78
HDFC Bank Presented By: Group 4 Financial Analysis of HDFC

HDFC Bank Financial Analysis

Embed Size (px)

Citation preview

Page 1: HDFC Bank Financial Analysis

Presented By: Group 4

Financial Analysis of HDFC

Page 2: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Contents

Introduction.......................................................................................3

Financial Sector of India – An Overview..........................................7

HDFC Bank.....................................................................................10

Financial Analysis...........................................................................12

Financial Statement analysis of HDFC Bank..................................16

Comparative Statement Analysis.....................................................16

Ratio Analysis of HDFC Bank........................................................21

Common Size Analysis of HDFC Bank..........................................33

Trend Analysis of HDFC Bank.......................................................37

Managers Perspective……………………………………………………………47

2

Page 3: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Introduction

Financial statement analysis is very helpful in spanning

bank’s internal operations and its relations with the

outside world. Therefore, the financial information must

be organized into an understandable, coherent and

sufficiently limited set of data. Data from the financial

statement analysis can be used to quickly calculate and

examine financial ratios. An attempt has been made

here to analyse the financial statements of HDFC Bank.

The investors rely on the financial statement to judge

the performanceof the bank and ensure that these

statements are correct, complete, consistent and

comparable. The accuracy of the financial statement

can be identified from the report of the auditors. The

financial statement analysis can be used by investors

for deciding about their investments. The financial

institutions also use these statements while granting

loans to the banks. The debenture holders, creditors,

employees and government can also use the financial

statements for different purposes.

The bank itself and outside providers of capital –

creditors and investors – all undertake financial

statement analysis. The type of analysis varies

3

Page 4: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

according to the specific interests of the party involved.

Creditors are primary interested in the liquidity of a

bank. Their claims are short term, and the ability of the

bank to pay these claims quickly is best judged by an

analysis of the bank’s liquidity. The claims of bond

holders, on the other hand, are long term. Accordingly,

bond holders are more interested in the cash – flows

ability of the bank to service debt over a long period of

time.

Inflation Rate

Inflation rate in double-digit and resulted in hike in

policy rates by 150 bps, which put the liquidity

situation under high stress. Although, further rate hike

is not imminent, but inflation would drive the monetary

policy further and interest rate expected to remain

high.

4

Page 5: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Headline inflation is always considered as a major

vexation for the India’s central bank. Since, inflation

was reading in a double-digit figure, it was a challenge

for the Reserve Bank of India to fix the inflation

problem under the condition of fragile global economic

recovery without denting the recovery process. In

response to that, RBI revised its policy rates by over

100 bps and now it does seem that the policy action is

working but the money supply is still at 20.34 per

cent. Both trend lines are now acting inversely, and

inflation is falling down to 8 per cent. According to VMW

Research, inflation is projected at 7.48 per cent for the

month of Nov, 2010. It is also evident that in the past

three months, schedule commercial banks and non-

banking financial companies have started

5

Page 6: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

borrowing from the RBI’s window of Liquidity

Adjustment Facility (LAF) at the rate of 6.25 per cent.

Since, banks are now left with the limited amount of

liquidity; they’re again focusing on deposits from

customers. Several banks have revised their deposit

rates between 50 bps and 150 bps to attract funds,

however, going forward, banks will see a

narrow interest rate spread, resulted in lower earnings.

Discomfort levels of inflation and money supply will

keep interest rates higher for the next few months.

Moreover, to reduce the impact of tight liquidity, RBI

has already started the Open Market Operation

(OMO) to infuse liquidity by way of purchasing

government bonds in exchange of money.

Financial Sector of India – An Overview

Financial Sector of India is intrinsically strong,

operationally sundry and exhibits competence and

flexibility besides being sensitive to India’s economic

aims of developing a market oriented, industrious and

viable economy. An established financial sector assists

greater standards of endowments and endorses

expansion in the economy with its intensity and

6

Page 7: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

exposure. The fiscal sector in India entails banks,

financial organization, markets and services.

Fiscal transactions in an organized industry are

executed by a number of financial organizations which

are commercial in nature and offer monetary services

to the society. Further classification includes banking

and non-banking enterprises, often recognized as

activities that are client specific. The chief controller of

the finance in India is the Reserve Bank of India (RBI)

and is regarded as the supreme organization in the

fiscal structure. Other significant fiscal organizations

are business banks, domestic rural banks, cooperative

banks and development banks. Non-banking fiscal

organizations entail credit and charter firms and other

organizations like Unit Trust of India, Provident Funds,

Life Insurance Corporation, Mutual funds, GIC, etc.

Indian Banking Sector

After a difficult FY09 Indian banks managed to

grow their balance sheets in FY10 albeit at a lower

average rate than that projected by the RBI. The

monetary stimuli (reduction in repo rate, cash reserve

ratio (CRR) and statutory liquidity ratio (SLR) offered to

the banks by the RBI early in the fiscal made it easier to

7

Page 8: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

sustain margins But what really helped was the

accretion of low cost deposits (CASA). Indian banks

grew their advances and deposits by 16.9% YoY and

17.2% YoY respectively in FY10. The growth was mainly

driven by a expansion in low cost deposits and growth

in agricultural and large corporate credit.

With lesser avenues of credit disbursal, banks had

to park most of the liquidity available with them with

the RBI. In the retail portfolio, while home loans grew

by 11% YoY, personal loans enjoyed a much smaller

growth of 6% YoY due to bank's reluctance towards

uncollateralized credit. Credit card outstanding in fact

dropped by 27% YoY.

8

Page 9: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Indian banks, however, enjoyed higher levels of

money supply, credit and deposits as a percentage of

GDP in FY10 as compared to that in FY09 showing

improved maturity in the financial sector.

Despite poor pricing power lower cost of funds

helped Indian banks grow their net interest margins in

FY10. While few like ICICI Bank chose to reduce their

balance sheet size, most entities chose to reasonably

grow their franchise as well as assets. Public sector

banks outdid their private sector counterparts in terms

of growth and franchise expansion in the last fiscal.

Improved capital adequacy also helped banks to

comfortably comply with Basel II. The higher efficiency

9

Page 10: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

levels were the hallmarks of better performance of

Indian banks last year.

Most banks had to restructure some loans in their

portfolio during FY10 which deferred their interest

income. Further the PSU banks had also to provide for

the loss of interest on the agri-loans waived by the

government.

HDFC Bank

In August, 1994 the Housing Development

FinanceCorporation Limited (HDFC) was incorporated in

the name ofHDFC Bank Limited. The Reserve Bank of

India has approved in principle to set up private banks.

HDFC was one of the firstorganizations to receive in

principle approval from RBI. The HDFC

Bank has its registered office in Mumbai. In January

1995, theoperations of HDFC Bank as a commercial

bank has commenced.In India and in international

markets HDFC has an impeccabletrack record. HDFC

has maintained a healthy growth and aconsistency in

its operations and remained as a leader in market

ofmortgages. The portfolio of HDFC’s outstanding loan

has a milliondwelling units. HDFC has a large corporate

client base for housingrelated credit facilities. HDFC

10

Page 11: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

was ideally positioned to promote abank in the Indian

market with its experience and strong reputationin

market of finance.HDFC Bank has 1,725 branches in

India.

Objective:

HDFC Bank is a young and dynamic bank, with a youthfuland

enthusiastic team determined to accomplish the vision ofbecoming

a world-class Indian bank.

Bank’s business philosophy is based on four core values- Customer

Focus, Operational Excellence, ProductLeadership and People.

Bank believes that the ultimateidentity and success of bank will

reside in the exceptionalquality of our people and their

extraordinary efforts. For thisreason, bank is committed to hiring,

developing, motivatingand retaining the best people in the industry.

Mission:

The Bank’s mission is to be “a World Class Indian

Bank”,benchmarking bank against international

standards and bestpractices in terms of product

offerings, technology, service levels,risk management

and audit & compliance. The objective is to buildsound

customer franchises across distinct businesses so as to

bea preferred provider of banking services for target

retail and wholesale customer segments, and to

11

Page 12: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

achieve a healthy growth inprofitability, consistent with

the Bank’s risk appetite. Bank iscommitted to do this

while ensuring the highest levels of ethicalstandards,

professional integrity, corporate governance

andregulatory compliance.HDFC Bank has been

recognized as 'Best Bank in India' inthe magazine

rankings as well as surveys year on year. HDFC

Bank is the most preferred employer in banking

industry in India.Bank business strategy emphasizes

the following:

Increase bank’s market share in India’s expanding bankingand financial services industry by following a disciplinedgrowth strategy focusing on quality and not on quantity anddelivering high quality customer service.

Leverage technology platform and open scalable systems todeliver more products to more customers and to controloperating costs.

Maintain current high standards for asset quality throughdisciplined credit risk management.

Develop innovative products and services that attract targeted customers and address inefficiencies in the Indianfinancial sector.

12

Page 13: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Continue to develop products and services that reduce costof funds.

Focus on high earnings growth with low volatility.

Capital Structure:

At present, HDFC Bank boasts of an authorized capital

of Rs.550 crore (Rs5.5 billion), of this the paid-up

amount is Rs 424.6 crore (Rs.4.2 billion). In terms of

equity share, the HDFC Group holds 19.4%. Foreign

Institutional Investors (FIIs) have around 28% of the

equity and about 17.6% is held by the ADS Depository

(in respect of the bank's American Depository Shares

(ADS) Issue). The bank has about 570,000

shareholders. Its shares find a listing on the Stock

Exchange, Mumbai and National Stock Exchange, while

its American Depository Shares are listed on the New

York Stock Exchange (NYSE), under the symbol 'HDB'.

Capital Adequacy Ratio:

Bank’s total Capital Adequacy Ratio (CAR) calculated in

line with the Basel II framework stood at 17.4%, well

above the regulatory minimum of 9.0%. Of this, Tier I

CAR was 13.3%.

13

Page 14: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Financial Analysis

Financial Analysis:

Financial analysis is a study of relationship among the

various financial factors in a business. The process of

financial statement analysis can be described in various

ways depending on the objective to be obtained.

Financial analysis can be used as a preliminary

screening tool in the selection of the stock in

theprimary and secondary market. It can be used as a

forecasting tool of future financial condition and result.

It may be used as a process of evolution and

diagnosis’s of managerial, operating or other problem

area. Financial analysis is an integral part of the

interpretation of result disclosed by financial

statements. It supplies to decision makers, crucial

financial information and points out the problem areas,

which can be investigated. Financial analysis reduce

reliance on institution guesses and thus narrows the

areas of uncertainty that is present in all decision

making process.

Tools of Financial Analysis:

Common Size Statement:

14

Page 15: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

The statement is prepared to bring out the ratio of each

asset or liability to the total of balance sheet and the

ratio of each item of expense or revenue to interest

earned. These common size statements are often

called common measurement or component

percentage statement, since each statement is reduced

to the total of 100 and each individual component of

the statement is represented as a percentage of the

total of 100, which invariably serves as the base.

Comparative Financial Statement:

Comparative financial statements are statement of

financial position of a business so designed as to

facilitate comparison of different accounting variables

from drawing useful inferences.

Preparation of Comparative Financial Statement

These statements are prepared by placing the various

items in rows and years in the columns. This is done to

facilitate easy identification of their significant

differences. Columns may be drawn to accommodate

absolute changes as well as percentage changes side

by side. In order to calculate the percentage change,

the absolute change in the various account figures are

15

Page 16: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

divided by their respective base year figures and

multiplied by 100.

Comparative Income Statement:

A comparative income statement shows the absolute

figures for two or more periods, and the absolute

change from one period to another since the figure are

shown side by side the user can quickly understand the

operation.

Comparative Balance Sheet:

Balance sheet as on two or more different dates is used

to compare the assets, liabilities and net worth of the

bank. Comparative balance sheet is useful to study the

trends in the financial position of a bank.

Ratio Analysis:

Ratio analysis is the method or process by which the

relationship or item or group of item in the financial

statement are computed determine and presented to

determine a particular aspect of organization or

company. Ratio analysis is an attempt to drive

quantities measure or guide concerning the financial

16

Page 17: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

health and profitability of a business enterprise. Ratio

analysis can be used both in trends and static analysis.

There are several ratios at the disposal of an analysis

but the group of the ratio would prefer depends on the

purpose and the objective of analysis.

Types of Financial Ratios:

1. Liquidity Ratios:2. Profitability Ratios:3. Solvency Ratios:4. Capital Market Ratio

Financial Statement analysis of HDFC Bank

Comparative Statement Analysis

Here we analyse the comparative financial

statements of HDFC Bank as at 31st March 2008, 2009,

2010. Analysis with respect to its competitors namely

ICICI Bank, Axis Bank and the public sector giant State

Bank of India all of which fall among the top banks in

India is also done.

Comparative Balance Sheet of HDFC Ltd as at 31st March 2008, 2009 and 2010 (in Rs Cr.)

17

Page 18: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Capital & Liabilities

Mar'08 Inc/Dec % Mar'09 Inc/Dec % Mar'10

Total Share Capital

354.43 70.95 20.02 425.38 32.36 7.61 457.74

Equity Share Capital

354.43 70.95 20.02 425.38 32.36 7.61 457.74

Share Application Money

0 400.92 0 400.92 -400.92 -100 0

Preference Share Capital

0 0 0 0 0 0 0

Reserves 11,142.80 3083.63 27.67 14,226.43 6838.32 48.07 21,064.75

Revaluation Reserves

0 0 0 0 0 0 0

Net Worth 11,497.23 3555.5 30.9 15,052.73 6469.76 42.98 21,522.49

Deposits 1,00,768.60 42042.98 41.7 1,42,811.58 24592.86 17.22 1,67,404.44

Borrowings 4,478.86 -1793.02 -40.03 2,685.84 10229.85 380.88 12,915.69

Total Debt 1,05,247.46 40249.96 38.24 1,45,497.42 34822.71 23.93 1,80,320.13

Other Liabilities & Provisions

16,431.91 6288.71 38.27 22,720.62 -2104.68 -9.26 20,615.94

Total Liabilities

1,33,176.60 50094.17 37.61 1,83,270.77 39187.79 21.38 2,22,458.56

Assets Mar'08 Inc/Dec % Mar'09 Inc/Dec % Mar’10

Cash &

Balances 12,553.18 974.03 7.76 13,527.21 1,956.07 14.46 15,483.28

18

Page 19: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

with RBIBalance

with Banks,

Money at

Call

2,225.16 1,754.25 78.84 3,979.4110,479.7

0263.35 14,459.11

Advances 63,426.90 35,456.15 55.9 98,883.0526,947.5

427.25

1,25,830.5

9

Investments 49,393.54 9,424.01 19.08 58,817.55 -209.93 -0.35 58,607.62

Gross Block 2,386.99 1,569.64 65.76 3,956.63 751.34 18.99 4,707.97

Accumulate

d

Depreciatio

n

1,211.86 1,038.04 85.66 2,249.90 335.26 14.9 2,585.16

Net Block 1,175.13 531.6 45.24 1,706.73 416.08 24.37 2,122.81

Capital

Work In

Progress

0 0 0 0 0 0 0

Other

Assets4,402.69 1,954.14 44.39 6,356.83 -401.68 -6.32 5,955.15

Total Assets1,33,176.6

050,094.18 37.61

1,83,270.7

8

39,187.7

821.38

2,22,458.5

6

Contingent

Liabilities

5,82,835.9

4

-

1,86,241.6

3

-31.953,96,594.3

1

69,641.9

317.56

4,66,236.2

4

Bills for

collection17,092.85 846.77 4.95 17,939.62 3,000.51 16.73 20,940.13

Book Value

(Rs)324.38 20.06 6.18 344.44 125.75 36.51 470.19

19

Page 20: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Comparative Income Statement of HDFC Ltd for the periods 31st March 2008, 2009 and 2010 (in Rs. Cr)

Income Mar '08 % Mar '09 % Mar '10

Interest Earned10,115.0

061.47 16,332.26 -0.98 16,172.90

Other Income 2,205.38 57.37 3,470.63 9.8 3,810.62

Total Income12,320.3

860.73 19,802.89 0.91 19,983.52

Expenditure

Interest expended 4,887.12 82.34 8,911.10 -12.62 7,786.30

Employee Cost 1,301.35 71.99 2,238.20 2.28 2,289.18

Selling and Admin

Expenses974.79 192.5 2,851.26 19.1 3,395.83

Depreciation 271.72 32.46 359.91 9.58 394.39

Miscellaneous

Expenses3,295.22 -2.97 3,197.49 -0.89 3,169.12

Preoperative Exp.

Capitalized0 0 0

Operating Expenses 3,935.28 85.26 7,290.66 5.66 7,703.41

Provisions &

Contingencies1,907.80 -28.91 1,356.20 13.93 1,545.11

Net Profit 1,590.18 41.18 2,244.94 31.35 2,948.70

Total Expenses10,730.2

063.63 17,557.96 -2.98 17,034.82

Extraordinary Items -0.06 883.33 -0.59 57.63 -0.93

Profit brought

forward1,932.03 33.26 2,574.63 34.22 3,455.57

Total 3,522.15 36.82 4,818.98 32.88 6,403.34

Preference Dividend 0 0 0

Equity Dividend 301.27 41.2 425.38 29.13 549.29

Corporate Dividend 51.2 41.19 72.29 26.2 91.23

20

Page 21: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Tax

Per share data

(annualized)

Earnings Per Share

(Rs.)44.87 17.61 52.77 22.08 64.42

Equity Dividend (%) 85 17.65 100 20 120

Book Value (Rs.) 324.38 6.18 344.44 36.51 470.19

Appropriations

Transfer to Statutory

Reserves436.05 47.06 641.25 45.83 935.15

Transfer to Other

Reserves159.02 41.18 224.5 31.35 294.87

Proposed

Dividend/Transfer to

Govt.

352.47 41.19 497.67 28.7 640.52

Balance c/f to

Balance Sheet2,574.61 34.22 3,455.57 31.17 4,532.79

Total 3,522.15 36.82 4,818.99 32.88 6,403.33

Interpretation of Comparative Statements

Comparative Balance Sheet:

The total assets and liabilities have increased by

21.38% compared to 2008-2009 to reach Rs.

2,22,458.56 crore but this rise is less when compared

to the previous period’s rise of 37.6%. The increase in

total assets can be attributed mainly by the rise in

Advances and Balances with Banks and Money at Call

and Short notice. This could be an indication of the

21

Page 22: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

healthy position the bank is in. Cash and Balance with

RBI has also increased over the period by 14.46%

further contributing to the rise in total assets.

Investments have reduced by 0.36% over the period.

According to the schedules to the accounts, there

has been addition of fixed assets, mainly to premises

including land worth Rs.2,735,762,000 further adding

to rise in value of fixed assets. This increase in assets is

met by a 7.61% rise in Capital, increase in deposits by

17.22% and a large increase in borrowingswhich shows

the company has raised money through

borrowings.This is an indication of the bank planning for

expansion to cover more areas and increase its

operations. But the large part of this expansion is

funded by deposits and borrowings which may not be

good sign as far as the bank and its shareholders are

concerned.

There is a 14.46% increase in cash balances with

the RBI which could be explained by the various

policies adopted by the central bank, 263.35% increase

in balance with banks and money at call and short

notice, 27.25% in advances and 24.38% in fixed assets.

Contingent liabilities have increased by 17.56% and

Bills for collection by 16.73%. Book value has increased

by 36.5% to 470.19.

22

Page 23: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Capital has increased by 7.61%. It consists of

55,00,00,000 Equity Shares of Rs. 10/- each of

Authorised Capital and 45,77,43,272 Equity Shares of

Rs. 10/- each of Issued, Subscribed and Paid-up Capital.

Reserves have increased by 48.06% compared to the

previous period where there was only 27.67% rise. This

rise can be attributed to the rise in profits. The deposits

have grown by 17.22% which is a good indication of the

bank’s healthy position and the confidence it enjoys

with the public.

Comparative Income Statement:

We notice that the interest earned has decreased

by 0.98% over the period ending March 2010 whereas

there was in increase by 61.47% over the previous

period. This change is not favourable to the bank as far

as shareholders and the management are concerned.

But the interest expense has also gone down by -

12.62% whereas there was a rise by 82.34% over the

previous period. The decrease in interest expense is

23

Page 24: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

mainly due to the reduction in interest on deposits and

interest on RBI/Inter-Bank Borrowings. The decrease in

interest earned has gone down mainly due to

decreases in Interest / discount on advances / bill,

income from investments, Interest on balance with RBI

and other inter-bank funds. From the balance sheet we

have noticed that investments had gone down.There is

decrease in investments from 32.09% to 26.35%, which

shows that bank has sold some of its investments Since

there has been a much greater descent in interest

expense, the profit had increased over the period.

There has been a decrease in the rate of depreciation

from 32.46% to 9.58%. Employee cost and Selling and

Administrative expenses has increased down by 2.28%

and 19.10% respective whereas in the previous year it

was 71.99% an 192.50% respectively.

Net profit for the period was Rs.2948.70 crore

which represents an increase by 31.35% compared to a

rise of 41.18% over the previous period. The decrease

in interest income could have contributed to the decline

in the rate. Profit brought forward from the previous

year was Rs.3,455.57 crore. Equity dividend rose by

29.13% to 549.29 crore compared to 41.20% over the

previous period and corporate dividend tax rose by

26.2% to Rs. 91.23 crore.

24

Page 25: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Equity dividend percentage rose by 20% to 120%

from the previous 100%. The book value has increased

by 36.51% to 470.19 which is good news for the

investors.Transfers to statutory and other reserves rose

by 45.83 and 31,83% respectively. Proposed Dividend

rose by 28.7% to 640.52 which indicates the healthy

position of the bank.

Comparative Balance Sheet of HDFC Bank with respect to ICICI as of 31 st March 2010.

HDFC Bank ICICI Mar. 2010 % Mar.2010 %Total share capital 457.74 14.46 1,114.89 -23.81Equity share capital 457.74 263.38 1,114.89 0.14Share Application money

0 27.251 0

Preference share capital

0 -0.256 0 -100

Reserves 21064.8 14.901 50,503.48 4.3Revaluation reserves 0 24.2787 0 Net worth 21522.5 0 51,618.37 3.48Deposits 167404.5 -6.3188 2,02,016.60 -7.48Borrowings 12915.7 21.382 94,263.57 40.02Total debt 180320.1 21.382 2,96,280.17 3.71Other liablities and 20615.94 17.56 15,501.18 -64.57Provisions Total liabilities 222458.6 21.38 3,63,399.72 -4.19 Cash & balances with RBI

15483.28 23.35 27,514.29 56.9

Balances with banks Money at call 1459.11 27.25 11,359.40 -8.61

Advances 125830.6 18.989 1,81,205.60

-17

Investments 58607.62 24.39 1,20,892.80 17.31Gross block 4707.97 -6.31 7,114.12 -4.43

25

Page 26: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Accumulated depreciation

2585.16 21.383 3,901.43 7.12

Net block 2122.81 17.599 3,212.69 -15.49Capital work in progress

0 16.7 0

Other assets 5955.15 36.5 19,214.93 -20.48Total assets 222458.6 21.39 3,63,399.71 -4.19

Here we, observe that share capital has increased

by a greater extent for HDFC bank than ICICI but still

ICICI is shown to be having a much larger share capital

than HDFC. Reserves rose about 14.9% as of March

2010 when compared to ICICI where it is only 4.3%.

ICICI has a much larger amount in investment where

they seek to increase their wealth but the growth is

larger for HDFC bank for the period. Advances grew at

19% for HDFC bank whereas in the case of ICICI bank,

there is decrease by 17%. HDFC is a smaller bank than

ICICI but when comparing profitability, efficiency etc it

is not behind ICICI in any manner. ICICI bank gets funds

by borrowings and the rate of increase is more than

that of HDFC. Total assets rose by 21.39% for HDFC

bank whereas it went down by 4.19% for ICICI bank.

Ratio Analysis of HDFC Bank

Here a ratio analysis of HDFC Bank for three

periods with respect to its competitors namely ICICI

26

Page 27: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Bank, Axis Bank and the public sector giant State Bank

of India is performed (FY ending March of that year).

Profitability Ratios

1. Profit Margin

Profit Margin = (Profit After Tax / Net Revenue) * 100

HDFC Bank:Year 2008 2009 2010Profit Margin 12.82 11.35 14.76

ICICI Bank:Year 2008 2009 2010Profit Margin 10.51 9.74 12.17

Axis BankYear 2008 2009 2010Profit Margin 12.22 13.31 16.10

State Bank of IndiaYear 2008 2009 2010Profit Margin 11.65 12.03 10.54

2. Return on Assets

Return on Assets = (Profit After Tax / Average Total Assets) * 100

HDFC Bank:Year 2008 2009 2010Return on Assets 1.20 1.20 1.3

ICICI Bank:Year 2008 2009 2010Return on Assets 1.12 0.98 1.13

Axis BankYear 2008 2009 2010

27

Page 28: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Return on Assets 1.24 1.44 1.67

State Bank of IndiaYear 2008 2009 2010Return on Assets 0.93 1.04 0.91

3. Asset Turnover

Assets Turnover = (Net Revenue / Average Operating Assets) * 100

HDFC Bank:Year 2008 2009 2010Assets Turnover 5.18 5.0 4.24

ICICI Bank:Year 2008 2009 2010Assets Turnover 5.61 5.14 4.60

Axis BankYear 2008 2009 2010Assets Turnover 6.32 7.78 7.31

State Bank of IndiaYear 2008 2009 2010Assets Turnover 6.32 7.20 7.26

4. Return on Equity

Return on Equity = (Profit After Tax / Average Shareholders’ Equity) * 100

HDFC Bank:Year 2008 2009 2010Return on Equity 13.83 15.32 13.7

ICICI Bank:Year 2008 2009 2010Return on Equity 8.94 7.58 7.79

Axis Bank

28

Page 29: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Year 2008 2009 2010Return on Equity 12.21 17.77 15.67

State Bank of IndiaYear 2008 2009 2010Return on Equity 13.72 15.74 13.89

5. Earnings Per Share

Earnings Per Share (EPS) = (Profit After Tax / Weighted Average No. of Equity Shares) * 100

HDFC Bank:Year 2008 2009 2010EPS 44.87 52.77 64.42

ICICI Bank:Year 2008 2009 2010EPS 37.37 33.76 36.10

Axis BankYear 2008 2009 2010EPS 29.94 50.57 62.06

State Bank of IndiaYear 2008 2009 2010EPS 106.56 143.67 144.37

Interpretation of Profitability Ratios

The Profit Margin has increased by over 30% to 14.76

as of March 2010 over the period where as there was a

slight fall as of March 2009 over the period. The net

profit had gone up by 31% for the period 2009-10

although for the period 2008-09, the rise in profits was

41%. Though there was a fall by 0.98% in interest

income, other income rose by 9.8% over the period due

29

Page 30: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

to increase in fees and commissions earned and

income from foreign exchange and derivatives offset in

part by lower bond gains than those in the previous

financial year as per the annual report of the bank.

Total income rose by 0.91% over the period. Total

expenses had gone down by 2.98%, thus explaining the

rise in profit margin. Although total income had

increased by 60.73% for the period ending March 2009,

there was a higher increase in total expenses by

63.63%. Hence total expenses rose at a higher

percentage than total income thus causing a reduction

in profit with respect to income thus causing a fall in

Profit margin during the period.

The rise in profit margin over the period 2009-10

shows the good health the bank is in. Investors have

reason to feel satisfied as an increase in profit cause

increase in wealth. Increase in capital value signals a

healthy position for the management too. The

profitability is in good shape and hence potential

investors can take a favourable decision as the profit

margin shows the bank in good health. Operating

efficiency could have increased over the period and it

shows effective cost control. This outcome is favourable

to the management. Creditors too can take comfort in

30

Page 31: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

the fact that the situation is favourable to them also as

there rise in profits and there is less risk of returns.

Comparing with the competitors (here Axis Bank,

ICICI Bank and SBI are taken), only Axis Bank shows a

larger profit margin due to its consistently good

performance. Other banks show a fall in profit margin in

the period 2008-09, Axis Bank show an increase in

profit margin. Hence HDFC Bank should take measures

to prevent investors to consider the opportunity cost

with respect to Axis Bank and arriving at a conclusion

that Axis Bank was a better choice.

There is a slight increase in Return On Assetsratio to 1.3 from

1.2 over the period ending March 2010. There has been

an increase in profits over the period though assets

have also increased over the period. An increase in

ROA indicates higher efficiency and here the costs have

shown to be effectively controlled. From the three other

banks, only Axis Bank is shown to have a higher ROA

due to its consistently better performance when

compared to other banks including HDFC.

There was a fall in Assets Turnoverratio to 4.24 from 5.00

during the period. We can see that there was a fall in

this ratio over the previous period also. This could be

due to the lesser rise in Net Revenue when compared

to the rise in assets over the period. A fall in this ratio

31

Page 32: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

indicates lesser efficiency in utilising the assets to

generate revenue. We see that the ratios for the other

three banks too have fallen during the period, but they

are still higher than that of HDFC bank indicating higher

efficiency. The management has to consider this

seriously and take steps to improve the operating

efficiency of the bank.

There was a fall in Return on Equityratio over the period

ending March 2010 to 13.7 from 15.32 though there

was a rise in the previous period from 13.82. This

indicates that the efficiency to generate profits from

every unit of shareholder’s equity has gone down which

should be of concern to the shareholders as well as the

management. The opportunity cost has to be

considered in the case of Return on Equity. We can see

that this ratio has fallen for most other banks except

ICICI Bank which shows a marginal increase. Axis Bank

has a highest value of this ratio and there is very little

difference between the ratios for SBI and HDFC. There

is a chance that investors could prefer Axis Bank over

HDFC.

There has been in increase in Earnings Per Share(EPS) over the

period to 64.42 from 52.77. Thisshows strong

foundation of the bank to achieve this growth rate by

increasing the netincome. This is good news for the

32

Page 33: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

shareholders as well as the management because this

results in maximization of wealth which is the objective

of any firm. According to the Annual Report, post

merger of the erstwhile Centurion Bank of Punjab with

the bank, 26,200,220 warrants convertible into an

equivalent number of equity shares were issued to

HDFC Limited on a preferential basis at a rate of Rs.

1,530.13 each. On November 30, 2009 these said

warrants were converted by HDFC Limited and

consequently the bank issued them 26,200,220 equity

shares. During the year under review, 61.59 lac shares

were allotted to the employees of the bank pursuant to

the exercise of options under the employee stock

option scheme of the bank. These include the shares

allotted under the employee stock option scheme of the

erstwhile Centurion Bank of Punjab. Correspondingly

there was a large rise in net revenue and profit

contributing to the higher EPS. Hence shareholders can

find the situation more favourable.

Liquidity Ratios

1. Current Ratio

Current Ratio = (Current Assets / Current Liabilities)

33

Page 34: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

HDFC Bank:Year 2008 2009 2010Current Ratio 0.26 0.27 0.28

ICICI Bank:Year 2008 2009 2010Current Ratio 0.72 0.78 1.94

Axis BankYear 2008 2009 2010Current Ratio 0.36 0.37 0.63

State Bank of IndiaYear 2008 2009 2010Current Ratio 0.53 0.34 0.43

2. Quick Ratio

Quick Ratio = (Quick Assets / Current Liabilities)

HDFC Bank:Year 2008 2009 2010Quick Ratio 4.89 5.23 7.14

ICICI Bank:Year 2008 2009 2010Quick Ratio 6.42 5.94 14.70

Axis BankYear 2008 2009 2010Quick Ratio 9.23 9.52 19.19

State Bank of IndiaYear 2008 2009 2010Quick Ratio 6.15 5.74 9.07

34

Page 35: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Interpretation of Liquidity Ratios

The Current Ratiois mainly used to give an idea of the

company's ability to payback its short-term liabilities

with its short-term assets. The higher the current ratio,

themore capable the company is of paying its

obligations. Hence creditors are most concerned about

these liquidity ratios. A lesser current ratio leads to

higher creditor concern. A ratio under 1 suggests that

thecompany would be unable to pay off its obligations if

they came due at that point. Due to a rise in current

assets the ratio shows a rise, but is very low as current

assets are only 28% of current assets. ICICI Bank is

shown to have the highest Current Ratio and the ratio

for all the other three banks are shown to have

increased substantially when compared to HDFC bank.

The Quick Ratiois an indicator of a company's short-

term liquidity. Itmeasures a company's ability to meet

its short-term obligations with its most liquidassets. The

higher the quick ratio, the better the position of the

company. Hence creditors are most concerned about

the quick ratios. A lesser quick ratio leads to higher

creditor concern. The quick ratiois more conservative

than the current ratio. When short-term obligations

need to be paid off immediately, there are situations in

which the current ratio would overestimate a

35

Page 36: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

company's short-term financial strength. The quick

ratio has been 7.14 in the year 09-10 which indicates

the bank’s robustness and financial soundness in

paying off its short term obligations. The figures

indicate that there is excess liquidity in the bank except

in 2009-10. But the other three banks show a higher

liquidity when compared to HDFC. But thebanks are

under the guidance of RBI and they have to follow the

liquidity norms laiddown by RBI.

Solvency Ratios

1. Total Debt To Equity Ratio

Total Debt to Equity Ratio = (Total Debt /Shareholders’ Equity)

HDFC Bank:Year 2008 2009 2010Total Debt to Equity Ratio

8.76 9.75 7.78

ICICI Bank:Year 2008 2009 2010Total Debt to Equity Ratio

5.27 4.42 3.91

Axis BankYear 2008 2009 2010Total Debt to Equity Ratio

9.99 11.49 8.81

State Bank of IndiaYear 2008 2009 2010Total Debt to Equity Ratio

10.96 12.81 12.19

36

Page 37: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

2. Interest Coverage Ratio

Interest Coverage Ratio = (Earnings Before Income Tax / Interest Expenses)

HDFC Bank:Year 2008 2009 2010Interest Coverage Ratio

1.79 1.44 1.63

ICICI Bank:Year 2008 2009 2010Interest Coverage Ratio

1.25 0.25 0.33

Axis BankYear 2008 2009 2010Interest Coverage Ratio

1.46 1.43 1.62

State Bank of IndiaYear 2008 2009 2010Interest Coverage Ratio

1.37 1.36 0.33

3. Loan to Depost Ratio

Loan to Deposit Ratio = (Total Loans Lent / Total Deposit)

HDFC Bank:Year 2008 2009 2010Loan to Deposit Ratio

65.28 66.64 76.00

ICICI Bank:Year 2008 2009 2010Loan to Deposit Ratio

84.99 91.44 90.04

37

Page 38: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Axis BankYear 2008 2009 2010Loan to Deposit Ratio

65.94 68.89 71.87

State Bank of IndiaYear 2008 2009 2010Loan to Deposit Ratio

77.51 74.97 75.96

Interpretation of Solvency Ratios

The Total Debt To Equityratio indicates what proportion of

equity and debt the company is usingto finance its

assets. A high total debt/equity ratio generally means

that a company has beenaggressive in financing its

growth with debt. This can result in volatile earnings as

aresult of the additional interest expense. In the case of

HDFC Bank, this ratio has decreased over the period

ending March 2010. There is growth of the bank and it

is able to manage its funds fromthe internal sources.

The equity capital has increased its share in the

liabilities in balancesheet in comparison to the outside

debts. This helps the bank to maintain highcredit

reputation in market. The other banks were able to

reduce the ratio substantially.

38

Page 39: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

The Interest Coverageratio is used to determine how

easily a company can pay interest on outstanding debt.

The interest coverage ratio is calculated by dividing a

bank's earnings before interest and taxes (EBIT) of one

period by the bank's interest expenses of the same

period. The lower the ratio, the more the company is

burdened by debt expense. When a company's interest

coverage ratio is 1.5 or lower, its ability to meet

interest expenses may be questionable. An interest

coverage ratio below 1 indicates the company is not

generating sufficient revenues to satisfy interest

expenses. The ratio for the year ending 2010 is 1.63

which is reasonable and not below1.5. This indicates

that the bank is in a sound financial health and is able

to pay theinterest on its outstanding debts. The ratio

was best in 2007-08 among the three financialyears.

But has reduced in the year 2009 to 1.44 and increased

to 1.63 in 2009-10. The bank has maintained a

somewhat healthy ratioover the years. The ratios for

SBI and ICICI are substantially lower.

The Loan To Depositratio is indicative of the percentage

of funds lent by the bank out of the total amount raised

through deposits. Higher ratio reflects ability of the

bank to make optimal use of the available resources.

The point to note here is that loans given by bank

39

Page 40: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

would also include its investments in debentures, bonds

and commercial papers of the companies. This ratio

forms an integral part of analysis as it indicates

theamount of reliability the bank has earned in the

minds of its customers and evidence of itsrobustness.

The ratio has increased over the period ending March

2010 to 76 which is a healthy sign. The ratio of ICICI

bank is the highest though it shows a slight decline in

the ratio over the period.

Capital Market Ratios

1. Price - earnings Ratio

Price – earnings Ratio = Average Stock Price / Earnings Per Share

HDFC Bank (30/12/10):35.74ICICI Bank (30/12/10): 31.50Axis Bank (30/12/10): 21.42State Bank of India (30/12/10): 19.04

2. Dividend Per Share

HDFC Bank:Year 2008 2009 2010Dividend Per Share

8.50 10.00 12.00

ICICI Bank:Year 2008 2009 2010Dividend Per Share

11.00 11.00 12.00

Axis Bank

40

Page 41: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Year 2008 2009 2010Dividend Per Share

6.00 10.00 12.00

State Bank of IndiaYear 2008 2009 2010Dividend Yield Ratio

21.50 29.00 30.00

3. Book Value Per ShareBook Value Per Share = (Equity Share Capital + Reserves &Surplus / No. of Equity Shares)

HDFC Bank:Year 2008 2009 2010Book Value Per Share

324.38 344.44 470.19

ICICI Bank:Year 2008 2009 2010Book Value Per Share

417.64 444.94 463.01

Axis BankYear 2008 2009 2010Book Value Per Share

245.13 284.50 395.99

State Bank of IndiaYear 2008 2009 2010Book Value Per Share

776.48 912.73 1,038.76

Interpretation of Capital Market Ratios

41

Page 42: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

The Price – Earningsratio (P/E Ratio) is a valuation ratio

of a company's current share price compared to its per-

share earnings. In general, a high P/E suggests that

investors are expecting higher earnings growth in the

future compared to companies with a lower P/E.

However, the P/E ratio doesn't tell us the whole story by

itself. It's usually more useful to compare the P/E ratios

of one company to other companies in the same

industry, to the market in general or against the

company's own historical P/E. Here we can see that

HDFC Bank has a higher P/E ratio of 35.74. When

compared to the other three banks HDFC has the

highest ratio with ICICI Bank close behind at 31.50.

Dividends Per Share(DPS) is the sum of declared dividends

for every ordinary share issued. Dividend per share

(DPS) is the total dividends paid out over an entire year

(including interim dividends but not including special

dividends) divided by the number of outstanding

ordinary shares issued. Dividends are a form of profit

distribution to the shareholder. Having a growing

dividend per share can be a sign that the company's

management believes that the growth can be

sustained. HDFC Bank has a growing DPS value which is

12.00 for the period ending March 2010 while it was

42

Page 43: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

10.00 for the period ending March 2009 thus

representing an increase of 20% which is a very

healthy sign for investors as well as the management

which can be confident that the growth can be

sustained. The increase in the ratios of the other three

banks is also similar with State Bank of India showing

the highest DPS of 30.0.

The Book Value Per Share (BV)relates the shareholder's

equity to the number of shares outstanding, giving the

shares a raw value. It is measure used by owners of

common shares in a firm to determine the level of

safety associated with each individual share after all

debts are paid accordingly. Should the company decide

to dissolve, the book value per common indicates the

dollar value remaining for common shareholders after

all assets are liquidated and all debtors are paid. In

simple terms it would be the amount of money that a

holder of a common share would get if a company were

to liquidate.The BV value for HDFC Bank for the year

ending March 2010 has substantially increased to

470.19 from 344.44 from the previous year which can

be interpreted as a healthy sign as far as investors are

concerned and also for the management. The share

price as of 31-12-2010 is 2346.50 and BV value is

464.14. This could be interpreted as a healthy situation.

43

Page 44: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

The book values of ICICI Bank, Axis Bankand SBI have

risen in the period with SBT having the highest Book

Value Per Share value of 1038.76 in the period ending

March 2010.

44

Page 45: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Common Size Analysis of HDFC Bank

Here a common size financial statement analysis of HDFC Bank for three periods is performed (FY ending March of that year).

Common Size Balance Sheet of HDFC Bank Ltd as on 31 st March 2008, 09, 10 (Rs. million)

31-Mar-10 %BT 31-Mar-09 %BT 31-Mar-08 %BT

  Equity Capital 4577.43 0.21 4253.84 0.23 3544.33 0.27

  Preference Capital 0.00 0.00 0.00 0.00 0.00 0.00

Share Capital 4577.43 0.21 8263.00 0.45 3544.33 0.27

Reserves and Surplus 210618.37 9.47 142209.46 7.76 111428.08 8.37

Deposits 1674044.39 75.25 1428115.80 77.92 1007685.91 75.67

Borrowings 129156.93 5.81 91636.37 5.00 45949.24 3.45

Other Provisions and Liabilities

206159.44 9.27 162428.23 8.86 163158.48 12.25

Capital and Liabilities (BT) 2224585.70 100.00 1832707.73 100.00 1331766.03 100.00

Fixed Assets 21228.11 0.95 17067.29 0.93 11750.92 0.88

Investments 586076.16 26.35 588175.49 32.09 493935.38 37.09

Advances 1258305.94 56.56 988830.47 53.95 634268.93 47.63

Cash & Money at Call 299423.99 13.46 175066.17 9.55 147783.39 11.10

Other Current Assets 59551.50 2.68 63568.31 3.47 44027.41 3.31

Properties and Assets (BT) 2224585.70 100.00 1832707.73 100.00 1331766.03 100.00

Common Size Income Statement of HDFC Bank Ltd for the periods ending 31 st March 2008, 09, 10

31-Mar-10 31-Mar-09 31-Mar-08Profit/Loss A/C Rs. mln %OI Rs. mln %OI Rs. mln %OIInterest Income

Earned161729 80.

9163322.61 83.23 101150 81.58

Commission, Exchange and

Brokerage Income28305.86

14.2 24572.97 12.52 17145 13.83

Lease Income 0 0 0 0 0 0Dividend Income 0 0 0 0 0 0

Miscellaneous Income 9770.25 4.89

8333.07 4.25 5686.5 4.59

Other Income 38076.11 19.1

32906.04 16.77 22831.5 18.42

Total Income (OI) 199805.11 100 196228.65 100 123981.5 100

45

Page 46: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Interest Expenditure 77862.99 39 89111.04 45.41 48871.2 39.42Employee

Expenditure22891.76 11.

522381.98 11.41 13013.5 10.5

Depreciation 3943.92 1.97

3599.09 1.83 2717.2 2.19

Other Operating Expenditure

30809.15 15.4

29346.99 14.96 21725.5 17.52

Provision and Contingencies

34810.28 17.4

29340.15 14.95 14843.3 11.97

Total Expenditure 170318.1 85.2

173779.25 88.56 101170.7 81.6

Pretax Income 29487.01 14.8

22449.4 11.44 22810.8 18.4

Tax 0 0 0 0 6909 5.57Extra Ordinary and

Prior Period Items Net0 0 0 0 0 0

Net Profit 29487.01 14.8

22449.39 11.44 15901.8 12.83

Adjusted Net Profit 29487.01 14.8

22449.39 11.44 15901.8 12.83

Dividend - Preference 0 0 0 0 0 0

Dividend - Equity 5492.92 2.75

4253.84 2.17 3012.7 2.4

Interpretation

From the common size balance sheet, we notice

that as on 31st March 2010, equity capital of HDFC bank

forms only 0.21% of its liabilities. This ratio is

decreasing from 2008 when it was 0.27% and 0.23% in

2009. Share capital had become 0.45% of the total

liabilities in 2009 but has decreased to 0.21%. Share

capital ratio falling may not be favourable for the

investors. But reserves and surplus shows a marked

increase to 9.47% of total liabilities in 2010 which

indicates the healthy profitability situation. But the bulk

of the share of liabilities ie. 75.25% is deposits. Though

46

Page 47: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

the percentage has decreased over the previous

period, deposits have increased signaling the

confidence the public has in the bank. This is a

favourable situation for investors and the management.

Borrowings have also risen to 5.81% of total liabilities

which shows the company has raised money through

borrowings. Fixed assets form just 0.95% of the total

liabilities. Investments and Advances form the bulk i.e.

26.35% and 56.56% of the total liabilities. Investments

have reduced from the previous period where it

accounted for 32.09 of total liabilities.

From the common size income statement we

notice that, interest income has reduced over the

period ending March 2010 and it now constitutes

80.94% of the total income whereas in the previous

period ending March 2009, it was 83.23% of total

income.The decrease in interest earned has gone down

mainly due to decreases in Interest / discount on

advances / bill, income frominvestments, Interest on

balance with RBI and other inter-bank funds. There is

decrease in investments from 32.09% to 26.35%, which

shows that bank has sold some of its

investments.However there was an increase in

Commission, Exchange and Brokerage Income and

Other Income which constitutes 14.17% and 19.06% of

47

Page 48: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

the total income respectively. This is a rise from

12.52% and 16.77% which these components

constituted in the total income of the period ending

31st March 2009. Operating expenditures is 15.42% of

the total income and provision and contingencies

17.42% of the total income. The total income has

increased over the previous period and the net profit is

14.76% of the total income which is shows the healthy

profitability situation of the bank. This is more

favourable compared to the previous year where it was

only 11.44% of the total income.

Common Size Statement Analysis of HDFC Bank and Competitor

HDFC % ICICI % SBI %

Income

Interest Earned 16,172.90 80.9 25,706.93 77.9013 70,993.92 82.58749

Other Income 3,810.62 19.1 7,292.43 22.0987 14,968.15 17.41251

Total Income 19,983.52 100 32,999.36 100 85,962.07 100

Expenditure 0 0 0

Interest expended 7,786.30 39 17,592.57 53.3119 47,322.48 55.05042

Employee Cost 2,289.18 11.5 1,925.79 5.83584 12,754.65 14.83753

Selling and Admin

Expenses3,395.83 17 6,056.48 18.3533 7,898.23 9.188041

Depreciation 394.39 1.97 619.5 1.87731 932.66 1.084967

Miscellaneous Expenses 3,169.12 15.9 2,780.03 8.4245 7,888.00 9.17614

Preoperative Exp

Capitalised0 0 0 0 0 0

48

Page 49: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Operating Expenses 7,703.41 38.5 10,221.99 30.9763 24,941.01 29.01397

Provisions &

Contingencies1,545.11 7.73 1,159.81 3.51464 4,532.53 5.272709

Total Expenses 17,034.82 85.2 28,974.37 87.8028 76,796.02 89.3371

Net Profit for the Year 2,948.70 14.8 4,024.98 12.1972 9,166.05 10.6629

Extraordionary Items -0.93 -0 0 0 0 0

Profit brought forward 3,455.57 17.3 2,809.65 8.51426 0.34 0.000396

Total 6,403.34 32 6,834.63 20.7114 9,166.39 10.6633

Preference Dividend 0 0 0 0 0 0

Equity Dividend 549.29 2.75 1,337.95 4.05447 1,904.65 2.215687

Corporate Dividend Tax 91.23 0.46 164.04 0.4971 236.76 0.275424

Per share data

(annualised)0 0 0

Earning Per Share (Rs) 64.42 0.32 36.1 0.1094 144.37 0.167946

Equity Dividend (%) 120 0.6 120 0.36364 300 0.348991

Book Value (Rs) 470.19 2.35 463.01 1.40309 1,038.76 1.208393

Appropriations 0 0 0

Transfer to Statutory

Reserves935.15 4.68 1,867.22 5.65835 6,495.14 7.555821

Transfer to Other

Reserves294.87 1.48 1.04 0.00315 529.5 0.615969

Proposed

Dividend/Transfer to

Govt

640.52 3.21 1,501.99 4.55157 2,141.41 2.49111

Balance c/f to Balance

Sheet4,532.79 22.7 3,464.38 10.4983 0.34 0.000396

Total 6,403.33 32 6,834.63 20.711 9,166.39 10.6633

Interpretation

Comparing the common size income statements of

HDFC, ICICI and SBI Banks, we see that interest earned

forms 81% of the total income of HDFC bank whereas it

49

Page 50: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

forms 77.9% and 82.5% of the total incomes of ICICI

and SBI respectively. The public sector giant SBI is

much larger than both other banks when we compare

their interest incomes. Interest expense is just 38% of

the total income of HDFC whereas it is much larger in

the case of the other two banks. Operating expenses is

at the highest ratio with total income for HDFC bank

when compared t the other two which indicates that it

needs to improve its operational efficiency. But when

comparing the net profits, HDFC has the highest ratio of

net profit to total income at 14.76% whereas it is

12.19% for ICICI bank and 10.67% for SBI which

indicates that HDFC’s profitability is good when

compared to the other two as 14.76% of its total

income constitutes profit. Hence from the

management’s, creditors’ and from shareholders’

perspective profitability situation is good for HDFC

bank. HDFC bank gives equity dividend of 2.75% of

total income but it is ICICI bank which gives a highest

dividend of 4.05% of total income.

50

Page 51: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

Trend Analysis of HDFC Bank

Here a trend analysis of HDFC Bank is performed from a Managerial, Creditor’s and Investor’s perspective.

51

Page 52: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

52

Page 53: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 20100

500

1000

1500

2000

2500

3000

IratioEratioPratio

Creditor’s perspective:

The financial performance during the fiscal year

2009-10 remained healthy with total net revenues (net

interest income plus other income) increasing by 0.91%

to Rs. 12,320.38 crores from Rs. 19,802.89crore in

2008-09. The revenue growth was driven both by an

increase Commission, Exchange and Brokerage Income

and Other Income.

Shareholders perspective:

The Bank’s basic earnings per share increased from Rs.

52.9 to Rs. 64.42 per equity share. Bank has had a

consistent dividend policy of balancing the dual

objectives of appropriately rewarding shareholders

53

Page 54: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

through dividends and retaining capital to maintain a

healthy capital adequacy ratio to support future

growth. It has had a consistent track record of

moderate but steady increases in dividend declarations

over its history with the dividend payout ratio

rangingbetween 20% and 25%.Net profit increased by

31.35% from Rs. 2244.95 crores in 2008-09 to Rs.

2498.70 crores in 2009-10.

54

Page 55: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

55

Page 56: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 20100

500

1000

1500

2000

2500

3000

EratioDratioPratio

56

Page 57: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

57

Page 58: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 20100

500

1000

1500

2000

2500

3000

3500

4000

DratioLratioPratio

Managers’ perspective:

The financial performance during the years

remained healthy. An increment in providing loan

shows that the bank is in a sound position, as it is an

asset to the bank. The percentage of deposits has been

increasing but by comparing the percentage change of

loans and deposits, loans have more increase in its

percentage change. Deposits and lending rates spiked

up sharply. Net profit increased by 31.35% from Rs.

2244.95 crores in 2008-09 to Rs. 2498.70 crores in

2009-10.

58

Page 59: HDFC Bank Financial Analysis

Financial Analysis of HDFC Bank – Group 4

GROUP MEMBERS

Karthik Kutty

Abhirup Sen

Rohan Kurian John

Abhimanyu Kumar

Vivin

Bobby

Rohini

Vineet Matthew George

Abhinandan Bose

Vinay

59