DRHP Status : Not Filed
9000
All documents are provided for informational purposes and are subject to regulatory disclosures.
| P&L Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1368 | 1975 | 1874 | 2660 |
| Cost of Material Consumed | 0 | 0 | 0 | 0 |
| Gross Margins | 100 | 100 | 100 | 100 |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Employee Benefit Expenses | 233 | 257 | 275 | 384 |
| Other Expenses | 131 | 214 | 222 | 340 |
| EBITDA | 1004 | 1504 | 1377 | 1936 |
| OPM | 73.39 | 76.15 | 73.48 | 72.78 |
| Other Income | 31 | 15 | 17 | 0 |
| Finance Cost | 53 | 156 | 296 | 600 |
| D&A | 36 | 42 | 57 | 64 |
| EBIT | 968 | 1462 | 1320 | 1872 |
| EBIT Margins | 70.76 | 74.03 | 70.44 | 70.38 |
| PBT | 945 | 1320 | 1042 | 1271 |
| PBT Margins | 69.08 | 66.84 | 55.6 | 47.78 |
| Tax | 242 | 336 | 265 | 320 |
| PAT | 703 | 984 | 777 | 951 |
| NPM | 51.39 | 49.82 | 41.46 | 35.75 |
| EPS | 444.94 | 622.78 | 491.77 | 595.49 |
Financial Ratios |
2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Operating Profit Margin | 73.39 | 76.15 | 73.48 | 72.78 |
| Net Profit Margin | 51.39 | 49.82 | 41.46 | 35.75 |
| Earning Per Share (Diluted) | 444.94 | 622.78 | 491.77 | 595.49 |
| Assets | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Fixed Assets | 60 | 76 | 80 | 62 |
| CWIP | 10 | 3 | 28 | 5.5 |
| Investments | 250 | 258 | 1227 | 1018 |
| Trade Receivables | 439 | 506 | 407 | 1286 |
| Inventory | 0 | 0 | 0 | 0 |
| Other Assets | 4000 | 7079 | 6526 | 11731.5 |
| Total Assets | 4759 | 7922 | 8268 | 14103 |
| Liabilities | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Share Capital | 15.8 | 15.8 | 15.8 | 15.97 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 1464 | 1642 | 1781 | 2013 |
| Borrowings | 2040 | 4619 | 4619 | 9532 |
| Trade Payables | 1040 | 1420 | 982 | 2174 |
| Other Liabilities | 199.2 | 225.2 | 870.2 | 368.03 |
| Total Liabilities | 4759 | 7922 | 8268 | 14103 |
HDFC Securities (HSL) is a full-service brokerage and financial services firm, part of the HDFC Group. It offers a wide range of services: equities trading, derivatives, mutual funds, IPOs, bonds, and advisory. HSL also operates wealth management and advisory services, catering to both retail and high-net-worth individuals.
The following table shows a 10-point analysis of Frick India Limited. We will discuss each point in detail after this table.
| Parameter | Key Numbers | Insights |
|---|---|---|
| Business Overview | FY25 AUM ₹1,09,000–1,11,000 cr Revenue ~₹17,500–18,000 cr PAT ~₹2,700–2,800 cr PAT margin ~15% |
Leading NBFC (HDFC Bank subsidiary, ~94% stake); diversified portfolio: enterprise lending (SME, loans against property), asset finance (CV, CE, tractors), consumer finance (personal loans, consumer durables), rural finance. Strong retail focus with ~1,800 branches. |
| Industry & Market Position | Top 5 NBFC by AUM Strong market share in SME & consumer finance Benefits from HDFC Bank synergies |
High barriers via parent backing, distribution reach & data analytics. Competitive edge in retail & secured lending; resilient to cyclicality due to diversification & conservative underwriting; benefits from India’s credit growth. |
| Revenue Growth Trend | FY23–FY25 CAGR ~28–30% AUM ~₹68,000 cr → ~₹1,10,000 cr |
Consistent high growth from retail & SME expansion; strong FY25 momentum despite base effect. Outpaces industry (~20% CAGR); supported by HDFC Bank integration & digital push. |
| Profitability & Margins | NIM ~9–10% ROA ~2.5% ROE ~22–24% PAT margin ~15% |
Among the highest in NBFC space; driven by low-cost funding from parent, disciplined credit & fee income. Asset quality stable (GNPA ~2.2–2.5%); superior to most peers. |
| Cash Flow Quality | OCF strong Dividend ~₹2–3/share Payout ~10–15% |
Robust cash generation from core operations; low reliance on external funding. Dividends reflect confidence; high-quality earnings with low volatility. |
| Balance Sheet Strength | Net worth ~₹16,000–17,000 cr CRAR ~22–23% Debt/Equity ~5–6x |
Very strong capitalisation; comfortable liquidity & buffers. Parent support provides additional downside protection; minimal leverage risk within NBFC norms. |
| Valuation Comfort | Unlisted price ~₹1,100–1,250 (Feb 2026) P/E ~35–42x EPS ~₹30–35 Market cap ~₹1,00,000–1,10,000 cr |
Premium multiple for high-quality NBFC with parent backing & growth visibility. Justified by strong ROE, asset quality & IPO anticipation; attractive relative to listed peers. |
| Management & Governance | HDFC Bank-controlled Professional management |
Proven execution with strong parent oversight; transparent disclosures (annual reports, credit ratings). Governance excellent; no major regulatory issues. |
| Growth Triggers & Catalysts | Retail & SME expansion Digital lending growth Potential IPO (FY26–FY27) |
Major value unlock via listing; organic growth from credit demand & cross-sell. Incremental upside from new products & geographies; IPO catalyst key for re-rating. |
| Liquidity & Exit Visibility | OTC liquidity only IPO planned (SEBI approval pending/expected) |
Moderate unlisted trading; capital locked until listing. High exit visibility with anticipated IPO unlocking liquidity & potential gains. |
Based on its FY24 results:
HDFC Securities Ltd is a leading full-service broker in India with deep ties to HDFC Bank, strong profitability, and a diversified business model. It combines traditional broking with margin funding, advisory, research, and digital platforms. While the unlisted-share route offers exposure to its growth, investors must be mindful of market risk, credit risk from margin business, and liquidity limits in unlisted markets. Overall, it’s a strong financial-services franchise with potential for long-term value — especially if equity markets and retail participation continue to grow.
| Name | Holding |
|---|---|
| HDFC Bank Limited | 95.13% |
| Others | 4.87% |
| Name | Role | Linkedin Profile |
|---|---|---|
| Dhiraj Relli | Managing Director & CEO, HDFC Securities | ![]() |
| Ashish Rathi | Whole-Time Director (Risk / Operations / Legal) | ![]() |
| HDFC Bank | Promoter / Majority Shareholder (~94.5%) | ![]() |
Coming soon...
HDFC Securities Ltd unlisted shares represent ownership in a private financial services company that is not listed on NSE or BSE. These shares can be bought via private market platforms like UnlistedKraft.
Yes. UnlistedKraft provides access to verified deals in HDFC Securities Ltd unlisted shares. Once you complete your KYC and place the order, the shares will be transferred to your demat account, usually within 24 hours.
Unlisted shares carry risks like limited liquidity and fewer public disclosures. However, HDFC Securities is part of the reputed HDFC Group and offers a strong business model. UnlistedKraft ensures secure and verified transactions for your investment.
Share prices are set based on recent private transactions, demand-supply dynamics, company performance, and valuation metrics. UnlistedKraft regularly updates pricing to reflect transparent and fair market valuations.
Yes, you must have an active demat account to receive and hold unlisted shares of HDFC Securities Ltd.
There is no mandatory lock-in period unless the company goes public. Most investors choose to hold their shares until a liquidity event such as an IPO or buyout for potential long-term gains.
Yes. You can resell your shares through UnlistedKraft’s resale network, depending on availability of buyers and market demand.
Yes. SEBI mandates a six-month lock-in period for pre-IPO investors once the company gets listed on a public exchange.
If the shares are held for more than two years, long-term capital gains are taxed at 20 percent with indexation. If sold within two years, gains are considered short-term and taxed as per your income tax slab.
UnlistedKraft offers a secure platform to invest in HDFC Securities Ltd with transparent pricing, expert guidance, verified deals, and fast share delivery to your demat account.