Housing Development & Infrastructure Ltd
Incorporated in 1996, Housing Development & Infrastructure Limited is engaged in real estate construction and development of own or leased property.
- Market Cap ₹ 199 Cr.
- Current Price ₹ 4.20
- High / Low ₹ 6.24 / 2.60
- Stock P/E
- Book Value ₹ -48.4
- Dividend Yield 0.00 %
- ROCE -5.37 %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- Company has high debtors of 70,990 days.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Realty Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
980.53 | 770.79 | 1,005.25 | 1,168.45 | 710.81 | 387.75 | 583.76 | 414.19 | 0.85 | 0.64 | 1.31 | 2.05 | 20.37 | |
-30.41 | 167.13 | 389.14 | 525.64 | 229.95 | 68.17 | 286.00 | 897.92 | 11.53 | 11.92 | 19.75 | 11.01 | 29.58 | |
Operating Profit | 1,010.94 | 603.66 | 616.11 | 642.81 | 480.86 | 319.58 | 297.76 | -483.73 | -10.68 | -11.28 | -18.44 | -8.96 | -9.21 |
OPM % | 103.10% | 78.32% | 61.29% | 55.01% | 67.65% | 82.42% | 51.01% | -116.79% | -1,256.47% | -1,762.50% | -1,407.63% | -437.07% | -45.21% |
-269.84 | 169.60 | 85.69 | 20.27 | 35.37 | 14.61 | 17.43 | -13,393.32 | 1.22 | 1.52 | 1.37 | 1.27 | 1.93 | |
Interest | 568.17 | 509.93 | 387.55 | 368.92 | 300.33 | 267.97 | 191.92 | 110.96 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 7.82 | 7.80 | 6.71 | 7.74 | 7.34 | 6.77 | 5.39 | 8.61 | 2.73 | 2.52 | 2.73 | 2.62 | 2.61 |
Profit before tax | 165.11 | 255.53 | 307.54 | 286.42 | 208.56 | 59.45 | 117.88 | -13,996.62 | -12.19 | -12.28 | -19.80 | -10.31 | -9.89 |
Tax % | 11.95% | 4.18% | 26.40% | -18.87% | 15.98% | -60.34% | 18.40% | -0.21% | 0.00% | 0.00% | 0.00% | 0.00% | |
145.38 | 244.85 | 226.33 | 340.46 | 175.25 | 95.33 | 96.18 | -13,967.31 | -12.18 | -12.29 | -19.80 | -10.32 | -9.90 | |
EPS in Rs | 3.47 | 5.84 | 5.40 | 8.13 | 4.04 | 2.20 | 2.12 | -294.67 | -0.26 | -0.26 | -0.42 | -0.22 | -0.21 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -45% |
5 Years: | -68% |
3 Years: | 34% |
TTM: | 1420% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 4% |
TTM: | 49% |
Stock Price CAGR | |
---|---|
10 Years: | -26% |
5 Years: | 2% |
3 Years: | -4% |
1 Year: | 53% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 419.00 | 419.00 | 419.00 | 419.00 | 434.00 | 434.00 | 454.00 | 474.00 | 474.00 | 474.00 | 474.00 | 474.00 |
Reserves | 9,762.76 | 10,006.21 | 10,236.06 | 10,576.70 | 10,886.51 | 11,024.79 | 11,261.72 | -2,714.06 | -2,726.24 | -2,738.53 | -2,758.61 | -2,768.93 |
3,143.34 | 2,441.83 | 2,206.46 | 2,015.51 | 1,975.67 | 1,706.04 | 1,504.05 | 2,477.12 | 2,481.09 | 2,483.59 | 2,483.64 | 2,483.64 | |
2,983.97 | 2,922.25 | 3,135.75 | 2,756.51 | 2,557.10 | 3,045.50 | 2,864.48 | 3,737.50 | 3,741.73 | 3,747.09 | 3,764.23 | 3,777.07 | |
Total Liabilities | 16,309.07 | 15,789.29 | 15,997.27 | 15,767.72 | 15,853.28 | 16,210.33 | 16,084.25 | 3,974.56 | 3,970.58 | 3,966.15 | 3,963.26 | 3,965.78 |
167.04 | 174.85 | 119.07 | 130.77 | 224.39 | 217.56 | 212.05 | 212.83 | 209.88 | 207.35 | 204.40 | 201.89 | |
CWIP | 8.07 | 1.34 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 864.34 | 843.72 | 1,236.45 | 1,212.87 | 1,092.02 | 1,084.22 | 789.87 | 490.38 | 490.38 | 490.38 | 490.38 | 490.38 |
15,269.62 | 14,769.38 | 14,641.75 | 14,424.08 | 14,536.87 | 14,908.55 | 15,082.33 | 3,271.35 | 3,270.32 | 3,268.42 | 3,268.48 | 3,273.51 | |
Total Assets | 16,309.07 | 15,789.29 | 15,997.27 | 15,767.72 | 15,853.28 | 16,210.33 | 16,084.25 | 3,974.56 | 3,970.58 | 3,966.15 | 3,963.26 | 3,965.78 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
518.97 | 1,042.13 | 499.29 | 396.91 | 158.31 | 374.05 | -145.34 | -1,017.90 | -4.05 | -0.04 | -2.03 | 10.21 | |
608.64 | 181.10 | 105.36 | 19.33 | 37.35 | 18.40 | 305.08 | 132.29 | 0.00 | 0.37 | 0.28 | 0.00 | |
-1,165.26 | -1,211.15 | -622.32 | -480.43 | -227.16 | -392.40 | -160.88 | 868.30 | 3.97 | 2.49 | 0.05 | 0.00 | |
Net Cash Flow | -37.65 | 12.08 | -17.67 | -64.20 | -31.49 | 0.06 | -1.13 | -17.31 | -0.08 | 2.83 | -1.70 | 10.21 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 155.93 | 120.75 | 69.34 | 50.97 | 134.51 | 360.00 | 236.86 | 360.05 | 174,938.06 | 229,653.44 | 112,587.18 | 70,989.83 |
Inventory Days | 81,580.62 | 16,138.73 | 10,065.83 | 30,632.59 | 18,219.84 | 1,193.60 | ||||||
Days Payable | 3,027.40 | 594.50 | 412.16 | 1,204.33 | 683.79 | 165.87 | ||||||
Cash Conversion Cycle | 155.93 | 78,673.97 | 15,613.57 | 9,704.64 | 29,562.77 | 360.00 | 17,772.91 | 1,387.78 | 174,938.06 | 229,653.44 | 112,587.18 | 70,989.83 |
Working Capital Days | 4,174.97 | 5,170.90 | 3,925.59 | 3,589.16 | 6,088.62 | 11,084.85 | 7,578.01 | -422.59 | -208,217.47 | -282,344.61 | -142,249.69 | -93,963.46 |
ROCE % | 8.68% | 5.51% | 5.14% | 5.09% | 3.82% | 2.47% | 2.35% | -7.16% | -5.21% | -5.49% | -9.60% | -5.37% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Cessation
27 Sep - Intimation of death of Mr. Raj Kumar Aggarwal.
-
Corporate Insolvency Resolution Process (CIRP)-Intimation of meeting of Committee of Creditors
16 Sep - Intimation of Thirty-Ninth Meeting of Committee of Creditors.
-
Board Meeting Outcome for Outcome Of Board Meeting Held On 14-08-2024
14 Aug - Independent auditor's report on financial results amid insolvency.
-
Corporate Insolvency Resolution Process (CIRP)-Intimation of meeting of Committee of Creditors
14 Aug - Intimation of 38th Meeting of Committee of Creditors.
-
Board Meeting Intimation for Board Meeting Intimation For Consideration Of Standalone Audited Financial Results For The Quarter And Financial Year Ended 31St March 2024
7 Aug - Meeting to consider unaudited financial results for Q1 2024-25.
Annual reports
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
-
Financial Year 2007
from bse
Business Overview:[1]
Company has completed 100 million+ sq. ft. of construction in all verticals of real estate and has rehabilitated around 30,000 families. Company's operations aggregates every aspect of the real estate business, from residential, commercial and retail projects, to slum rehabilitation and land development.
Company's residential projects range from apartment complexes to towers and townships. Commercial projects comprise premium office spaces as well as multiplex cinemas. In retail, company builds shopping malls.
Company also handles slum rehabilitation projects under a Government scheme which is administered by the Slum Rehabilitation Authority, offering development rights in exchange for clearing and redeveloping slum lands, while providing replacement housing for displaced slum dwellers.