Housing Development & Infrastructure Ltd

H D I L Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Housing Development & Infrastructure Ltd

₹ 1.72 -1.15%
03 Jul 1:03 p.m.
hdil.in BSE: 532873 NSE: HDIL
About

Incorporated in 1996, Housing Development & Infrastructure Limited is engaged in real estate construction and development of own or leased property.

Key Points

Business Overview:[1]
HDIL is a real estate development co., with significant operations in the Mumbai Metropolitan Region. The company has completed more than 100 million sq. ft. of construction in all verticals of real estate including residential, commercial and retail projects, to slum rehabilitation to land development, etc.

Website BSE NSE - BZ
  • Market Cap ₹ 81.5 Cr.
  • Current Price ₹ 1.72
  • High / Low ₹ 3.38 / 1.70
  • Stock P/E
  • Book Value ₹ -48.5
  • Dividend Yield 0.00 %
  • ROCE -0.11 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • Earnings include an other income of Rs.1.58 Cr.
  • Company has high debtors of 4,367 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

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
0.30 0.27 0.36 0.41 0.44 0.38 0.82 18.73 0.42 14.41 0.41 0.41 0.41
2.23 2.16 13.08 2.02 1.87 1.88 5.25 20.58 2.64 7.46 2.95 2.67 2.64
Operating Profit -1.93 -1.89 -12.72 -1.61 -1.43 -1.50 -4.43 -1.85 -2.22 6.95 -2.54 -2.26 -2.23
OPM % -643.33% -700.00% -3,533.33% -392.68% -325.00% -394.74% -540.24% -9.88% -528.57% 48.23% -619.51% -551.22% -543.90%
0.24 0.29 0.34 0.23 0.30 0.37 0.37 0.89 0.46 0.29 0.53 0.41 0.35
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.60 0.60 0.94 0.66 0.66 0.65 0.65 0.65 0.65 0.65 0.59 0.59 0.59
Profit before tax -2.29 -2.20 -13.32 -2.04 -1.79 -1.78 -4.71 -1.61 -2.41 6.59 -2.60 -2.44 -2.47
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-2.29 -2.19 -13.33 -2.04 -1.79 -1.78 -4.72 -1.61 -2.41 6.60 -2.60 -2.43 -2.47
EPS in Rs -0.05 -0.05 -0.28 -0.04 -0.04 -0.04 -0.10 -0.03 -0.05 0.14 -0.05 -0.05 -0.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
770.79 1,005.25 1,168.45 710.81 387.75 583.76 414.19 0.85 0.64 1.31 2.05 33.96 15.64
167.13 389.14 525.64 229.95 68.17 286.00 897.92 11.53 11.92 19.75 11.01 33.60 15.72
Operating Profit 603.66 616.11 642.81 480.86 319.58 297.76 -483.73 -10.68 -11.28 -18.44 -8.96 0.36 -0.08
OPM % 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% 1.06% -0.51%
169.60 85.69 20.27 35.37 14.61 17.43 -13,393.32 1.22 1.52 1.37 1.27 2.16 1.58
Interest 509.93 387.55 368.92 300.33 267.97 191.92 110.96 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 7.80 6.71 7.74 7.34 6.77 5.39 8.61 2.73 2.52 2.73 2.62 2.53 2.42
Profit before tax 255.53 307.54 286.42 208.56 59.45 117.88 -13,996.62 -12.19 -12.28 -19.80 -10.31 -0.01 -0.92
Tax % 4.18% 26.40% -18.87% 15.98% -60.34% 18.40% -0.21% 0.00% 0.00% 0.00% 0.00% 0.00%
244.85 226.33 340.46 175.25 95.33 96.18 -13,967.31 -12.18 -12.29 -19.80 -10.32 -0.01 -0.90
EPS in Rs 5.84 5.40 8.13 4.04 2.20 2.12 -294.67 -0.26 -0.26 -0.42 -0.22 -0.00 -0.01
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: -29%
5 Years: -39%
3 Years: 276%
TTM: -23%
Compounded Profit Growth
10 Years: %
5 Years: 15%
3 Years: 26%
TTM: 92%
Stock Price CAGR
10 Years: -34%
5 Years: -21%
3 Years: -13%
1 Year: -48%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 419.00 419.00 419.00 434.00 434.00 454.00 474.00 474.00 474.00 474.00 474.00 474.00 474.00
Reserves 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 -2,768.94 -2,773.84
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 2,483.64 2,483.64
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 3,758.86 3,756.08
Total Liabilities 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 3,947.56 3,939.88
174.85 119.07 130.77 224.39 217.56 212.05 212.83 209.88 207.35 204.40 201.89 199.55 198.38
CWIP 1.34 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 843.72 1,236.45 1,212.87 1,092.02 1,084.22 789.87 490.38 490.38 490.38 490.38 490.38 489.91 489.91
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 3,258.10 3,251.59
Total Assets 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 3,947.56 3,939.88

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,042.13 499.29 396.91 158.31 374.05 -145.34 -1,017.90 -4.05 -0.04 -2.03 10.21 -0.41
181.10 105.36 19.33 37.35 18.40 305.08 132.29 0.00 0.37 0.28 0.00 0.00
-1,211.15 -622.32 -480.43 -227.16 -392.40 -160.88 868.30 3.97 2.49 0.05 0.00 0.00
Net Cash Flow 12.08 -17.67 -64.20 -31.49 0.06 -1.13 -17.31 -0.08 2.83 -1.70 10.21 -0.41
Free Cash Flow 1,033.20 496.74 400.00 167.39 374.11 -145.23 -1,017.79 -3.89 -0.02 -1.75 10.21 -0.41
CFO/OP 171% 82% 64% 34% 118% -48% 205% 37% -1% 10% -115% -81%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 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 4,367.32
Inventory Days 81,580.62 16,138.73 10,065.83 30,632.59 18,219.84 1,193.60 45,158.76
Days Payable 3,027.40 594.50 412.16 1,204.33 683.79 165.87 6,712.79
Cash Conversion Cycle 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 42,813.29
Working Capital Days 4,517.63 3,399.13 3,397.13 5,655.20 9,645.67 6,639.52 -2,605.52 -208,217.47 -282,344.61 -834,256.26 -536,172.54 -32,330.55
ROCE % 5.51% 5.14% 5.09% 3.82% 2.47% 2.35% -7.16% -5.21% -5.49% -9.60% -5.37% -0.11%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
Assets Under Management (Loans Under Management)
INR crore

Log in to view insights

Please log in to see hidden values.

Login
Number of Outlets (incl. HSPL)
count
Individual Loan Book (On-book)
INR crore
Loans Sold/Assigned to HDFC Bank
INR crore
Average Individual Loan Size (Ticket Size)
INR lac
Cumulative Housing Units Financed
million
HSPL Share of Individual Loan Sourcing
%
Number of Employees
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019
34.25% 36.49% 36.49% 36.49% 36.49% 36.49% 36.49% 36.49% 36.49% 39.28% 39.28% 41.85%
46.30% 42.64% 44.86% 42.32% 33.98% 26.07% 17.78% 14.80% 14.18% 13.27% 17.16% 16.63%
1.52% 1.62% 1.43% 1.87% 4.13% 4.41% 6.29% 1.23% 0.89% 0.60% 0.62% 0.67%
17.93% 19.25% 17.23% 19.32% 25.40% 33.04% 39.44% 47.48% 48.44% 46.84% 42.94% 40.86%
No. of Shareholders 1,94,4242,07,6372,02,8542,02,4372,24,7942,36,3812,55,0572,60,6632,57,7252,57,5782,57,2592,53,368

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP