H.G. Infra Engineering Ltd

H.G. Infra Engg. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

H.G. Infra Engineering Ltd

₹ 1,467 -1.24%
13 Dec 2:22 p.m.
hginfra.com BSE: 541019 NSE: HGINFRA
About

H.G. Infra Engineering Limited (HGIEL) is an Indian Road Infrastructure Company engaged in the business of Engineering, Procurement and Construction (EPC) Services, Maintenance of roads, bridges, flyovers and other infrastructure contract works. [1]

Key Points

Services
The Co is majorly engaged in road construction activities through EPC Business with selective focus on Hybrid Annuity Model (HAM) Projects. The Co is also pre-qualified to independently bid for large EPC Projects and HAM Projects. [1]

Website BSE NSE
  • Market Cap ₹ 9,547 Cr.
  • Current Price ₹ 1,467
  • High / Low ₹ 1,880 / 805
  • Stock P/E 18.2
  • Book Value ₹ 413
  • Dividend Yield 0.10 %
  • ROCE 24.1 %
  • ROE 24.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 32.8% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 27.4%

Cons

  • Promoter holding has decreased over last quarter: -2.75%

* 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: Construction

Part of Nifty Microcap 250 Nifty Total Market BSE SmallCap BSE Industrials BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
785 958 1,065 1,106 796 1,185 1,535 1,351 955 1,365 1,708 1,528 902
630 773 872 907 635 947 1,238 1,070 734 1,136 1,376 1,216 683
Operating Profit 155 185 192 199 161 238 297 281 220 228 333 312 220
OPM % 20% 19% 18% 18% 20% 20% 19% 21% 23% 17% 19% 20% 24%
1 2 3 4 4 4 7 6 3 22 6 4 4
Interest 28 30 34 34 33 40 47 52 59 57 48 57 62
Depreciation 21 22 22 20 24 26 26 31 35 37 38 35 36
Profit before tax 107 136 139 148 108 177 231 203 129 156 252 225 125
Tax % 30% 26% 25% 26% 24% 26% 26% 26% 26% 35% 25% 28% 36%
75 101 104 109 82 131 171 150 96 102 190 163 81
EPS in Rs 11.43 15.43 15.95 16.79 12.57 20.08 26.23 23.08 14.75 15.66 29.16 24.95 12.39
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
741 1,056 1,393 2,014 2,217 2,610 3,751 4,622 5,378 5,503
663 932 1,185 1,710 1,864 2,125 3,040 3,727 4,315 4,411
Operating Profit 78 124 208 305 353 484 711 895 1,064 1,093
OPM % 11% 12% 15% 15% 16% 19% 19% 19% 20% 20%
2 3 5 14 14 6 6 19 34 35
Interest 16 19 40 49 60 94 118 154 217 225
Depreciation 18 26 54 75 76 84 85 96 141 145
Profit before tax 46 83 119 194 231 312 515 665 740 758
Tax % 35% 36% 29% 34% 28% 24% 26% 26% 27%
30 53 84 127 167 237 380 493 539 535
EPS in Rs 16.75 29.64 12.93 19.54 25.57 36.31 58.31 75.68 82.64 82.16
Dividend Payout % 0% 0% 4% 3% 0% 2% 2% 2% 0%
Compounded Sales Growth
10 Years: %
5 Years: 22%
3 Years: 27%
TTM: 9%
Compounded Profit Growth
10 Years: %
5 Years: 33%
3 Years: 30%
TTM: -4%
Stock Price CAGR
10 Years: %
5 Years: 45%
3 Years: 35%
1 Year: 78%
Return on Equity
10 Years: %
5 Years: 27%
3 Years: 27%
Last Year: 24%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 18 18 65 65 65 65 65 65 65 65
Reserves 105 158 476 598 761 997 1,371 1,857 2,390 2,625
123 204 408 380 520 768 1,184 1,910 1,513 2,447
153 192 535 529 869 850 660 1,074 1,435 1,523
Total Liabilities 398 572 1,484 1,573 2,216 2,680 3,280 4,906 5,403 6,660
116 204 412 462 483 484 459 635 742 747
CWIP 5 1 9 0 11 2 2 72 14 312
Investments 0 0 0 3 0 0 0 10 10 11
277 367 1,064 1,108 1,722 2,195 2,819 4,189 4,637 5,590
Total Assets 398 572 1,484 1,573 2,216 2,680 3,280 4,906 5,403 6,660

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
64 -8 66 36 71 -322 -139 -311
-114 -446 9 -85 -103 -66 -378 17
62 443 -78 71 152 293 562 319
Net Cash Flow 13 -11 -3 21 120 -95 44 26

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 46 63 113 111 113 81 62 58 46
Inventory Days 56 44 71 43 52 37 40 48
Days Payable 66 78 187 222 128 88 123 135
Cash Conversion Cycle 36 29 -3 111 -66 5 11 -26 -41
Working Capital Days 50 28 51 66 113 101 85 96 102
ROCE % 33% 24% 24% 24% 26% 28% 25% 24%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
74.53% 74.53% 74.53% 74.53% 74.53% 74.53% 74.53% 74.53% 74.53% 74.53% 74.53% 71.77%
1.26% 0.74% 0.58% 0.62% 0.57% 1.34% 1.59% 1.67% 1.56% 1.68% 2.04% 2.60%
13.94% 14.07% 14.16% 13.86% 14.04% 14.01% 13.14% 13.05% 12.45% 12.50% 12.13% 12.70%
10.27% 10.66% 10.73% 10.99% 10.87% 10.12% 10.73% 10.74% 11.47% 11.30% 11.30% 12.92%
No. of Shareholders 56,36363,36568,72770,95061,72561,42875,48477,39078,47585,5961,04,6921,33,154

* 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