Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:04 am
Author: Getaka|Social: XLinkedIn

Housing Development & Infrastructure Ltd (HDIL): Intrinsic Value & Share Price Analysis

Fair Value

₹89.05Undervalued by 4,374.87%vs CMP ₹1.99

P/E (15.0) × ROE (15.0%) × BV (₹48.50) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹58.60Undervalued by 2,844.72%vs CMP ₹1.99
MoS: +96.6% (Strong)Confidence: 28/100 (Low)Models: 1 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹93.1163%Under (+4578.9%)
Revenue MultipleRevenue₹1.0738%Over (-46.2%)
Consensus (2 models)₹58.60100%Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 4.6% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

46
Housing Development & Infrastructure Ltd (HDIL) scores 46/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health30/100 · Weak
ROCE 0.1% WeakROE 0.0% WeakD/E 0.25 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money80/100 · Strong
FII holding up 2.45% (6mo) AccumulatingPromoter increased by 2.57% Positive
Earnings Quality65/100 · Strong
OPM expanding (-1,585% → -218%) Improving
Quarterly Momentum25/100 · Weak
Revenue (4Q): -23% YoY DecliningOPM: -543.9% (down 15.3% YoY) Margin pressure
Industry Rank50/100 · Moderate
ROCE 0.1% vs industry 16.4% Below peers3Y sales CAGR: 276% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Housing Development & Infrastructure Ltd (HDIL) Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
40/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 36.6 | ROCE 0.1% | ROE 0.0% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.25x | IntCov 0.0x | Current 3.02x | Borrow/Reserve N/A
Cash Flow Reliability
86/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹0 Cr | CFO/NP N/A
Ownership Accumulation
+25
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.53 pp | DII +0.05 pp | Prom +2.57 pp
Business Momentum
+29
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales 0.0% | Q NP -1.6% | Q OPM +7.3 pp
Derived FieldValueHow it is derived
Valuation Gap %+2,844.7%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.53 ppLatest FII% minus previous FII%
DII Change+0.05 ppLatest DII% minus previous DII%
Promoter Change+2.57 ppLatest promoter% minus previous promoter%
Shareholder Count Change-3,891Latest shareholder count minus previous count
Quarterly Sales Change0.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-1.6%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+7.3 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:04 am

Market Cap 94.3 Cr.
Current Price 1.99
Intrinsic Value₹58.60
High / Low 4.11/1.84
Stock P/E
Book Value 48.5
Dividend Yield0.00 %
ROCE0.11 %
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Housing Development & Infrastructure Ltd (HDIL)

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Modern Engineering and Projects Ltd 53.3 Cr. 34.5 49.9/24.83.05 39.40.00 %20.5 %25.9 % 10.0
Modis Navnirman Ltd 588 Cr. 300 409/22071.7 46.50.00 %12.9 %9.88 % 10.0
Modulex Construction Technologies Ltd 130 Cr. 18.3 30.4/17.0 44.70.00 %2.51 %1.54 % 10.0
MPDL Ltd 25.6 Cr. 34.6 60.6/29.4 1270.00 %2.87 %4.16 % 10.0
IITL Projects Ltd 21.5 Cr. 43.0 73.9/36.015.6 2.120.00 %16.6 %% 10.0
Industry Average3,374.20 Cr159.1236.56125.440.20%16.37%21.40%21.58

All Competitor Stocks of Housing Development & Infrastructure Ltd (HDIL)

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 0.300.270.360.410.440.380.8218.730.4214.410.410.410.41
Expenses 2.232.1613.082.021.871.885.2520.582.647.462.952.672.64
Operating Profit -1.93-1.89-12.72-1.61-1.43-1.50-4.43-1.85-2.226.95-2.54-2.26-2.23
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%
Other Income 0.240.290.340.230.300.370.370.890.460.290.530.410.35
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.600.600.940.660.660.650.650.650.650.650.590.590.59
Profit before tax -2.29-2.20-13.32-2.04-1.79-1.78-4.71-1.61-2.416.59-2.60-2.44-2.47
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%
Net Profit -2.29-2.19-13.33-2.04-1.79-1.78-4.72-1.61-2.416.60-2.60-2.43-2.47
EPS in Rs -0.05-0.05-0.28-0.04-0.04-0.04-0.10-0.03-0.050.14-0.05-0.05-0.05

Last Updated: February 5, 2026, 3:39 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 10:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 770.791,005.251,168.45710.81387.75583.76414.190.850.641.312.0533.9615.64
Expenses 167.13389.14525.64229.9568.17286.00897.9211.5311.9219.7511.0133.6015.72
Operating Profit 603.66616.11642.81480.86319.58297.76-483.73-10.68-11.28-18.44-8.960.36-0.08
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%
Other Income 169.6085.6920.2735.3714.6117.43-13,393.321.221.521.371.272.161.58
Interest 509.93387.55368.92300.33267.97191.92110.960.000.000.000.000.000.00
Depreciation 7.806.717.747.346.775.398.612.732.522.732.622.532.42
Profit before tax 255.53307.54286.42208.5659.45117.88-13,996.62-12.19-12.28-19.80-10.31-0.01-0.92
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%
Net Profit 244.85226.33340.46175.2595.3396.18-13,967.31-12.18-12.29-19.80-10.32-0.01-0.90
EPS in Rs 5.845.408.134.042.202.12-294.67-0.26-0.26-0.42-0.22-0.00-0.01
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%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-7.56%50.43%-48.53%-45.60%0.89%-14622.05%99.91%-0.90%-61.11%47.88%99.90%
Change in YoY Net Profit Growth (%)0.00%57.99%-98.95%2.92%46.50%-14622.94%14721.97%-100.82%-60.20%108.99%52.02%

Housing Development & Infrastructure Ltd (HDIL) has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-45%
5 Years:-68%
3 Years:34%
TTM:2062%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:4%
TTM:88%
Stock Price CAGR
10 Years:-25%
5 Years:-12%
3 Years:-21%
1 Year:-36%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 6:30 am

Balance Sheet

Last Updated: February 1, 2026, 12:48 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 419.00419.00419.00434.00434.00454.00474.00474.00474.00474.00474.00474.00474.00
Reserves 10,006.2110,236.0610,576.7010,886.5111,024.7911,261.72-2,714.06-2,726.24-2,738.53-2,758.61-2,768.93-2,768.94-2,773.84
Borrowings 2,441.832,206.462,015.511,975.671,706.041,504.052,477.122,481.092,483.592,483.642,483.642,483.642,483.64
Other Liabilities 2,922.253,135.752,756.512,557.103,045.502,864.483,737.503,741.733,747.093,764.233,777.073,758.863,756.08
Total Liabilities 15,789.2915,997.2715,767.7215,853.2816,210.3316,084.253,974.563,970.583,966.153,963.263,965.783,947.563,939.88
Fixed Assets 174.85119.07130.77224.39217.56212.05212.83209.88207.35204.40201.89199.55198.38
CWIP 1.340.000.000.000.000.000.000.000.000.000.000.000.00
Investments 843.721,236.451,212.871,092.021,084.22789.87490.38490.38490.38490.38490.38489.91489.91
Other Assets 14,769.3814,641.7514,424.0814,536.8714,908.5515,082.333,271.353,270.323,268.423,268.483,273.513,258.103,251.59
Total Assets 15,789.2915,997.2715,767.7215,853.2816,210.3316,084.253,974.563,970.583,966.153,963.263,965.783,947.563,939.88

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1,042.13499.29396.91158.31374.05-145.34-1,017.90-4.05-0.04-2.0310.21-0.41
Cash from Investing Activity + 181.10105.3619.3337.3518.40305.08132.290.000.370.280.000.00
Cash from Financing Activity + -1,211.15-622.32-480.43-227.16-392.40-160.88868.303.972.490.050.000.00
Net Cash Flow 12.08-17.67-64.20-31.490.06-1.13-17.31-0.082.83-1.7010.21-0.41
Free Cash Flow 1,033.20496.74400.00167.39374.11-145.23-1,017.79-3.89-0.02-1.7510.21-0.41
CFO/OP 171%82%64%34%118%-48%205%37%-1%10%-115%-81%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow601.66614.11640.81479.86318.58296.76-485.73-12.68-13.28-20.44-10.96-1.64

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 120.7569.3450.97134.51360.00236.86360.05174,938.06229,653.44112,587.1870,989.834,367.32
Inventory Days 81,580.6216,138.7310,065.8330,632.5918,219.841,193.6045,158.76
Days Payable 3,027.40594.50412.161,204.33683.79165.876,712.79
Cash Conversion Cycle 78,673.9715,613.579,704.6429,562.77360.0017,772.911,387.78174,938.06229,653.44112,587.1870,989.8342,813.29
Working Capital Days 4,517.633,399.133,397.135,655.209,645.676,639.52-2,605.52-208,217.47-282,344.61-834,256.26-536,172.54-32,330.55
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%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019
Promoters 34.25%36.49%36.49%36.49%36.49%36.49%36.49%36.49%36.49%39.28%39.28%41.85%
FIIs 46.30%42.64%44.86%42.32%33.98%26.07%17.78%14.80%14.18%13.27%17.16%16.63%
DIIs 1.52%1.62%1.43%1.87%4.13%4.41%6.29%1.23%0.89%0.60%0.62%0.67%
Public 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

Shareholding Pattern Chart

No. of Shareholders

Housing Development & Infrastructure Ltd (HDIL): Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 19Mar 18Mar 17Mar 16Mar 15
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 2.332.234.168.195.20
Diluted EPS (Rs.) 2.332.224.168.195.20
Cash EPS (Rs.) 2.462.364.298.055.58
Book Value[Excl.RevalReserv]/Share (Rs.) 262.01267.72264.59266.08258.04
Book Value[Incl.RevalReserv]/Share (Rs.) 262.01267.72264.59266.08258.04
Revenue From Operations / Share (Rs.) 15.828.9316.6827.9124.40
PBDIT / Share (Rs.) 9.179.6014.9219.0420.68
PBIT / Share (Rs.) 9.059.4414.7418.8520.32
PBT / Share (Rs.) 2.871.394.886.587.11
Net Profit / Share (Rs.) 2.342.204.127.865.22
NP After MI And SOA / Share (Rs.) 2.342.204.127.865.22
PBDIT Margin (%) 57.98107.4089.4568.2284.75
PBIT Margin (%) 57.22105.6388.4167.5483.25
PBT Margin (%) 18.1615.5829.2423.5829.12
Net Profit Margin (%) 14.7924.6724.7128.1521.38
NP After MI And SOA Margin (%) 14.7924.6824.7228.1621.38
Return on Networth / Equity (%) 0.890.821.552.952.02
Return on Capital Employeed (%) 3.303.304.865.907.15
Return On Assets (%) 0.580.510.971.861.24
Long Term Debt / Equity (X) 0.040.060.140.190.09
Total Debt / Equity (X) 0.160.190.210.250.25
Asset Turnover Ratio (%) 0.030.020.040.060.06
Current Ratio (X) 3.122.963.494.063.02
Quick Ratio (X) 0.560.460.600.850.73
Interest Coverage Ratio (X) 1.481.191.511.551.57
Interest Coverage Ratio (Post Tax) (X) 1.381.271.421.641.40
Enterprise Value (Cr.) 3047.513834.005906.145751.546786.89
EV / Net Operating Revenue (X) 4.249.898.164.926.64
EV / EBITDA (X) 7.329.219.127.217.83
MarketCap / Net Operating Revenue (X) 1.644.334.912.614.17
Price / BV (X) 0.090.140.300.270.39
Price / Net Operating Revenue (X) 1.644.334.912.614.17
EarningsYield 0.090.050.050.100.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Housing Development & Infrastructure Ltd. is a Public Limited Listed company incorporated on 25/07/1996 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L70100MH1996PLC101379 and registration number is 101379. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 2.05 Cr. and Equity Capital is Rs. 474.00 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Construction, Contracting & Engineering9-01, HDIL Towers, Anant Kanekar Marg, Mumbai Maharashtra 400051Contact not found
Management
NamePosition Held
Mr. Rakesh Kumar WadhawanChairperson & Executive Director
Mr. Sarang WadhawanManaging Director
Mr. Raj Kumar AggarwalInd. Non-Executive Director
Mr. Hazari LalInd. Non-Executive Director
Ms. Sandhya BaligaInd. Non-Executive Director
Mr. Lalit Mohan MehtaInd. Non-Executive Director

FAQ

What is the intrinsic value of Housing Development & Infrastructure Ltd (HDIL) and is it undervalued?

As of 05 April 2026, Housing Development & Infrastructure Ltd (HDIL)'s intrinsic value is ₹58.60, which is 2844.72% higher than the current market price of ₹1.99, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹48.5), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Housing Development & Infrastructure Ltd (HDIL)?

Housing Development & Infrastructure Ltd (HDIL) is trading at ₹1.99 as of 05 April 2026, with a FY2026-2027 high of ₹4.11 and low of ₹1.84. The stock is currently near its 52-week low. Market cap stands at ₹94.3 Cr..

How does Housing Development & Infrastructure Ltd (HDIL)'s P/E ratio compare to its industry?

Housing Development & Infrastructure Ltd (HDIL) has a P/E ratio of , which is below the industry average of 36.56. This is broadly in line with or below the industry average.

Is Housing Development & Infrastructure Ltd (HDIL) financially healthy?

Key indicators for Housing Development & Infrastructure Ltd (HDIL): ROCE of 0.11 % is on the lower side compared to the industry average of 16.37%; ROE of % is below ideal levels (industry average: 21.40%). Dividend yield is 0.00 %.

Is Housing Development & Infrastructure Ltd (HDIL) profitable and how is the profit trend?

Housing Development & Infrastructure Ltd (HDIL) reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹34 Cr. Compared to ₹-12 Cr in Mar 2022, the net profit shows a mixed trend.

Does Housing Development & Infrastructure Ltd (HDIL) pay dividends?

Housing Development & Infrastructure Ltd (HDIL) has a dividend yield of 0.00 % at the current price of ₹1.99. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Housing Development & Infrastructure Ltd (HDIL). Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports