HDFC Securities Ltd Unlisted Shares
₹ 9,100
About HDFC Securities Ltd Unlisted Shares
Are you looking to invest in a market leader with the backing of India’s largest private sector bank? HDFC Securities Limited is the stockbroking and distribution wing of the prestigious HDFC Group and a subsidiary of HDFC Bank. With a 20+ year legacy, a pan-India presence, and consistent financial outperformance, HDFC Securities is a blue-chip opportunity in the unlisted market.
A Legacy of Trust:
-
Founded: 2000 as a joint venture between HDFC Bank, HDFC Ltd., and Indocean eSecurities Holdings.
-
Current Structure: HDFC Bank acquired full control in stages (2006 & 2008), making HDFC Securities a wholly-owned subsidiary of the nation’s most trusted bank.
-
Affiliations: An esteemed member of both the BSE and NSE , ensuring regulatory compliance and market credibility.
Massive Reach & Digital Leadership:
-
Physical Footprint (as of March 2020): 262 branches across 161 cities in India.
-
Digital Edge: A highly acclaimed online trading portal and multiple digital platforms ensure seamless access for a growing base of professional and retail traders.
Financial Performance – A Track Record of Excellence:
HDFC Securities has delivered phenomenal growth over the years, with a significant acceleration post-pandemic.
5-Year Financial Snapshot (2016-2022):
| Year | Total Income (₹ Cr) | PAT (₹ Cr) | Dividend Per Share (₹) |
|---|---|---|---|
| 2016 | 402 | 202 | 20 |
| 2017 | 553 | 329 | 60 |
| 2018 | 788 | 524 | 110 |
| 2019 | 771 | 495 | 110 |
| 2020 | 862 | 509 | 135 |
| 2021 | 1,368 | 703 | 318 |
| 2022 | 1,990 | 984 | 547 |
Key Takeaways:
-
Income Growth: Total income nearly 5x from ₹402 Cr (2016) to ₹1,990 Cr (2022).
-
Profit Growth: PAT grew ~4.9x from ₹202 Cr to ₹984 Cr in the same period.
-
Shareholder Returns: Dividend per share increased from ₹20 to an impressive ₹547 , showcasing strong cash generation and a shareholder-friendly approach.
Latest Performance: 6MFY25 vs 6MFY24 (Blowout Growth)
HDFC Securities continues its stellar run in the first half of FY25:
| Particulars (₹ Cr) | 6MFY25 | 6MFY24 | Growth |
|---|---|---|---|
| Operating Revenue | 1,730 | 1,092 | +58% |
| Operating Profit | 1,252 | 794 | +58% |
| Profit After Tax | 608 | 404 | +51% |
| EPS (₹) | 347 | 254 | +37% |
| Operating Margin | 72.37% | 72.71% | Stable |
The company maintains exceptional profitability, with Operating Margins consistently above 72% and Net Profit Margins around 35-36% .
Current Valuation (As of August 2023):
-
Unlisted Share Price: ₹12,400 per share
-
Total Outstanding Shares: 1.583 Crore
-
Market Capitalization: ~₹20,000 Crore
-
Earnings Per Share (FY23): ₹489
-
Price-to-Earnings (P/E) Ratio: 25x
Why HDFC Securities Stands Out:
-
Unmatched Parentage: Backed by HDFC Bank, providing immense trust, stability, and cross-selling opportunities.
-
Market Leadership: One of the pioneering and most recognized broking houses in India.
-
Consistent Growth: A decade-long track record of increasing revenues, profits, and dividends.
-
High-Quality Earnings: Stellar operating margins reflect a lean, efficient, and scalable business model.
-
Recurring Revenue Stream: The broking business benefits from a growing retail investor base in India.
The Opportunity:
At a P/E of 25x, HDFC Securities offers a relatively reasonable entry point into a high-quality financial franchise with a dominant market position and the backing of India’s most valuable bank. The recent 6MFY25 results (58% revenue growth) indicate the company is firing on all cylinders.
Ready to Own a Piece of India’s Broking Legacy?
Buy Unlisted Shares of HDFC Securities Ltd exclusively through Unlisted Network.
Invest in the gold standard of Indian stock broking.
Fundamentals
| Unlisted Shares Price | ₹ 9,250 Per Equity Share | Lot Size | 10 Shares |
| 52 Week High | ₹ 11,250 | 52 Week Low | ₹ 9,200 |
| Depository | NSDL & CDSL | PAN Number | AAACH8215R |
| ISIN Number | INE700G01014 | CIN | U67120MH2000PLC152193 |
| RTA | Datamatic Business Solutions | Market Cap (in cr.) | ₹ 16,439 |
| P/E Ratio | 14.63 | P/B Ratio | 4.9 |
| Debt to Equity | 2.37 | ROE (%) | 33.58 |
| Book Value | ₹ 1,889.32 | Face Value | 10 |
| Total Shares | 17,771,969 |
Financial
| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 1975 | 1874 | 2660 | 3264 |
| Cost of Material Consumed | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Gross Margins | 100 | 100 | 100 | 100 |
| Employee Benefit Expenses | 257 | 275 | 384 | 480 |
| Other Expenses | 214 | 222 | 340 | 433 |
| EBITDA | 1504 | 1377 | 1936 | 2351 |
| OPM | 76.15 | 73.48 | 72.78 | 72.03 |
| Other Income | 15 | 17 | 0 | 0.7 |
| Finance Cost | 156 | 296 | 600 | 785 |
| D&A | 42 | 57 | 64 | 70 |
| EBIT | 1462 | 1320 | 1872 | 2281 |
| EBIT Margins | 74.03 | 70.44 | 70.38 | 69.88 |
| PBT | 1320 | 1042 | 1271 | 1496 |
| PBT Margins | 66.84 | 55.6 | 47.78 | 45.83 |
| Tax | 336 | 265 | 320 | 372 |
| PAT | 984 | 777 | 951 | 1124 |
| NPM | 49.82 | 41.46 | 35.75 | 34.44 |
| EPS | 622.78 | 491.77 | 595.49 | 635.03 |
Financial Ratios |
2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Profit Margin | 76.15 | 73.48 | 72.78 | 72.03 |
| Net Profit Margin | 49.82 | 41.46 | 35.75 | 34.44 |
| Earning Per Share (Diluted) | 622.78 | 491.77 | 595.49 | 635.03 |
| Assets | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Fixed Assets | 76 | 80 | 62 | 161 |
| CWIP | 3 | 28 | 5.5 | 7 |
| Investments | 258 | 1227 | 1018 | 1064 |
| Trade Receivables | 506 | 407 | 1286 | 1177 |
| Inventory | 0 | 0 | 0 | 0 |
| Other Assets | 7079 | 6526 | 11731.5 | 11622 |
| Total Assets | 7922 | 8268 | 14103 | 14031 |
| Liabilities | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share Capital | 15.8 | 15.8 | 15.97 | 17.7 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 1642 | 1781 | 2013 | 3330 |
| Borrowings | 4619 | 4619 | 9532 | 7944 |
| Trade Payables | 1420 | 982 | 2174 | 2396 |
| Other Liabilities | 225.2 | 870.2 | 368.03 | 343.3 |
| Total Liabilities | 7922 | 8268 | 14103 | 14031 |
| Cash-Flow Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| PBT | 1320 | 1042 | 1271 | 1496 |
| OPBWC | 1529 | 1367 | 1891 | 2252 |
| Change in Receivables | -72 | 77 | -894 | 104 |
| Change in Inventories | 0 | 0 | 0 | 0 |
| Change in Payables | 381 | -439 | 1193 | 222 |
| Other Changes | -2359 | -363 | -4618 | 182 |
| Working Capital Change | -2050 | -725 | -4319 | 508 |
| Cash Generated From Operations | -521 | 642 | -2428 | 2760 |
| Tax | -341 | -271 | -319 | -379 |
| Cash Flow From Operations | -862 | 371 | -2747 | 2381 |
| Purchase of PPE | -73 | -80 | -160 | -162 |
| Sale of PPE | 0 | 0 | 74 | 68 |
| Cash Flow From Investment | -58 | -973 | 207 | -138 |
| Borrowing | 2569 | 635 | 4278 | -1589 |
| Dividend | -864 | -697 | -812 | -898 |
| Equity | 31 | 35 | -14 | 1.8 |
| Others From Financing | -147 | -296 | -506 | 275.2 |
| Cash Flow from Financing | 1589 | -323 | 2946 | -2210 |
| Net Cash Generated | 669 | -925 | 406 | 33 |
| Cash at the Start | 648 | 1318 | 392 | 798 |
| Cash at the End | 1317 | 393 | 798 | 831 |
Events
| Name | Date | Details |
|---|---|---|
| Q3FY2026 Results of HDFC Sec. The consolidated financial results for the quarter ending Dec 31, 2025 (Q3) |
14/01/2026 | Download |
| Q2FY2025 Results of HDFC Securities The consolidated half yearly and Q2 financial results |
14/10/2025 | Download |
| Q1FY2026 Results of HDFC Securities The consolidated financial results for the quarter ending Jun 30, 2025 (Q1) |
15/07/2025 | Download |
| Q4FY2025 Results of HDFC Securities The consolidated financial results for the quarter and year ending Mar 31, 2025 (Q4) |
14/04/2025 | Download |
| Right Issue HDFC Securities Limited announces a rights issue of shares at a premium, with a record date set for March 11, 2024 |
06/04/2024 | Download |
