Based on the HDFC Bank Q3 FY26 Earnings Presentation, here is the financial summary:
Income Statement (Standalone)
| Items (in INR bn) | Q3 FY25 | Q2 FY26 | Q3 FY26 | YoY | % of Total Rev |
| Net Interest Income (NII) | 306.5 | 315.5 | 326.2 | 6.4% | 71.1% |
| Non-Interest Income | 114.5 | 143.5 | 132.5 | 15.7% | 28.9% |
| Total Revenue | 421.0 | 459.0 | 458.7 | 9.0% | 100.0% |
| Operating Expenses | 171.1 | 179.8 | 179.7 | 5.0% | 39.2% |
| Profit After Tax (PAT) | 167.4 | 186.4 | 186.5 | 11.5% | 40.7% |
Segment Revenue (Advances Mix)
Retail: 12,716 bn (45%)
Commercial & Rural Banking (CRB): 8,626 bn (31%)
Corporate: 6,872 bn (24%)
Balance Sheet (Standalone)
| Items (in INR bn) | Dec’24 | Sep’25 | Dec’25 | YoY | % of Total Asset |
| Net Advances | 25,182 | 27,464 | 28,214 | 12.0% | 69.0% |
| Investments | 8,119 | 8,743 | 8,783 | 8.2% | 21.5% |
| Cash & Equivalents | 2,202 | 1,652 | 1,752 | -20.4% | 4.3% |
| Fixed & Other Assets | 2,087 | 2,171 | 2,140 | 2.5% | 5.2% |
| Total Assets | 37,590 | 40,030 | 40,889 | 8.8% | 100.0% |
| Deposits | 25,638 | 28,018 | 28,601 | 11.6% | 69.9% |
| Borrowings | 5,702 | 5,096 | 5,211 | -8.6% | 12.7% |
| Equity & Reserves | 4,831 | 5,224 | 5,424 | 12.3% | 13.3% |
Cash Flow Analysis & FCF
| Items (in INR bn) | Q3 FY25 | Q3 FY26 | YoY |
| Profit Before Tax (PBT) | 218.5 | 242.6 | 11.0% |
| Provisions | 31.5 | 28.4 | -10.0% |
| Earnings Per Share (EPS) | 10.9 | 12.1 | 11.0% |
FCF Analysis
As operating cash flows in the banking industry are heavily influenced by fluctuations in deposits and loans, they are typically observed through net profit combined with capital adequacy ratios. This quarter, the Return on Assets (ROA) was 1.9%, and the Capital Adequacy Ratio (CAR) remained high at 19.9%, indicating strong internal capital generation to support business expansion.
1. Profitability Ratios
HDFC Bank has maintained steady profit growth, though the merger with HDFC Limited has introduced pressure on margins due to changes in funding costs and structure.
| Items | FY21 | FY22 | FY23 | FY24 | FY25 |
| Net Interest Margin (NIM) | 3.97% | 3.82% | 3.92% | 3.40% | 3.66% |
| Return on Equity (ROE) | 16.50% | 16.70% | 17.24% | 17.64% | 15.12% |
| Return on Assets (ROA) | 1.88% | 1.95% | 1.98% | 2.00% | 1.74% |
- Analysis: The NIM saw a noticeable dip in FY24, primarily because high-cost borrowings from HDFC Limited were brought onto the balance sheet. The drop in ROE for FY25 reflects the dilution effect of an expanded equity base, though it remains healthy by industry standards.
2. Asset Quality & Efficiency
Despite a massive surge in credit scale, HDFC Bank’s risk control performance remains top-tier.
| Items | FY21 | FY22 | FY23 | FY24 | FY25 |
| Advances Growth | 13.6% | 19.9% | 17.0% | 54.8% | 6.0% |
| Net NPA % | 0.40% | 0.32% | 0.27% | 0.33% | 0.42% |
| Cost to Income Ratio | 36.2% | 37.0% | 40.6% | 60.0% | 61.5% |
- Analysis: The spike in advances in FY24 was a direct result of the merger. The rising Cost to Income ratio reflects ongoing investments in digital transformation, branch expansion, and integration-related expenditures.
3. Capital Adequacy & Liquidity
The bank maintains extreme capital strength to support future growth.
| Items | FY21 | FY22 | FY23 | FY24 | FY25 |
| Capital Adequacy Ratio (CAR) | 18.8% | 18.9% | 19.3% | 18.8% | 19.3% |
| EPS (INR) | 57.7 | 68.6 | 82.4 | 84.3 | 92.5 |
| Loan-to-Deposit Ratio (LDR) | 85.0% | 87.8% | 86.0% | 104% | 98.6% |
- Analysis: Post-merger, the LDR briefly exceeded 100%, signaling a short-term liquidity management challenge. The bank is currently aggressive in mobilizing deposits to optimize this metric.
4. Valuation Ratios
Market valuation multiples for HDFC Bank have undergone a correction over the past five years, reflecting a shift in expectations from high growth to an integration phase.
| Items | FY21 | FY22 | FY23 | FY24 | FY25 |
| P/E Ratio | 26.8x | 21.4x | 19.5x | 17.2x | 19.8x |
| P/B Ratio | 3.92x | 3.30x | 3.12x | 2.42x | 2.70x |
| Dividend Per Share (DPS) | 6.5 | 15.5 | 19.0 | 19.5 | 22.0 |
Summary
- Integration Phase: The financial trajectory of the past five years has been dominated by the merger, doubling the balance sheet but temporarily diluting margins and efficiency.
- Core Strengths: Asset quality (Low NPA) and capital strength (High CAR) remain the bank’s primary moats.
- Future Outlook: With the integration largely complete, the focus shifts to whether the bank can leverage cross-selling to mortgage customers to increase low-cost CASA deposits and repair the NIM.
In banking analysis, the Price-to-Book (P/B) Ratio is the core valuation metric. Since bank assets (loans and investments) are financial in nature, the Book Value accurately reflects the liquidation value and the earnings base.
Here is the P/B analysis for HDFC Bank compared to its peers (based on February 2026 market data):
1. Peer Comparison: P/B Valuation Table
The market currently evaluates HDFC Bank against its primary “Big Four” private sector peers: ICICI Bank, Axis Bank, and Kotak Mahindra Bank.
| Bank | Price (INR) | Market Cap (Trillion) | Current P/B (x) | 5-Year Avg P/B | Premium/Discount |
| HDFC Bank | 925 | 14.23 | 2.5 – 2.7 | 3.5 | ~25% Discount |
| ICICI Bank | 1,411 | 10.10 | 2.9 – 3.1 | 2.5 | ~20% Premium |
| Axis Bank | 1,358 | 4.28 | 2.0 – 2.1 | 1.9 | ~10% Premium |
| Kotak Bank | 1,820 | 3.61 | 2.6 – 2.8 | 3.8 | ~30% Discount |
2. Analysis of Valuation Divergence
Over the past five years, HDFC Bank and its peers have seen a “valuation crossover” driven by specific fundamental shifts:
- HDFC Bank (De-rating):Valuation fell from historical highs of 3.5x–4.0x to the current ~2.6x. This is largely due to the merger with HDFC Limited. While assets doubled, the Net Interest Margin (NII) came under pressure, the Loan-to-Deposit Ratio (LDR) spiked near 100%, and FII (Foreign Institutional Investor) selling added pressure. The market views this as a “giant’s transition” that requires time to restore efficiency.
- ICICI Bank (Re-rating):P/B climbed from ~2.0x to over 3.0x. Consistent improvement in asset quality and stable ROE performance have allowed it to replace HDFC Bank as the “valuation benchmark” for Indian private banks.
- Axis Bank (Steady Recovery):Benefiting from the integration of Citibank’s India retail business, its P/B has recovered from historical lows, reflecting a stronger retail premium.
3. The P/B-ROE Matrix
According to DuPont analysis, $P/B = ROE \times P/E$. A bank’s valuation is directly tied to its ability to generate returns on equity:
- High P/B (ICICI Bank): The market rewards its superior ROE (17%+) and robust asset quality.
- Mean Reversion (HDFC Bank): Although ROE remains at 15%, the post-merger dilution led the market to re-price its growth trajectory, leading to a P/B mean reversion.
- Value Play (Axis Bank): With a lower P/B, if ROE continues to climb toward 16%, it offers significant valuation re-rating potential.
Summary & Investment Perspective
HDFC Bank’s current P/B is near its 5-year historical low (approx. 2.5x–2.7x), providing a clear “Margin of Safety” compared to its long-term average.
In contrast, ICICI Bank’s P/B is near its historical ceiling, posing a potential correction risk. If HDFC Bank can reduce its LDR below 90% and stabilize NIM by FY27, its P/B is likely to revert toward the 3.0x+ level.
Back to HDFC page