Nifty

:

25320.65

Sensex

:

82269.78

-98.25 (-0.39%)
-296.59 (-0.36%)

Login

Nifty
Sensex

:
:

25320.65
82269.78

-98.25 (-0.39%)
-296.59 (-0.36%)

HDFC Asset Management Company Ltd.

Finance - Asset Management

Rating :

76/99

BSE: 541729 | NSE: HDFCAMC

Watchlist

NSE BSE

2515.70

30-Jan-2026

Open
High
Low
Previous Close

2544.2
2553.6
2506.1
2544.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1084243
2740530994.2
2967.25
1781.53

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,07,841.65
37.52
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,07,797.43
1.79%
12.51

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.26
13.56
17.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.39
13.80
11.54

PAT CAGR (%)

10 Years
5 Years
3 Years

17.81
13.17
20.01

P:E (Median)

8 Years
5 Years
3 Years

-
-
41.65

P:BV (Average)

8 Years
5 Years
3 Years

-
-
11.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
30.43

Earnings Forecasts:

(Updated: 31-01-2026)

Description 2024 2025 2026 2027
Adj EPS 57.58 69.14 75.95 87.99
P/E Ratio 43.69 36.39 33.12 28.59
Revenue 4060.1 4470.65 5185.59 5948.31
EBITDA 3353.53 3306.5 3837.99 4481.13
Net Income 2460.19 2947.73 3315.68 3792.42
ROA 30.18 32.58 32.61 33.79
P/B Ratio 13.21 11.96 11.08 10.18
ROE 32.36 34.91 36.47 38.4
FCFF 2042.54 2393.63 2699.96 3183.17
FCFF Yield 1.93 2.26 2.55 3
Net Debt -41.8 -28.75 -40.95 -75.95
BVPS 190.41 210.32 227.15 247.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 1,074.25 934.36 14.97% 1,026.04 887.21 15.65% 967.76 775.24 24.83% 901.22 695.43 29.59%
Expenses 196.91 170.06 15.79% 225.37 183.17 23.04% 194.08 180.31 7.64% 170.46 156.13 9.18%
EBITDA 877.34 764.30 14.79% 800.67 704.04 13.73% 773.68 594.93 30.05% 730.76 539.30 35.50%
EBIDTM 81.67% 81.80% 78.03% 79.35% 79.95% 76.74% 81.09% 77.55%
Other Income 158.98 92.74 71.43% 95.88 170.61 -43.80% 232.68 173.10 34.42% 123.78 155.42 -20.36%
Interest 3.36 2.23 50.67% 3.19 2.27 40.53% 3.07 2.31 32.90% 2.60 2.32 12.07%
Depreciation 18.36 14.86 23.55% 17.77 13.70 29.71% 17.24 13.25 30.11% 16.60 13.31 24.72%
PBT 1,014.60 839.95 20.79% 875.59 858.68 1.97% 986.05 752.47 31.04% 835.34 679.09 23.01%
Tax 244.51 198.49 23.19% 157.53 281.80 -44.10% 238.13 148.49 60.37% 196.61 138.00 42.47%
PAT 770.09 641.46 20.05% 718.06 576.88 24.47% 747.92 603.98 23.83% 638.73 541.09 18.05%
PATM 71.69% 68.65% 69.98% 65.02% 77.28% 77.91% 70.87% 77.81%
EPS 17.98 14.98 20.03% 16.77 13.47 24.50% 17.46 14.10 23.83% 14.91 12.63 18.05%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 1,075.10 934.63 15.03% 1,027.40 887.21 15.80% 968.15 775.24 24.88% 901.36 695.43 29.61%
Expenses 198.70 170.75 16.37% 226.63 183.77 23.32% 195.14 180.88 7.88% 171.17 156.72 9.22%
EBITDA 876.40 763.88 14.73% 800.77 703.44 13.84% 773.01 594.36 30.06% 730.19 538.71 35.54%
EBIDTM 81.52% 81.73% 77.94% 79.29% 79.84% 76.67% 81.01% 77.46%
Other Income 159.29 93.09 71.11% 96.19 170.98 -43.74% 233.01 173.47 34.32% 124.12 155.79 -20.33%
Interest 3.36 2.23 50.67% 3.19 2.27 40.53% 3.07 2.31 32.90% 2.60 2.32 12.07%
Depreciation 18.40 14.89 23.57% 17.81 13.74 29.62% 17.27 13.27 30.14% 16.64 13.34 24.74%
PBT 1,013.93 839.85 20.73% 875.96 858.41 2.04% 985.68 752.25 31.03% 835.07 678.84 23.01%
Tax 244.51 198.49 23.19% 157.53 281.80 -44.10% 238.13 148.49 60.37% 196.61 138.00 42.47%
PAT 769.42 641.36 19.97% 718.43 576.61 24.60% 747.55 603.76 23.82% 638.46 540.84 18.05%
PATM 71.57% 68.62% 69.93% 64.99% 77.21% 77.88% 70.83% 77.77%
EPS 17.96 15.00 19.73% 16.79 13.50 24.37% 17.47 14.13 23.64% 14.93 12.67 17.84%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 3,969.27 3,498.03 2,584.37 2,166.81 2,115.36 1,852.53 2,003.25 1,915.18 1,756.77 1,480.04 1,442.54 Net Sales Growth 20.56% 35.35% 19.27% 2.43% 14.19% -7.52% 4.60% 9.02% 18.70% 2.60% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 3,969.27 3,498.03 2,584.37 2,166.81 2,115.36 1,852.53 2,003.25 1,915.18 1,756.77 1,480.04 1,442.54 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 786.82 704.00 622.89 548.97 515.42 388.61 431.03 709.43 802.34 776.15 775.03 Power & Fuel Cost - 6.37 5.54 5.51 4.83 4.05 5.49 5.72 5.37 4.76 4.86 % Of Sales - 0.18% 0.21% 0.25% 0.23% 0.22% 0.27% 0.30% 0.31% 0.32% 0.34% Employee Cost - 388.25 353.46 312.67 312.20 226.75 214.71 206.27 186.10 157.55 143.19 % Of Sales - 11.10% 13.68% 14.43% 14.76% 12.24% 10.72% 10.77% 10.59% 10.64% 9.93% Manufacturing Exp. - 133.55 105.95 91.15 73.78 66.13 81.43 338.19 419.22 498.23 527.34 % Of Sales - 3.82% 4.10% 4.21% 3.49% 3.57% 4.06% 17.66% 23.86% 33.66% 36.56% General & Admin Exp. - 141.46 122.39 91.09 76.46 58.25 90.88 85.54 169.33 96.66 79.79 % Of Sales - 4.04% 4.74% 4.20% 3.61% 3.14% 4.54% 4.47% 9.64% 6.53% 5.53% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 40.74 41.09 54.06 52.98 37.48 44.01 79.43 27.69 23.70 0.00 % Of Sales - 1.16% 1.59% 2.49% 2.50% 2.02% 2.20% 4.15% 1.58% 1.60% 1.71% EBITDA 3,182.45 2,794.03 1,961.48 1,617.84 1,599.94 1,463.92 1,572.22 1,205.75 954.43 703.89 667.51 EBITDA Margin 80.18% 79.87% 75.90% 74.66% 75.63% 79.02% 78.48% 62.96% 54.33% 47.56% 46.27% Other Income 611.32 560.23 578.06 315.80 317.84 349.39 140.18 181.80 113.16 107.88 51.80 Interest 12.22 9.41 9.09 9.69 8.64 8.95 8.98 0.00 0.00 0.00 0.00 Depreciation 69.97 58.41 52.26 53.34 53.85 55.41 50.37 12.85 9.36 11.96 11.06 PBT 3,711.58 3,286.44 2,478.19 1,870.61 1,855.29 1,748.95 1,653.05 1,374.70 1,058.23 799.80 708.25 Tax 836.78 825.39 532.31 446.69 462.16 423.19 390.64 444.10 346.94 249.56 230.37 Tax Rate 22.55% 25.12% 21.48% 23.88% 24.91% 24.20% 23.63% 32.31% 32.78% 31.20% 32.53% PAT 2,874.80 2,461.05 1,945.88 1,423.92 1,393.13 1,325.76 1,262.41 930.60 711.29 550.25 477.88 PAT before Minority Interest 2,874.80 2,461.05 1,945.88 1,423.92 1,393.13 1,325.76 1,262.41 930.60 711.29 550.25 477.88 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 72.43% 70.36% 75.29% 65.72% 65.86% 71.56% 63.02% 48.59% 40.49% 37.18% 33.13% PAT Growth 21.64% 26.47% 36.66% 2.21% 5.08% 5.02% 35.66% 30.83% 29.27% 15.14% EPS 67.12 57.46 45.43 33.25 32.53 30.95 29.47 21.73 16.61 12.85 11.16

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 3,972.01 3,498.44 2,584.37 2,166.81 Net Sales Growth 20.64% 35.37% 19.27% Cost Of Goods Sold 0.00 0.00 0.00 0.00 Gross Profit 3,972.01 3,498.44 2,584.37 2,166.81 GP Margin 100.00% 100% 100% 100% Total Expenditure 791.64 706.57 626.95 549.57 Power & Fuel Cost - 6.38 5.55 5.51 % Of Sales - 0.18% 0.21% 0.25% Employee Cost - 389.35 354.06 312.67 % Of Sales - 11.13% 13.70% 14.43% Manufacturing Exp. - 133.96 106.11 91.26 % Of Sales - 3.83% 4.11% 4.21% General & Admin Exp. - 142.54 124.25 91.57 % Of Sales - 4.07% 4.81% 4.23% Selling & Distn. Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Miscellaneous Exp. - 40.72 42.53 54.07 % Of Sales - 1.16% 1.65% 2.50% EBITDA 3,180.37 2,791.87 1,957.42 1,617.24 EBITDA Margin 80.07% 79.80% 75.74% 74.64% Other Income 612.61 561.66 579.02 315.85 Interest 12.22 9.41 9.09 9.69 Depreciation 70.12 58.54 52.33 53.34 PBT 3,710.64 3,285.58 2,475.02 1,870.06 Tax 836.78 825.39 532.33 446.69 Tax Rate 22.55% 25.12% 21.51% 23.89% PAT 2,873.86 2,460.19 1,942.69 1,423.37 PAT before Minority Interest 2,873.86 2,460.19 1,942.69 1,423.37 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 72.35% 70.32% 75.17% 65.69% PAT Growth 21.64% 26.64% 36.49% EPS 67.10 57.44 45.36 33.23

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 8,134.14 7,079.07 6,108.41 5,530.04 4,776.18 4,029.26 3,070.72 2,253.91 1,422.94 1,151.22 Share Capital 106.90 106.74 106.71 106.64 106.48 106.40 106.29 105.28 25.17 25.16 Total Reserves 7,869.39 6,814.49 5,890.33 5,350.72 4,657.17 3,915.94 2,955.05 2,138.99 1,397.77 1,126.06 Non-Current Liabilities 340.99 217.56 209.01 172.56 40.01 -14.42 3.85 5.00 -8.55 1.11 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 17.90 14.24 12.57 11.79 7.88 7.25 1.01 0.78 0.80 15.00 Current Liabilities 278.50 260.92 219.11 177.77 278.51 272.09 149.18 213.23 175.85 256.50 Trade Payables 39.56 38.79 34.38 29.24 25.88 46.73 47.36 111.58 96.06 171.98 Other Current Liabilities 216.44 213.73 166.34 141.16 248.29 221.42 100.05 98.19 79.69 84.52 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 22.50 8.40 18.39 7.37 4.34 3.94 1.77 3.46 0.10 0.00 Total Liabilities 8,753.63 7,557.55 6,536.53 5,880.37 5,094.70 4,286.93 3,223.75 2,472.14 1,590.24 1,408.83 Net Block 197.01 151.30 150.47 135.10 153.22 156.71 39.70 30.93 31.18 31.16 Gross Block 378.62 326.73 306.86 266.21 306.45 282.93 57.35 37.94 182.37 173.48 Accumulated Depreciation 181.61 175.43 156.39 131.11 153.23 126.22 17.65 7.01 151.19 142.32 Non Current Assets 6,518.13 5,788.34 799.86 812.12 794.47 818.31 677.69 706.72 277.93 289.50 Capital Work in Progress 0.37 0.87 2.14 0.46 1.18 4.60 3.17 5.96 0.00 0.00 Non Current Investment 6,255.17 5,573.18 602.30 631.57 594.84 610.02 584.10 625.85 168.80 159.86 Long Term Loans & Adv. 32.55 31.04 44.95 44.99 45.23 46.98 50.72 43.98 54.30 30.67 Other Non Current Assets 33.03 31.95 0.00 0.00 0.00 0.00 0.00 0.00 23.65 67.81 Current Assets 2,235.50 1,769.21 5,736.67 5,068.25 4,300.23 3,468.62 2,546.06 1,765.42 1,312.31 1,119.33 Current Investments 2,033.70 1,616.85 5,476.86 4,938.66 4,158.41 3,334.49 2,350.86 1,431.89 1,067.86 825.93 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 133.18 93.27 196.33 80.52 83.76 64.58 102.86 102.98 85.09 38.57 Cash & Bank 12.75 11.17 4.01 8.07 2.35 27.10 31.99 2.06 1.27 0.98 Other Current Assets 55.87 47.92 33.72 30.73 55.71 42.45 60.35 228.49 158.09 253.85 Short Term Loans & Adv. 0.00 0.00 25.75 10.27 1.51 0.38 0.47 1.80 0.00 7.33 Net Current Assets 1,957.00 1,508.29 5,517.56 4,890.48 4,021.72 3,196.53 2,396.88 1,552.19 1,136.46 862.83 Total Assets 8,753.63 7,557.55 6,536.53 5,880.37 5,094.70 4,286.93 3,223.75 2,472.14 1,590.24 1,408.83

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 8,129.99 7,075.01 6,107.82 Share Capital 106.90 106.74 106.71 Total Reserves 7,865.24 6,810.43 5,889.74 Non-Current Liabilities 341.06 217.61 209.01 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 17.97 14.29 12.57 Current Liabilities 279.61 261.23 219.31 Trade Payables 40.05 38.96 34.46 Other Current Liabilities 217.05 213.87 166.46 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 22.51 8.40 18.39 Total Liabilities 8,750.66 7,553.85 6,536.14 Net Block 198.29 152.64 150.47 Gross Block 380.10 328.14 306.86 Accumulated Depreciation 181.81 175.50 156.39 Non Current Assets 6,485.61 5,755.77 797.80 Capital Work in Progress 0.37 0.87 2.14 Non Current Investment 6,221.14 5,539.18 599.30 Long Term Loans & Adv. 32.77 31.12 45.89 Other Non Current Assets 33.04 31.96 0.00 Current Assets 2,265.05 1,798.08 5,738.34 Current Investments 2,033.70 1,616.85 5,476.86 Inventories 0.00 0.00 0.00 Sundry Debtors 133.66 93.27 194.98 Cash & Bank 41.80 40.02 7.03 Other Current Assets 55.89 47.94 33.72 Short Term Loans & Adv. 0.00 0.00 25.75 Net Current Assets 1,985.44 1,536.85 5,519.03 Total Assets 8,750.66 7,553.85 6,536.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 2,076.70 1,620.01 1,149.32 1,253.73 1,085.32 1,284.84 894.14 618.17 454.86 742.02 PBT 3,286.44 2,478.19 1,870.61 1,855.29 1,748.95 1,653.05 1,374.70 1,058.23 799.80 708.25 Adjustment -459.95 -465.91 -209.12 -186.81 -270.24 -58.13 -99.81 -93.99 -91.34 -36.56 Changes in Working Capital -32.53 137.42 -101.96 0.69 -25.71 94.45 69.12 -8.91 4.26 305.68 Cash after chg. in Working capital 2,793.96 2,149.70 1,559.53 1,669.17 1,453.00 1,689.37 1,344.01 955.33 712.72 977.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -717.26 -529.69 -410.21 -415.44 -367.68 -404.53 -449.87 -337.16 -257.86 -235.35 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -600.26 -546.74 -218.17 -508.01 -482.71 -927.54 -776.55 -632.79 -176.03 -297.07 Net Fixed Assets -51.39 -18.60 -42.33 40.96 -20.10 -227.01 -16.62 138.47 -8.89 -3.86 Net Investments -1,098.84 -1,110.87 -508.93 -816.98 -808.74 -1,009.55 -877.22 -821.08 -250.87 -335.27 Others 549.97 582.73 333.09 268.01 346.13 309.02 117.29 49.82 83.73 42.06 Cash from Financing Activity -1,475.07 -1,066.18 -929.90 -745.53 -627.57 -331.56 -118.64 15.41 -278.53 -446.55 Net Cash Inflow / Outflow 1.37 7.09 1.25 0.19 -24.96 25.74 -1.05 0.79 0.29 -1.60 Opening Cash & Equivalents 10.21 3.12 1.87 1.68 26.64 0.90 1.95 1.16 0.87 2.46 Closing Cash & Equivalent 11.58 10.21 3.12 1.87 1.68 26.64 0.90 1.95 1.16 0.87

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 2,074.80 1,614.69 1,149.35 PBT 3,285.58 2,475.02 1,870.06 Adjustment -461.16 -466.74 -209.15 Changes in Working Capital -32.22 136.19 -101.35 Cash after chg. in Working capital 2,792.20 2,144.47 1,559.56 Interest Paid 0.00 0.00 0.00 Tax Paid -717.40 -529.78 -410.21 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -598.05 -542.20 -216.81 Net Fixed Assets -51.39 -18.60 Net Investments -1,098.84 -1,110.87 Others 552.18 587.27 Cash from Financing Activity -1,475.07 -1,066.18 -929.90 Net Cash Inflow / Outflow 1.68 6.31 2.64 Opening Cash & Equivalents 10.33 4.46 1.87 Closing Cash & Equivalent 12.13 10.33 4.46

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 186.54 162.10 281.00 255.88 223.69 189.02 144.01 106.59 565.40 457.48 ROA 30.18% 27.61% 22.94% 25.39% 28.26% 33.62% 32.68% 35.02% 36.69% 35.30% ROE 33.04% 30.13% 24.86% 27.26% 30.18% 35.64% 35.08% 38.79% 42.75% 42.08% ROCE 43.33% 37.72% 32.31% 36.17% 39.93% 46.82% 51.64% 57.56% 62.14% 62.37% Fixed Asset Turnover 9.92 8.16 7.56 7.39 6.29 11.77 40.20 15.95 8.32 8.41 Receivable days 11.81 19.56 23.32 14.17 14.61 15.25 19.61 19.54 15.25 6.98 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 47.75 51.04 60.66 72.32 70.63 Cash Conversion Cycle 11.81 19.56 23.32 14.17 14.61 -32.49 -31.43 -41.13 -57.07 -63.65 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 350.25 273.63 194.05 215.73 196.41 185.08 0.00 0.00 0.00 0.00

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 186.44 162.01 280.97 ROA 30.18% 27.58% 21.78% ROE 33.05% 30.09% 23.74% ROCE 43.34% 37.69% 30.78% Fixed Asset Turnover 9.88 8.14 7.06 Receivable days 11.84 19.56 32.84 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 11.84 19.56 32.84 Total Debt/Equity 0.00 0.00 0.00 Interest Cover 350.16 273.28 193.99

Top Investors:

uti mutual fund

sbi mutual fund

icici prudential mutual fund

Annual Reports:

News Update:

HDFC Asset Mngt. Co - Quarterly Results
15th Jan 2026, 00:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback