.66	2.64	3.01	3.38	2.96	16.88
ROA, %				0.1369	0.2194	0.1634	0.1417		0.146		0.2775	0.131	0.1393	0.1538	0.1325	4.26
ROS, %						4.92	1.43	1.61	1.74	1.78	1.63	1.36	1.47	1.78	1.53	54.68
ROCE, %				6.38	7.63	0.3861	5.59		6.62		0.0285	0.2784	0.1604	0.1934	0.1442	8.84
Рентаб EBITDA, %						5.55	1.43	1.61	1.31	1.88	1.43	1.37	3.6E-5	0.581	1.55	61.10
Чистая рентаб, %						4.92	1.43	1.61	1.74	1.78	1.63	1.36	1.47	1.78	1.53	54.68
Operation Margin, %						5.55	1.43	1.61	1.31	1.88	-1.12	1.37	1.6	1.49	1.54	57.46
Доходность FCF, %	-0.0112	0.3004	0.2005

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	85.33	81.14	75.36	88.88	102.98	84.9	77.85	85.3		85.3	36.87
P/BV	19.78	18.97	17.07	16.94	16.22	7.22	8.2	9.15		9.15	3.60
P/S	2.46	2.78	2.51	4.02	1.95	1.67	1.52	1.32		1.32	11.27
P/FCF	90.21	83.7	9.8	15.69	14.53	20.62	18.9	12.66	12.66	12.66	8.25
E/P	0.0117	0.0123	0.0133	0.0113	0.0097	0.0109	0.0107	0.0117	0.0117	0.0117	0.21
EV/EBITDA		76.71	55.35	61.01	89.68	69.29	77.08	117.1		117.1	40.11
EV/Ebit				60.08	80.73	71.8	81.57	125.83	125.83	125.83
EV/S				2.93	1.98	1.65	1.51	1.31	1.31	1.31	13.78
EV/FCF				11.44	14.73	18.94	15.64	12.57	12.57	12.57	12.34
Debt/EBITDA				0.4537	1.98	1.71	1.77	0.8362	0.8362	0.8362	17.87
Netdebt/Ebitda	-0.9953	-1.17	-1.12	-0.8734	-0.4342	-0.7187	-0.1585	-1.08	-1.08	-1.08	-1.53
Debt/Ratio				0.0157	0.0174	0.0119	0.0099	0.0031	0.0031	0.0031	0.30
Debt/Equity				0.3045	0.3625	0.1761	0.1881	0.0648	2.93	2.93	267.45
Debt/Net Income				1.6	2.3	2.07	1.79	0.6035	0.6035	0.6035	13.96
Бета						0.69	0.1652	1.76	1.43	1.43	1.03
Индекс Альтмана	1.11	1.19	1.13	1.17	1.11	0.7905	0.0406	0.7315	0.7315	0.7315	0.82

	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E								83.46	74.72	376.51	79.75	98.04	93.03	90.24	85.27	76.2	91.28	36.87
P/BV						15.15	6.78		8.95	6.68	8.26		10.03	0.4788	9.17	8.12	9.91	3.60
P/S								1.95	1.75	6.08	1.52	1.6	1.57	1.46	1.32	1.19	1.4	11.27
P/FCF	-8936.22	332.89	498.65															8.25
E/P	0.0037	0.0031	0.0021	0.0021		0.002				0.0027				0.0026				0.21
EV/EBITDA					131.33		80.37		78.54		82.97		100.99	97.16	117.25	145.71	159.76	40.11
EV/Ebit													1883.44	186.67	297.65	224.39	352.69
EV/S													5.93	5.1	4.76	4.64	5.42	13.78
Debt/EBITDA					2.16		4.59		2.87		8.94		2.86	2.57	95000.95	6.07	2.16	17.87
Netdebt/Ebitda						-0.0324	-1.93	2.56	0.8872		-0.7994		1.13	-0.3669	-60861.61	2.37	-0.6966	-1.53
Debt/Ratio							0.0119				0.0099		0.0035	0.0033	0.0031	0.003	0.0028	0.30
Debt/Equity							0.1761				0.1881		0.0695	0.067	0.0648	0.0619	0.0609	267.45
Debt/Net Income							5.43				6.75		2.51	2.58	2.31	1.98	2.18	13.96
Индекс Альтмана	0.7498			1.37		-18.41												0.82

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	1.68	2.16	2.64	3.29	3.96	4.48	4.48	3.99	4.77		4.77
Дивиденд			1.36	1.63	1.63		2.02	1.7	1.9	2	2
Див доход, ао, %			0.3615	0.3511	0.3427	0.3452	0.2918	0.6146	0.5396	0.6612	0.6612	1.46
Дивиденды / прибыль, %		26.46	29.82	29.7	31.02	34.57	32.96	33.8	29.18	30.31	30.31	18.24

	2014Q4	2015Q1	2015Q4	2016Q1	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2019Q1	2021Q2	2022Q2	2023Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.6982	0.6982	0.8977	0.8977	2.2	2.73	1.37	1.37	1.37	1.37
Дивиденд									1.36		1.63	2.02	1.7	1.9
Див доход, ао, %									0.3615		0.4371	0.2955	0.2994	0.3347	1.46
Дивиденды / прибыль, %	42.17	42.17	44.65	44.65	121.65	112.98	43.25	57.32	49.03	49.03					18.24

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
ebit_margin	4.87	2.33	2.3	1.86	1.04	1.04
Персонал, чел			24910	22059	32448

	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	CAGR 5
ebit_margin	0.3148	2.73	1.6	2.07	1.54

	CAGR 5