HDFC Securities Ltd Unlisted Shares Logo

HDFC Securities Ltd Unlisted Shares

42

₹ 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.

» Read More....

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

Shareholding Pattern

HDFC Bank Limited
Others
HDFC Bank Limited
Others
HDFC Bank Limited
Others
HDFC Bank Limited
Others

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

Promoters or Management

 

Name Designation Experience Linkedin Profile
Neeraj Swaroop Chairman 35 Yrs
unlisted-linkedin
Dhiraj Relli MD, CEO 23 Yrs
unlisted-linkedin
HDFC Securities Ltd Unlisted Shares

    HDFC Securities Ltd Unlisted Shares