HINDUSTAN CONSTRUCTION CO
HCC · General/Diversified · NSE
₹20
Current Market Price
Fair Value (DCF)
₹10
Margin of Safety
-48.8%
Updated 2d ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
16%
ROE
—
Debt/Equity
1.47
WACC
11.1%
Market Cap
₹5,291 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
33.1%
Return on capital employed
EV / EBITDA
5.6×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.21×
Short-term liquidity
Asset Turnover
0.67×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-19.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹20.2
Bear case
₹6.2
MoS -225.8%
Base case
₹10.35
MoS -95.2%
Bull case
₹16.05
MoS -25.9%
Ratio Trends
HCC · last 8 annual periods
ROE
12.4%
ROCE
48.1%
Operating Margin
—
Debt / Equity
1.85×
PE
18.9×
EV / EBITDA
3.6×
Historical Financials
HCC · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹8248 Cr | ₹10.7K Cr | ₹3094 Cr | ₹1773 Cr | ₹5405 Cr | -10.0% |
| EBITDA | — | ₹1745 Cr | ₹960 Cr | ₹1635 Cr | ₹1242 Cr | -8.1% |
| EBIT | ₹68.3 Cr | ₹1313 Cr | ₹451 Cr | ₹556 Cr | — | +68.9% |
| PAT | ₹-610 Cr | ₹400 Cr | ₹190 Cr | ₹246 Cr | ₹113 Cr | — |
| EPS (diluted) | ₹-4.03 | ₹2.77 | ₹1.26 | ₹1.63 | — | — |
| CFO | ₹348 Cr | ₹946 Cr | ₹16.9 Cr | ₹90.7 Cr | ₹134 Cr | -21.3% |
| CapEx | — | — | — | — | ₹-17.9 Cr | — |
| FCF | — | — | — | — | ₹116 Cr | +0.0% |
| Total Assets | — | ₹14.2K Cr | ₹13.2K Cr | ₹9059 Cr | ₹8088 Cr | -13.2% |
| Total Debt | — | — | ₹443 Cr | ₹454 Cr | ₹1679 Cr | +39.5% |
| Shareholders' Equity | — | — | ₹-714 Cr | ₹-168 Cr | ₹906 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 INDIA LIMITED | -21.2% | 41 | Overvalued | 15.9% | — |
| AHLUCONT AHLUCONT | — | — | Pending | 11.2% | — |
| PRAJIND PRAJ INDUSTRIES LTD | -62.5% | 30 | Data Limited | 15.8% | — |
| WELENT WELSPUN ENTERPRISES LTD. | -16.2% | 41 | Overvalued | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HCC in the last 10 years.
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.