HEC Infra Projects Ltd

AI
HEC Infra Proj. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

HEC Infra Projects Ltd

₹ 115 -0.16%
25 Sep - close price
hecprojects.in NSE: HECPROJECT
About

HEC Infra Projects Ltd is an Ahmedabad-
based, asset-light EPC contractor providing design, engineering, procurement, installation, testing, commissioning and O&M for the transmission /substations/cabling, water pumping, solar, lighting and ELV systems. Capabilities include projects up to 220-kV switchyards/transmission lines, 66-kV underground cabling, AIS substations,
SCADA and associated civil & instrumentation works. [1]

Key Points

Business model:[1]
HEC undertakes SITC/EPC contracts from design and procurement through construction, testing and commissioning, along with selective O&M. Long-term contract revenue is recognised over time, while uncertified work remains WIP until customer-approved milestones establish payment rights.

Website NSE
  • Market Cap ₹ 125 Cr.
  • Current Price ₹ 115
  • High / Low ₹ 160 / 92.1
  • Stock P/E 9.92
  • Book Value ₹ 60.7
  • Dividend Yield 0.00 %
  • ROCE 21.4 %
  • ROE 21.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 110% CAGR over last 5 years
  • Debtor days have improved from 96.2 to 55.4 days.
  • Company's working capital requirements have reduced from 92.2 days to 40.4 days

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend

* 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

Industrials Construction Construction Civil Construction

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
13.26 15.27 17.09 28.18 18.02 20.04 27.54 46.50 27.91 40.50 57.35 50.73 31.12
12.45 13.95 15.76 26.40 16.80 18.86 24.91 38.79 25.31 36.96 52.44 41.63 28.39
Operating Profit 0.81 1.32 1.33 1.78 1.22 1.18 2.63 7.71 2.60 3.54 4.91 9.10 2.73
OPM % 6.11% 8.64% 7.78% 6.32% 6.77% 5.89% 9.55% 16.58% 9.32% 8.74% 8.56% 17.94% 8.77%
0.09 0.08 3.01 0.18 0.23 0.70 0.25 1.01 0.01 0.32 0.42 0.79 0.29
Interest 0.58 0.70 0.51 0.03 0.25 0.70 0.87 1.26 0.73 0.88 1.40 0.93 1.42
Depreciation 0.06 0.06 0.05 0.00 0.10 0.10 0.09 -0.10 0.14 -0.07 0.04 0.04 0.04
Profit before tax 0.26 0.64 3.78 1.93 1.10 1.08 1.92 7.56 1.74 3.05 3.89 8.92 1.56
Tax % 26.92% 0.00% 0.00% 86.53% 22.73% -13.89% 25.52% 24.87% 23.56% 26.56% 24.94% 31.61% 12.82%
0.20 0.64 3.78 0.26 0.84 1.23 1.43 5.67 1.33 2.23 2.92 6.10 1.37
EPS in Rs 0.20 0.63 3.73 0.26 0.83 1.21 1.41 5.23 1.23 2.06 2.69 5.63 1.26
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
125 116 83 82 80 39 38 44 52 74 112 176 180
119 109 76 74 74 36 35 41 48 68 98 156 159
Operating Profit 6 7 8 8 6 3 2 3 3 5 14 20 20
OPM % 5% 6% 9% 10% 7% 8% 6% 6% 6% 7% 12% 11% 11%
1 1 1 1 1 1 1 1 1 3 1 2 2
Interest 3 3 3 4 4 3 3 3 3 2 3 4 5
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 4 4 5 5 3 1 0 1 1 7 12 18 17
Tax % 33% 35% 35% 32% 26% 28% -94% 9% 34% 29% 21% 28%
2 3 3 3 2 1 0 1 1 5 9 13 13
EPS in Rs 3.34 2.52 3.13 3.31 1.93 0.53 0.31 0.50 0.78 4.66 8.53 11.63 11.64
Dividend Payout % 6% 8% 6% 6% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: 36%
3 Years: 51%
TTM: 47%
Compounded Profit Growth
10 Years: 17%
5 Years: 110%
3 Years: 152%
TTM: 31%
Stock Price CAGR
10 Years: %
5 Years: 27%
3 Years: 38%
1 Year: -18%
Return on Equity
10 Years: 11%
5 Years: 13%
3 Years: 18%
Last Year: 21%

Balance Sheet

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 1 2 2 2 2 2 2 10 10 10 11 11
Reserves 11 18 21 24 26 26 27 19 20 25 42 55
24 17 23 26 29 31 31 35 31 30 38 44
43 29 26 40 35 26 24 17 23 14 18 25
Total Liabilities 80 66 72 92 91 86 84 82 85 79 109 135
3 3 3 2 2 2 2 2 2 1 1 1
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 1 0 0 0 0 0 0 0 0 0 0 0
76 63 69 90 89 83 82 80 83 78 108 134
Total Assets 80 66 72 92 91 86 84 82 85 79 109 135

Cash Flows

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
6 -2 11 -2 -4 -5 2 -4 7 7 -33 3
0 0 0 0 0 0 0 0 0 4 7 -5
-5 2 -8 2 3 4 -1 2 -7 -2 15 3
Net Cash Flow 1 0 3 -0 -1 -1 0 -1 0 9 -11 0
Free Cash Flow 6 -2 11 -2 -4 -5 1 -4 7 10 -33 3
CFO/OP 94% -5% 163% -2% -60% -138% 64% -133% 221% 169% -218% 30%

Ratios

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 77 96 146 217 141 262 296 243 226 74 159 55
Inventory Days 79 23 22 48 68 299 229 231 247 103 77 155
Days Payable 166 119 177 265 248 485 372 255 362 99 100 60
Cash Conversion Cycle -10 0 -10 0 -40 76 153 219 111 79 136 151
Working Capital Days 11 33 24 61 112 305 357 361 306 192 44 40
ROCE % 18% 19% 19% 17% 12% 6% 5% 5% 7% 8% 19% 21%

Insights

In beta
Jan 2016 Aug 2017 Aug 2018 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Unexecuted Order Book
₹ Cr

Log in to view insights

Please log in to see hidden values.

Login
Employees on Rolls
count
Government Share of Order Book
%
New Orders Inflow
₹ Cr
Order Book by EPC Vertical
₹ Cr
Projects Under Execution
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
73.20% 73.20% 73.20% 73.20% 73.20% 73.20% 74.93% 74.93% 74.93% 74.93% 74.93% 74.93%
8.52% 8.52% 8.52% 8.52% 8.52% 5.86% 5.48% 5.48% 5.48% 5.48% 0.00% 0.00%
18.27% 18.27% 18.27% 18.27% 18.27% 20.94% 19.58% 19.58% 19.58% 19.58% 25.07% 25.07%
No. of Shareholders 1,5792,2222,2273,1803,7623,9273,7074,0653,9373,8464,0113,961

* 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

Credit ratings

Concalls