HEC Infra Projects Ltd
Incorporated in 2005, HEC Infra Projects Ltd is engaged in electrification services
- Market Cap ₹ 119 Cr.
- Current Price ₹ 118
- High / Low ₹ 125 / 33.4
- Stock P/E 25.3
- Book Value ₹ 34.4
- Dividend Yield 0.00 %
- ROCE 13.3 %
- ROE 14.5 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Debtor days have improved from 177 to 74.4 days.
Cons
- Stock is trading at 3.44 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 6.59% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.3.35 Cr.
* 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: Infrastructure Developers & Operators Industry: Engineering - Turnkey Services
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
59.71 | 60.46 | 124.96 | 115.92 | 83.48 | 82.29 | 79.99 | 39.22 | 37.54 | 43.71 | 51.68 | 73.79 | |
56.29 | 56.39 | 118.66 | 109.32 | 75.82 | 74.34 | 74.22 | 36.09 | 35.24 | 41.07 | 48.37 | 68.53 | |
Operating Profit | 3.42 | 4.07 | 6.30 | 6.60 | 7.66 | 7.95 | 5.77 | 3.13 | 2.30 | 2.64 | 3.31 | 5.26 |
OPM % | 5.73% | 6.73% | 5.04% | 5.69% | 9.18% | 9.66% | 7.21% | 7.98% | 6.13% | 6.04% | 6.40% | 7.13% |
0.93 | 0.50 | 0.63 | 0.79 | 0.71 | 0.86 | 1.24 | 0.86 | 0.71 | 0.75 | 1.34 | 3.35 | |
Interest | 2.67 | 2.79 | 2.87 | 3.13 | 3.21 | 3.56 | 4.05 | 2.99 | 2.62 | 2.60 | 3.23 | 1.82 |
Depreciation | 0.18 | 0.18 | 0.37 | 0.32 | 0.32 | 0.31 | 0.31 | 0.25 | 0.23 | 0.24 | 0.22 | 0.17 |
Profit before tax | 1.50 | 1.60 | 3.69 | 3.94 | 4.84 | 4.94 | 2.65 | 0.75 | 0.16 | 0.55 | 1.20 | 6.62 |
Tax % | 29.33% | 36.88% | 33.06% | 35.28% | 34.71% | 32.19% | 26.04% | 28.00% | -93.75% | 9.09% | 34.17% | 28.85% |
1.07 | 1.02 | 2.47 | 2.55 | 3.16 | 3.34 | 1.95 | 0.54 | 0.31 | 0.51 | 0.79 | 4.72 | |
EPS in Rs | 3.06 | 1.46 | 3.34 | 2.52 | 3.13 | 3.31 | 1.93 | 0.53 | 0.31 | 0.50 | 0.78 | 4.66 |
Dividend Payout % | 9.81% | 20.59% | 6.03% | 7.96% | 6.42% | 6.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | -2% |
3 Years: | 25% |
TTM: | 43% |
Compounded Profit Growth | |
---|---|
10 Years: | 17% |
5 Years: | 20% |
3 Years: | 148% |
TTM: | 497% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 35% |
3 Years: | 83% |
1 Year: | 216% |
Return on Equity | |
---|---|
10 Years: | 8% |
5 Years: | 5% |
3 Years: | 7% |
Last Year: | 15% |
Balance Sheet
Figures in Rs. Crores
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 | 0.70 | 1.40 | 1.49 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 10.14 | 10.14 | 10.14 |
Reserves | 8.51 | 8.69 | 10.84 | 18.00 | 20.92 | 24.26 | 25.97 | 26.50 | 26.81 | 19.22 | 20.01 | 24.72 |
Preference Capital | 0.09 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
21.79 | 26.46 | 23.98 | 17.36 | 22.66 | 26.04 | 28.61 | 31.27 | 31.11 | 35.13 | 31.30 | 30.21 | |
15.02 | 19.83 | 43.34 | 28.74 | 26.08 | 40.10 | 34.61 | 25.77 | 24.32 | 17.41 | 23.35 | 13.93 | |
Total Liabilities | 46.02 | 56.38 | 79.65 | 66.13 | 71.69 | 92.43 | 91.22 | 85.57 | 84.27 | 81.90 | 84.80 | 79.00 |
3.20 | 3.16 | 2.99 | 2.73 | 2.52 | 2.44 | 2.24 | 2.22 | 2.19 | 2.02 | 1.93 | 1.46 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
42.82 | 53.22 | 75.98 | 63.40 | 69.17 | 89.99 | 88.98 | 83.35 | 82.08 | 79.88 | 82.87 | 77.54 | |
Total Assets | 46.02 | 56.38 | 79.65 | 66.13 | 71.69 | 92.43 | 91.22 | 85.57 | 84.27 | 81.90 | 84.80 | 79.00 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.24 | 4.28 | 5.90 | -1.69 | 10.80 | -1.75 | -4.06 | -4.56 | 1.63 | -3.56 | 8.41 | 7.04 | |
0.39 | -0.26 | 0.04 | 0.25 | 0.24 | 0.08 | 0.21 | 0.04 | 0.07 | 0.26 | 0.20 | 3.60 | |
-1.97 | -3.76 | -5.33 | 1.90 | -8.07 | 1.54 | 2.89 | 3.88 | -1.44 | 1.95 | -8.39 | -2.09 | |
Net Cash Flow | -1.34 | 0.26 | 0.61 | 0.45 | 2.96 | -0.12 | -0.96 | -0.63 | 0.26 | -1.35 | 0.22 | 8.55 |
Ratios
Figures in Rs. Crores
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 | 168.59 | 143.20 | 77.05 | 95.97 | 145.60 | 217.25 | 140.82 | 261.61 | 296.36 | 242.58 | 212.66 | 74.39 |
Inventory Days | 29.49 | 40.57 | 79.19 | 23.34 | 21.95 | 47.69 | 67.87 | 299.33 | 229.13 | 230.70 | 246.82 | 103.21 |
Days Payable | 123.08 | 156.66 | 165.81 | 118.80 | 177.08 | 264.68 | 248.24 | 484.96 | 372.26 | 254.69 | 361.87 | 98.51 |
Cash Conversion Cycle | 75.00 | 27.12 | -9.56 | 0.50 | -9.54 | 0.27 | -39.55 | 75.97 | 153.23 | 218.59 | 97.61 | 79.10 |
Working Capital Days | 125.07 | 151.35 | 64.99 | 74.62 | 102.14 | 134.93 | 181.75 | 440.38 | 468.06 | 454.52 | 350.03 | 219.47 |
ROCE % | 14.32% | 12.96% | 17.98% | 19.24% | 19.40% | 17.19% | 12.08% | 6.43% | 4.64% | 5.05% | 7.04% |
Documents
Announcements
-
Copy of Newspaper Publication
3 July 2024 - HEC Infra Projects Limited has informed about Copy of Newspaper Publication
-
Notice Of Shareholders Meetings-XBRL
2 July 2024 - HEC INFRA PROJECTS LIMITED has informed about Notice of Shareholders Meeting for Annual General Meeting to be held on 30-Jul-2024
-
Shareholders meeting
2 July 2024 - HEC Infra Projects Limited has informed regarding Notice of Annual General Meeting to be held on July 30, 2024
-
Book Closure
1 July 2024 - Register of Members & Share Transfer Books of the Company will remain closed from 24-Jul-2024 to 30-Jul-2024 for the purpose of Meeting.
-
Updates
1 July 2024 - HEC Infra Projects Limited has informed regarding 'e-voting and cut off date for entitlement of voting rights and intimation of agm date'.
Business Overview:[1]
Company is an EPC contractor which provides SITC services to multiple governments and private entities. HEC is registered ‘Class A’ EPC contractor with Roads and Building Department of Govt of Gujarat and a Class-1 registered contractor with Central Public Works Department. It has also been awarded contractor license from GETCO. Company works in the field of Electrical, Electro-Mechanical, Civil and Instrumentation work and offers integrated solutions and end-to-end services ranging from design, supply, installation and commissioning of overhead transmission lines, substations, underground cable lying, Switchyard, Water pumping stations, Lighting systems, Industrial and commercial electrification, solar PV plants, battery energy storage system and mini / micro grid Solar projects. Company has executed projects on Turnkey basis for Switchyard up to 220 KV, Overhead transmission line up to 220 KV, and underground cable laying up to 66 KV, Air insulated substations up to 220KV and SCADA systems.