Valuation HDFC Life Insurance Company Limited

Equities

Delayed NSE India S.E. Other stock markets 10:29:06 13/04/2026 am IST			5-day change	1st Jan Change
617.30 ^INR	+2.18%		+6.30%	-17.72%

09/04	HDFC Life to consider fund raising via preferential issue of equity shares	RE
09/04	JM Financial Downgrades HDFC Life Insurance to Add from Buy; Price Target is INR644	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,06,981	11,37,012	10,72,979	13,62,300	14,76,304	13,03,647	-	-
Change	-	-19.19%	-5.63%	26.96%	8.37%	-11.7%	-	-
Enterprise Value (EV) ¹	14,06,981	11,37,012	10,72,979	13,56,508	14,88,107	13,14,027	13,13,071	13,12,067
Change	-	-19.19%	-5.63%	26.42%	9.7%	-11.7%	-0.07%	-0.08%
P/E ratio	103x	91.2x	78.4x	86.9x	81.9x	66.4x	56.6x	49.8x
PBR	16.3x	7.11x	8.26x	9.3x	9.16x	7.54x	6.79x	6.11x
PEG	-	-7.4x	9.84x	6x	5.5x	7.58x	3.3x	3.6x
Capitalization / Revenue	1.97x	1.74x	1.52x	1.35x	1.54x	1.2x	1.06x	0.92x
EV / Revenue	1.97x	1.74x	1.52x	1.35x	1.55x	1.21x	1.07x	0.93x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	104x	96.3x	84.3x	86.7x	79.7x	74.9x	51.2x	46.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.02	1.7	1.9	2	2.1	2.22	2.592	2.858
Rate of return	0.29%	0.32%	0.38%	0.32%	0.31%	0.37%	0.43%	0.47%
EPS ²	6.73	5.9	6.37	7.29	8.37	9.103	10.68	12.14
Distribution rate	30%	28.8%	29.8%	27.4%	25.1%	24.4%	24.3%	23.5%
Net sales ¹	7,12,418	6,53,584	7,07,054	10,07,743	9,59,448	10,86,142	12,32,207	14,12,671
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	13,535	11,801	12,724	15,638	18,661	17,546	25,650	28,030
Net income ¹	13,601	12,077	13,601	15,689	18,021	19,839	23,424	27,146
Net Debt ¹	-	-	-	-5,792	11,803	10,380	9,424	8,420
Reference price ²	696.20	538.20	499.20	633.35	685.70	604.15	604.15	604.15
Nbr of stocks (in thousands)	20,20,944	21,12,619	21,49,396	21,50,944	21,52,988	21,57,820	-	-
Announcement Date	26/04/21	26/04/22	26/04/23	18/04/24	17/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HDFC LIFE INSURANCE COMPANY LIMITED	66.37x	1.21x	-	0.37%	1.4TCr
CHINA LIFE INSURANCE COMPANY LIMITED	5.38x	1.95x	-	3.73%	14TCr
AIA GROUP LIMITED	15.51x	-	-	2.41%	12TCr
LIFE INSURANCE CORPORATION OF INDIA	9.9x	0.47x	11.7x	1.51%	5.43TCr
FUBON FINANCIAL HOLDING CO., LTD.	10.21x	-	-	4.09%	3.87TCr
JAPAN POST HOLDINGS CO., LTD.	15.51x	10.36x	98.46x	2.69%	3.08TCr
NN GROUP N.V.	9x	2.08x	10.17x	5.76%	2.2TCr
SBI LIFE INSURANCE COMPANY LIMITED	72.52x	1.48x	-	0.17%	2.07TCr
T&D HOLDINGS, INC.	15.59x	0.77x	-	3.17%	1.21TCr
GLOBE LIFE INC.	9.6x	2.36x	8.92x	0.81%	1.14TCr
Average	22.96x	2.59x	32.31x	2.47%	4.64TCr
Weighted average by Cap.	14.97x	2.45x	33.70x	2.84%