HINDUSTAN CONSTRUCTION CO
HCC · General/Diversified · NSE
₹22
Current Market Price
Fair Value (DCF)
₹26
Discount to FV
+14.3%
Updated 1h ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
39%
ROE
7.8%
Debt/Equity
0.48
WACC
11.1%
Market Cap
₹5,855 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.9%
Return on capital employed
EV / EBITDA
8.8×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.21×
Short-term liquidity
Asset Turnover
0.54×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-19.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹22.35
Bear case
Discount -24.2%
Base case
Discount +12.5%
Bull case
Discount +44.9%
Ratio Trends
HCC · last 9 annual periods
ROE
7.8%
ROCE
22.9%
Operating Margin
—
Debt / Equity
0.48×
PE
7.3×
EV / EBITDA
8.9×
Historical Financials
HCC · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹10.2K Cr | ₹7715 Cr | ₹6628 Cr | ₹5603 Cr | ₹3970 Cr | -21.1% |
| EBITDA | ₹1745 Cr | ₹960 Cr | ₹1635 Cr | ₹1287 Cr | ₹720 Cr | -19.9% |
| EBIT | ₹1313 Cr | ₹914 Cr | ₹1550 Cr | — | — | +4.2% |
| PAT | ₹563 Cr | ₹-27.8 Cr | ₹478 Cr | ₹113 Cr | ₹166 Cr | -26.4% |
| EPS (diluted) | ₹2.77 | ₹-0.18 | ₹3.50 | — | — | +6.0% |
| CFO | ₹947 Cr | ₹16.0 Cr | ₹90.7 Cr | ₹134 Cr | ₹892 Cr | -1.5% |
| CapEx | ₹-89.3 Cr | ₹-214 Cr | ₹-18.6 Cr | ₹-17.9 Cr | ₹-81.3 Cr | — |
| FCF | ₹857 Cr | ₹-198 Cr | ₹72.0 Cr | ₹116 Cr | ₹811 Cr | -1.4% |
| Total Assets | ₹14.2K Cr | ₹13.2K Cr | ₹9059 Cr | ₹8088 Cr | ₹8492 Cr | -12.1% |
| Total Debt | ₹4467 Cr | ₹5512 Cr | ₹2223 Cr | ₹1679 Cr | ₹1019 Cr | -30.9% |
| Shareholders' Equity | ₹-659 Cr | ₹-714 Cr | ₹-168 Cr | ₹906 Cr | ₹2127 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HCC vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PNCINFRA PNCINFRA | — | — | Pending | 13.6% | — |
CEIGALL CEIGALL | — | — | Pending | 14.6% | — |
 AHLUCONT AHLUCONT | — | — | Pending | 11.2% | — |
 PRAJIND PRAJIND | — | — | Pending | 15.8% | — |
 WELENT WELENT | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HCC in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HINDUSTAN CONSTRUCTION CO (HCC.NS) trades at 22.35 vs a model fair value of 25.55, a gap of 14.3%. Piotroski F-score: 6/9. Moat label: Na...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HCC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HCC →
Compare
Head-to-head with peers
Compare HCC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HCCNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.