Housing Development & Infrastructure Ltd

Housing Development & Infrastructure is engaged primarily in the business of real estate construction, development and other related activities.

  • Market Cap: 104.28 Cr.
  • Current Price: 2.20
  • 52 weeks High / Low 27.90 / 1.38
  • Book Value: 250.86
  • Stock P/E: 1.16
  • Dividend Yield: 0.00 %
  • ROCE: 2.97 %
  • ROE: 0.91 %
  • Sales Growth (3Yrs): -15.00 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Pros:
Stock is trading at 0.01 times its book value
Company is expected to give good quarter
Promoter holding has increased by 2.57% over last quarter.
Cons:
Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
The company has delivered a poor growth of -3.81% over past five years.
Company has a low return on equity of 1.09% for last 3 years.
Contingent liabilities of Rs.2010.42 Cr.
Company has high debtors of 215.56 days.

Peer Comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
219 112 132 86 162 99 41 167 300 222 30 93
75 -43 -24 -13 59 -22 -39 66 162 125 -34 20
Operating Profit 144 155 157 99 102 121 80 100 138 97 64 72
OPM % 66% 138% 119% 115% 63% 122% 194% 60% 46% 44% 214% 78%
Other Income 5 4 21 4 2 2 7 5 4 4 5 4
Interest 109 104 100 92 86 95 76 73 74 76 58 65
Depreciation 2 2 2 2 2 2 2 2 1 1 1 1
Profit before tax 38 53 76 9 16 27 9 30 67 24 9 11
Tax % 1% 25% 20% 12% -272% 29% 4% 19% 19% 17% 18% 22%
Net Profit 37 40 61 8 61 19 8 25 54 20 7 8
EPS in Rs 0.86 0.93 1.40 0.17 1.40 0.43 0.22 0.57 1.20 0.42 0.17 0.18
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
2,380 1,728 1,502 1,865 2,009 1,025 872 1,022 1,170 724 388 718 644
689 414 234 202 506 -249 -22 216 391 111 -15 319 273
Operating Profit 1,691 1,315 1,268 1,664 1,503 1,274 894 807 779 613 403 399 371
OPM % 71% 76% 84% 89% 75% 124% 102% 79% 67% 85% 104% 56% 58%
Other Income 53 54 33 27 47 -403 81 61 20 35 14 17 17
Interest 141 595 524 625 626 693 708 554 514 428 349 281 272
Depreciation 1 3 72 84 86 85 79 15 8 8 7 5 5
Profit before tax 1,602 771 705 981 839 94 189 298 276 212 60 130 111
Tax % 12% -2% 20% 16% 3% 22% 6% 27% -19% 16% -58% 19%
Net Profit 1,410 787 567 822 810 73 178 219 329 179 96 106 90
EPS in Rs 50.52 28.55 15.79 19.80 19.33 1.75 4.24 5.22 7.86 4.12 2.21 2.34 1.97
Dividend Payout % 8% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-8.41%
5 Years:-3.81%
3 Years:-15.00%
TTM:37.53%
Compounded Profit Growth
10 Years:-18.14%
5 Years:-4.78%
3 Years:-31.64%
TTM:-20.40%
Stock Price CAGR
10 Years:-38.88%
5 Years:-54.72%
3 Years:-67.66%
1 Year:-89.95%
Return on Equity
10 Years:3.64%
5 Years:1.61%
3 Years:1.09%
Last Year:0.91%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
214 275 359 415 419 419 419 419 419 434 434 454
Reserves 3,427 4,146 6,606 8,813 9,891 9,964 10,140 10,386 10,723 11,042 11,139 11,375
Borrowings 3,113 4,143 4,102 4,320 4,096 4,019 3,511 3,236 2,895 2,521 2,269 1,997
750 672 960 2,604 2,857 2,915 2,818 3,580 3,610 4,288 4,680 4,312
Total Liabilities 7,504 9,237 12,027 16,151 17,263 17,317 16,889 17,620 17,646 18,285 18,522 18,137
64 108 442 448 375 291 229 120 131 225 218 212
CWIP 5 15 22 91 7 8 7 0 0 0 0 0
Investments 191 249 243 52 58 77 65 168 136 25 25 25
7,244 8,866 11,320 15,560 16,823 16,939 16,588 17,333 17,379 18,035 18,278 17,900
Total Assets 7,504 9,237 12,027 16,151 17,263 17,317 16,889 17,620 17,646 18,285 18,522 18,137

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-3,953 -1,100 -917 -1,412 815 721 1,166 708 698 616 425 385
-26 -73 -332 -285 26 14 78 84 18 37 18 12
4,323 897 1,965 1,142 -843 -770 -1,215 -830 -777 -688 -455 -402
Net Cash Flow 344 -275 716 -555 -3 -35 29 -38 -61 -35 -12 -5

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 44% 18% 13% 13% 10% 9% 6% 6% 6% 5% 3% 3%
Debtor Days 9 35 49 71 158 287 160 109 82 155 403 216
Inventory Turnover 0.70 0.28 0.19 0.18 0.17 0.09 0.07 0.08 0.09 0.05 0.03 0.05