Profit & Loss Statement of HDFC Bank 2010-2011 2011-2012 2012-2013 2013-2014 2014-2015 2015-2016 2016-2017 2017-2018 2018-2019 2019-2020 Interest income 20,380.77 27,874.19 35,064.87 41,135.53 48,469.91 60,221.45 69,305.96 80,241.35 98,972.05 1,14,812.65 Interest expense 9,385.08 14,989.58 19,253.75 22,652.90 26,074.23 32,629.93 36,166.74 40,146.49 50,728.83 58,626.40 NET INTEREST INCOME 10,995.69 12,884.61 15,811.12 18,482.63 22,395.68 27,591.52 33,139.22 40,094.86 48,243.22 56,186.25 Other income 4,945.23 5,783.62 6,852.62 7,919.64 8,996.34 10,751.72 12,296.49 15,220.31 17,625.87 23,260.82 NET REVENUES 15,940.92 18,668.23 22,663.74 26,402.28 31,392.02 38,343.24 45,435.71 55,315.17 65,869.09 79,447.07 Operating costs 7,780.02 9,277.64 11,236.11 12,042.20 13,987.55 16,979.69 19,703.32 22,690.36 26,119.37 30,697.53 OPERATING RESULT 8,160.90 9,390.59 11,427.63 14,360.08 17,404.47 21,363.55 25,732.39 32,624.81 39,749.72 48,749.54 Provisions and contingencies 2,342.24 1,877.44 1,677.01 1,588.03 2,075.75 2,725.61 3,593.30 5,927.49 7,550.08 12,142.39 Loan loss provisions 1,198.55 1,091.77 1,234.21 1,632.58 1,723.58 2,133.63 3,145.30 4,910.43 6,394.11 9,083.32 Others 1,143.69 785.67 442.80 (44.56) 352.17 591.98 448.00 1,017.06 1,155.97 3,059.07 PROFIT BEFORE TAX 5,818.66 7,513.15 9,750.62 12,772.05 15,328.72 18,637.94 22,139.09 26,697.32 32,199.64 36,607.15 Provision for taxation 1,892.26 2,346.08 3,024.34 4,293.67 5,112.80 6,341.71 7,589.43 9,210.57 11,121.50 10,349.84 PROFIT AFTER TAX 3,926.40 5,167.07 6,726.28 8,478.38 10,215.92 12,296.23 14,549.66 17,486.75 21,078.14 26,257.31 FUNDS Deposits 2,08,586.41 2,46,706.45 2,96,246.98 3,67,337.48 4,50,795.65 5,46,424.19 6,43,639.66 7,88,770.64 9,23,140.93 11,47,502.29 Subordinated debt 7,393.05 11,105.65 16,586.75 16,643.05 16,254.90 15,090.45 13,182.00 21,107.00 18,232.00 18,232.00 Stockholders’ equity 25,376.35 29,924.37 36,214.15 43,478.63 62,009.42 72,677.77 89,462.38 1,06,295.03 1,49,206.32 1,70,986.03 Working funds 2,83,634.24 3,45,248.26 4,21,327.31 4,91,599.50 5,95,695.13 7,40,796.07 8,63,840.19 10,63,934.32 12,44,540.69 15,30,511.26 Loans 1,59,982.67 1,95,420.03 2,39,720.64 3,03,000.27 3,65,495.04 4,64,593.96 5,54,568.20 6,58,333.09 8,19,401.22 9,93,702.88 Investments 67,952.59 89,967.10 1,11,303.21 1,00,111.88 1,56,833.82 1,95,836.29 2,14,463.34 2,42,200.24 2,93,116.07 3,91,826.66 KEY RATIOS Earnings per share (`) * 8.50 11.06 14.24 17.74 21.08 24.42 28.59 33.88 39.33 48.01 Return on average net worth 16.52% 18.37% 20.07% 20.88% 20.36% 17.97% 18.04% 18.22% 16.30% 16.76% Tier 1 capital ratio 12.23% 11.60% 11.08% 11.77% 13.66% 13.22% 12.79% 13.25% 15.78% 17.23% Total capital ratio 16.22% 16.52% 16.80% 16.07% 16.79% 15.53% 14.55% 14.82% 17.11% 18.52% Dividend per share (`) * 1.65 2.15 2.75 3.42 4.00 4.75 5.50 6.50 7.50 *** Dividend payout ratio 0.23 0.23 0.23 0.23 0.24 0.24 0.23 0.23 0.23 *** Book value per share as at March 31 (`) * 54.55 63.76 76.10 90.62 123.70 143.74 174.56 204.80 273.94 311.83 Market price per share as at March 31 (`) ** 234.59 259.93 312.68 374.40 511.35 535.58 721.28 964.50 1,159.45 861.90 Price to earnings ratio 27.59 23.51 21.95 21.11 24.26 21.93 25.23 28.47 29.48 17.95 44