Revisiting value of HDFC Ltd stake in group cos
1) 117 cr shares of HDFC Bank valued 1.75 lac Cr
2)101 cr shares of HDFC Life ~70000 Cr
3)11cr shares of HDFC AMC ~32000 cr
4)50% stake HDFC Ergo ~25000 cr
5)100% stake Credila Finance ~20000 cr
6) 10% Bandhan Bank ~5000 cr
7) small stake in NSE (unlisted ), RBL Bank , Yes Bank , CDSL , NSDL , CIBIL , CAMS valued at Rs 10,000 cr
Total ~3.3-3.4 Lac crore
Current market cap - 4.5 lac crore
Core loan book as on March 2021 is Rs 5.7 lac crore..
Data - HS Kohli