Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:48 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 539984 | NSE: HUIL

Hindusthan Urban Infrastructure Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹564.45Undervalued by 15.43%vs CMP ₹489.00

P/E (15.0) × ROE (11.5%) × BV (₹401.00) × DY (2.00%)

Defaults: P/E=15

₹390.29Overvalued by 20.19%vs CMP ₹489.00
MoS: -25.3% (Negative)Confidence: 44/100 (Low)Models: 1 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹211.3941%Over (-56.8%)
Net Asset ValueAssets₹400.3424%Over (-18.1%)
ROCE CapitalReturns₹410.6516%Over (-16%)
Revenue MultipleRevenue₹756.3618%Under (+54.7%)
Consensus (4 models)₹390.29100%Overvalued
Key Drivers: EPS CAGR -62.5% drags value — could be higher if earnings stabilize.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -62.5% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

37
Hindusthan Urban Infrastructure Ltd scores 37/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health28/100 · Weak
ROCE 6.8% WeakROE 11.5% AverageD/E 0.67 ModerateInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 75.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around -1% Steady
Quarterly Momentum35/100 · Weak
Revenue (4Q): -10% YoY Declining
Industry Rank30/100 · Weak
ROCE 6.8% vs industry 18.1% Below peers3Y sales CAGR: -10% Shrinking

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.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:48 am

Market Cap 353 Cr.
Current Price 489
Intrinsic Value₹390.29
High / Low 560/330
Stock P/E
Book Value 401
Dividend Yield0.00 %
ROCE6.82 %
ROE11.5 %
Face Value 2.00
PEG Ratio0.00

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

View Share Price Target for Hindusthan Urban Infrastructure Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hindusthan Urban Infrastructure Ltd 353 Cr. 489 560/330 4010.00 %6.82 %11.5 % 2.00
Cords Cable Industries Ltd 190 Cr. 147 222/12611.2 1470.68 %16.2 %8.31 % 10.0
Dynamic Cables Ltd 1,263 Cr. 261 527/22815.1 84.70.10 %26.4 %22.1 % 10.0
Advait Infratech Ltd 1,900 Cr. 1,738 2,419/1,08846.9 2120.10 %27.7 %23.0 % 10.0
Universal Cables Ltd 2,375 Cr. 684 1,008/40715.1 5390.58 %8.58 %5.06 % 10.0
Industry Average19,401.80 Cr1,184.1428.28247.580.35%18.06%16.30%6.15

All Competitor Stocks of Hindusthan Urban Infrastructure Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 149152134150100138129161146124136140115
Expenses 14917013814796136124162140122140167115
Operating Profit 0-19-43434-161-4-271
OPM % 0%-12%-3%2%4%2%3%-1%4%1%-3%-19%1%
Other Income 2-14311221381-110
Interest 910111010101011119999
Depreciation 7777777777766
Profit before tax -15-36-19-11-13-13-11-18-1123-19-53-14
Tax % -38%-24%-28%-23%-29%-32%-22%-50%-27%20%-29%-48%66%
Net Profit -9-27-13-8-9-9-9-9-819-14-27-23
EPS in Rs -44.70-117.75-60.30-43.11-40.40-37.42-38.19-37.56-36.66154.06-50.73-194.40-95.22

Last Updated: August 19, 2025, 1:45 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 23, 2025, 12:56 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 719789686668699711550541740585528546515
Expenses 684758640626660671522482685604519570544
Operating Profit 343146423941285955-2010-24-29
OPM % 5%4%7%6%6%6%5%11%7%-3%2%-4%-6%
Other Income 34191211667852828
Interest 26223437383345414140423836
Depreciation 1391416171628292927282626
Profit before tax -14-1-2-42-40-4-9-80-55-59-62
Tax % 81%46%-41%-192%-85%293%-22%-23%-56%-27%-35%-49%
Net Profit -22-02-1-4-31-3-4-58-36-30-46
EPS in Rs -15.8715.59-2.1513.86-4.37-19.54-109.57-5.89-51.56-265.85-153.51-127.73-186.29
Dividend Payout % -6%6%-46%7%-23%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)200.00%-100.00%-150.00%-300.00%-675.00%90.32%-33.33%-1350.00%37.93%16.67%
Change in YoY Net Profit Growth (%)0.00%-300.00%-50.00%-150.00%-375.00%765.32%-123.66%-1316.67%1387.93%-21.26%

Hindusthan Urban Infrastructure Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: October 10, 2025, 4:16 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 111111111111
Reserves 265269269398399439423374366328306288
Borrowings 154189222216263261292350390377410386
Other Liabilities 189115204231253312214271275204184136
Total Liabilities 6105756968469161,0149319971,033910901811
Fixed Assets 159167238439429629610603591589533496
CWIP 229228391070128221
Investments 3226382380000044
Other Assets 396290392346372384320392433319362311
Total Assets 6105756968469161,0149319971,033910901811

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 114318617117127036354-14
Cash from Investing Activity + -11-63-29-21-62-94-13-31-3-4876
Cash from Financing Activity + 8237-3711576-43-5-57-13-62
Net Cash Flow 82-4320-206-429-26-01
Free Cash Flow -9-34-1534-20-9145013210-1
CFO/OP 32%139%43%146%185%43%47%121%70%-174%50%57%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-120.00-158.00-176.00-174.00-224.00-220.00-264.00-291.00-335.00-397.00-400.00-410.00

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 124771361211081149013691808967
Inventory Days 542960495561112142117140160141
Days Payable 72321091031231058115910010412698
Cash Conversion Cycle 1067587674069122119108115124111
Working Capital Days 3186292944303819-22021
ROCE %6%6%8%6%5%5%1%5%4%-6%-2%-7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.93%74.93%74.93%74.93%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
DIIs 0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%0.31%
Public 24.78%24.77%24.77%24.77%24.69%24.70%24.70%24.70%24.70%24.71%24.70%24.69%
No. of Shareholders 1,7471,5481,5751,5511,5281,4761,7361,5971,6211,7631,7361,725

Shareholding Pattern Chart

No. of Shareholders

Hindusthan Urban Infrastructure Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -127.73-153.54-265.88-51.59-5.88
Diluted EPS (Rs.) -127.73-153.54-265.88-51.59-5.88
Cash EPS (Rs.) -28.21-52.65-212.13175.80175.14
Book Value[Excl.RevalReserv]/Share (Rs.) 2003.032130.032619.043197.362890.57
Book Value[Incl.RevalReserv]/Share (Rs.) 2003.032130.032619.043197.362890.57
Revenue From Operations / Share (Rs.) 3784.173661.084051.785127.763749.12
PBDIT / Share (Rs.) -149.23104.11-84.23428.36452.83
PBIT / Share (Rs.) -330.73-91.30-274.54226.50254.91
PBT / Share (Rs.) -410.99-382.05-553.25-59.67-29.43
Net Profit / Share (Rs.) -209.71-248.06-402.44-26.06-22.77
NP After MI And SOA / Share (Rs.) -127.73-153.53-265.87-51.59-5.87
PBDIT Margin (%) -3.942.84-2.078.3512.07
PBIT Margin (%) -8.73-2.49-6.774.416.79
PBT Margin (%) -10.86-10.43-13.65-1.16-0.78
Net Profit Margin (%) -5.54-6.77-9.93-0.50-0.60
NP After MI And SOA Margin (%) -3.37-4.19-6.56-1.00-0.15
Return on Networth / Equity (%) -6.37-7.20-10.15-1.78-0.22
Return on Capital Employeed (%) -8.53-2.18-6.804.705.27
Return On Assets (%) -2.32-2.45-4.21-0.72-0.08
Long Term Debt / Equity (X) 0.670.580.290.410.37
Total Debt / Equity (X) 1.051.070.780.810.67
Asset Turnover Ratio (%) 0.640.580.600.330.40
Current Ratio (X) 1.191.150.921.221.26
Quick Ratio (X) 0.620.670.460.750.82
Inventory Turnover Ratio (X) 3.962.192.611.212.08
Interest Coverage Ratio (X) -0.570.35-0.301.501.59
Interest Coverage Ratio (Post Tax) (X) -0.490.14-0.440.900.91
Enterprise Value (Cr.) 620.56675.02568.23858.11746.94
EV / Net Operating Revenue (X) 1.141.280.971.161.38
EV / EBITDA (X) -28.8244.94-46.7613.8811.43
MarketCap / Net Operating Revenue (X) 0.540.580.380.680.82
Price / BV (X) 1.021.010.591.221.19
Price / Net Operating Revenue (X) 0.540.580.380.680.82
EarningsYield -0.06-0.07-0.16-0.010.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Hindusthan Urban Infrastructure Ltd. is a Public Limited Listed company incorporated on 17/10/1959 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L31300DL1959PLC003141 and registration number is 003141. Currently Company is involved in the business activities of Manufacture of electronic components. Company's Total Operating Revenue is Rs. 272.79 Cr. and Equity Capital is Rs. 1.44 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Cables - Power/OthersKanchenjunga, (7th Floor), New Delhi Delhi 110001Contact not found
Management
NamePosition Held
Mr. Raghavendra Anant ModyChairman & Wholetime Director
Mr. Deepak KejriwalManaging Director
Mr. Shyam Sunder BhuwaniaNon Exe.Non Ind.Director
Mr. Ratan Lal NangaliaIndependent Director
Mr. Shiv Shanker AggarwalIndependent Director
Ms. Deepika AgrawalIndependent Director

FAQ

What is the intrinsic value of Hindusthan Urban Infrastructure Ltd and is it undervalued?

As of 13 April 2026, Hindusthan Urban Infrastructure Ltd's intrinsic value is ₹390.29, which is 20.19% lower than the current market price of ₹489.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (11.5 %), book value (₹401), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Hindusthan Urban Infrastructure Ltd?

Hindusthan Urban Infrastructure Ltd is trading at ₹489.00 as of 13 April 2026, with a FY2026-2027 high of ₹560 and low of ₹330. The stock is currently in the middle of its 52-week range. Market cap stands at ₹353 Cr..

How does Hindusthan Urban Infrastructure Ltd's P/E ratio compare to its industry?

Hindusthan Urban Infrastructure Ltd has a P/E ratio of , which is below the industry average of 28.28. This is broadly in line with or below the industry average.

Is Hindusthan Urban Infrastructure Ltd financially healthy?

Key indicators for Hindusthan Urban Infrastructure Ltd: ROCE of 6.82 % is on the lower side compared to the industry average of 18.06%. Dividend yield is 0.00 %.

Is Hindusthan Urban Infrastructure Ltd profitable and how is the profit trend?

Hindusthan Urban Infrastructure Ltd reported a net profit of ₹-30 Cr in Mar 2025 on revenue of ₹546 Cr. Compared to ₹-4 Cr in Mar 2022, the net profit shows a mixed trend.

Does Hindusthan Urban Infrastructure Ltd pay dividends?

Hindusthan Urban Infrastructure Ltd has a dividend yield of 0.00 % at the current price of ₹489.00. 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 Hindusthan Urban Infrastructure Ltd. 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